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) |
99.1 | Quarterly Earnings and Supplemental Operating and Financial Data March 31, 2012. |
99.2 | May 3, 2012 Conference Call Transcript. |
Lexington Realty Trust | ||
Date: May 4, 2012 | By: | /s/ Patrick Carroll |
Patrick Carroll | ||
Chief Financial Officer |
99.1 | Quarterly Earnings and Supplemental Operating and Financial Data March 31, 2012. |
99.2 | May 3, 2012 Conference Call Transcript. |
Section | Page | |
First Quarter 2012 Earnings Press Release | 3 | |
Portfolio Data | ||
2012 First Quarter Leasing Summary | 13 | |
2012 First Quarter Investment/Capital Recycling Summary | 15 | |
Build-To-Suit Projects | 16 | |
Property Leases and Vacancies – Consolidated Portfolio | 17 | |
Property Leases and Vacancies – Net Lease Strategic Assets Fund | 23 | |
Lease Rollover Schedule – Cash Basis | 25 | |
Lease Rollover Schedule – GAAP Basis | 26 | |
Mortgage Loans Receivable | 27 | |
2012 First Quarter Financing Summary | 28 | |
Debt Maturity Schedule | 29 | |
2012 Mortgage Maturities by Property Type | 30 | |
2013 Mortgage Maturities by Property Type | 31 | |
2014 Mortgage Maturities by Property Type | 32 | |
2015 Mortgage Maturities by Property Type | 33 | |
2016 Mortgage Maturities by Property Type | 34 | |
Mortgages and Notes Payable | 35 | |
Partnership Interests | 39 | |
Selected Balance Sheet and Income Statement Account Data | 40 | |
Select Credit Metrics | 41 | |
Revenue and Same-Store NOI Data | 42 | |
Top 20 Markets | 43 | |
Tenant Industry Diversification | 44 | |
Top 10 Tenants or Guarantors | 45 | |
Investor Information | 46 |
• | Generated Company Funds From Operations (“Company FFO”) of $42.6 million or $0.24 per diluted common share/unit, adjusted for certain items. |
• | Executed 21 new and extended leases, totaling 3.0 million square feet and ended the quarter with overall portfolio occupancy of 97.4%. |
• | Acquired a build-to-suit office property in Huntington, West Virginia for a capitalized cost of$12.6 million and completed a build-to-suit office property in Florence, South Carolina for a capitalized cost of $5.1 million. |
• | Entered into two build-to-suit transactions with an aggregate total project cost of $46.4 million and invested $18.8 million in on-going build-to-suit projects. |
• | Procured a $215.0 million secured term loan facility, refinanced its $300.0 million secured revolving credit facility and used a portion of the proceeds to repay $177.3 million of existing indebtedness. |
Three Months Ended March 31, | |||||||||
2012 | Per Diluted Share/Unit | 2011 | Per Diluted Share/Unit | ||||||
Reported Company FFO(A) | $ | 42.7 | $ | 0.24 | $ | 46.2 | $ | 0.27 | |
Debt satisfaction charges (gains), net | (0.1) | 0.6 | |||||||
Forward equity commitment | — | (6.0 | ) | ||||||
Other | — | 0.9 | |||||||
Company FFO, as adjusted | $ | 42.6 | $ | 0.24 | $ | 41.7 | $ | 0.25 (B) | |
(A) | A reconciliation of GAAP net income (loss) to Reported Company FFO is provided later in this press release. Reported Company FFO excludes the assumed settlement of the forward equity commitment. |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited and in thousands, except share and per share data) | ||||||||
Three Months Ended March 31, | ||||||||
2012 | 2011 | |||||||
Gross revenues: | ||||||||
Rental | $ | 74,567 | $ | 71,863 | ||||
Advisory and incentive fees | 323 | 296 | ||||||
Tenant reimbursements | 7,845 | 8,316 | ||||||
Total gross revenues | 82,735 | 80,475 | ||||||
Expense applicable to revenues: | ||||||||
Depreciation and amortization | (39,111 | ) | (38,407 | ) | ||||
Property operating | (15,048 | ) | (16,048 | ) | ||||
General and administrative | (5,387 | ) | (5,445 | ) | ||||
Non-operating income | 2,621 | 2,901 | ||||||
Interest and amortization expense | (24,727 | ) | (26,922 | ) | ||||
Debt satisfaction gains (charges), net | (1,649 | ) | 19 | |||||
Change in value of forward equity commitment | — | 5,993 | ||||||
Income (loss) before benefit (provision) for income taxes, equity in earnings of non-consolidated entities and discontinued operations | (566 | ) | 2,566 | |||||
Benefit (provision) for income taxes | (186 | ) | 1,533 | |||||
Equity in earnings of non-consolidated entities | 7,393 | 3,999 | ||||||
Income from continuing operations | 6,641 | 8,098 | ||||||
Discontinued operations: | ||||||||
Income (loss) from discontinued operations | (330 | ) | 1,191 | |||||
Provision for income taxes | — | (11 | ) | |||||
Debt satisfaction gains (charges), net | 1,728 | (603 | ) | |||||
Gains on sales of properties | — | 4,899 | ||||||
Impairment charges | (2,561 | ) | (29,567 | ) | ||||
Total discontinued operations | (1,163 | ) | (24,091 | ) | ||||
Net income (loss) | 5,478 | (15,993 | ) | |||||
Less net income attributable to noncontrolling interests | (1,867 | ) | (1,446 | ) | ||||
Net income (loss) attributable to Lexington Realty Trust shareholders | 3,611 | (17,439 | ) | |||||
Dividends attributable to preferred shares - Series B | (1,379 | ) | (1,590 | ) | ||||
Dividends attributable to preferred shares - Series C | (1,572 | ) | (1,690 | ) | ||||
Dividends attributable to preferred shares - Series D | (2,926 | ) | (2,926 | ) | ||||
Dividends attributable to non-vested common shares | (150 | ) | (79 | ) | ||||
Redemption discount - Series C | 229 | 86 | ||||||
Net loss attributable to common shareholders | $ | (2,187 | ) | $ | (23,638 | ) | ||
Income (loss) per common share - basic: | ||||||||
Income (loss) from continuing operations | $ | 0.00 | $ | 0.00 | ||||
Loss from discontinued operations | (0.01 | ) | (0.16 | ) | ||||
Net loss attributable to common shareholders | $ | (0.01 | ) | $ | (0.16 | ) | ||
Weighted-average common shares outstanding - basic | 154,149,034 | 146,175,508 | ||||||
Loss per common share - diluted: | ||||||||
Loss from continuing operations | $ | 0.00 | $ | (0.04 | ) | |||
Loss from discontinued operations | (0.01 | ) | (0.17 | ) | ||||
Net loss attributable to common shareholders | $ | (0.01 | ) | $ | (0.21 | ) | ||
Weighted-average common shares outstanding - diluted | 154,149,034 | 142,631,289 | ||||||
Amounts attributable to common shareholders: | ||||||||
Income (loss) from continuing operations | $ | (1,024 | ) | $ | 243 | |||
Loss from discontinued operations | (1,163 | ) | (23,881 | ) | ||||
Net loss attributable to common shareholders | $ | (2,187 | ) | $ | (23,638 | ) |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
March 31, 2012 (unaudited) and December 31, 2011 | ||||||
(In thousands, except share and per share data) | ||||||
2012 | 2011 | |||||
Assets: | ||||||
Real estate, at cost | $ | 3,182,741 | $ | 3,172,246 | ||
Investments in real estate under construction | 40,311 | 34,529 | ||||
Less: accumulated depreciation and amortization | 665,723 | 638,368 | ||||
2,557,329 | 2,568,407 | |||||
Intangible assets, net | 170,121 | 178,569 | ||||
Cash and cash equivalents | 49,884 | 63,711 | ||||
Restricted cash | 22,245 | 30,657 | ||||
Investment in and advances to non-consolidated entities | 94,575 | 90,558 | ||||
Deferred expenses, net | 50,370 | 43,966 | ||||
Loans receivable, net | 66,132 | 66,619 | ||||
Rent receivable - current | 6,799 | 7,271 | ||||
Other assets | 29,065 | 28,290 | ||||
Total assets | $ | 3,046,520 | $ | 3,078,048 | ||
Liabilities and Equity: | ||||||
Liabilities: | ||||||
Mortgages and notes payable | $ | 1,417,341 | $ | 1,366,004 | ||
Exchangeable notes payable | — | 62,102 | ||||
Convertible notes payable | 105,633 | 105,149 | ||||
Trust preferred securities | 129,120 | 129,120 | ||||
Dividends payable | 25,304 | 25,273 | ||||
Accounts payable and other liabilities | 45,589 | 53,058 | ||||
Accrued interest payable | 8,623 | 13,019 | ||||
Deferred revenue - including below market leases, net | 86,759 | 90,349 | ||||
Prepaid rent | 25,245 | 12,543 | ||||
1,843,614 | 1,856,617 | |||||
Commitments and contingencies | ||||||
Equity: | ||||||
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares, | ||||||
Series B Cumulative Redeemable Preferred, liquidation preference $68,522; 2,740,874 shares issued and outstanding | 66,193 | 66,193 | ||||
Series C Cumulative Convertible Preferred, liquidation preference $96,770 and $98,510; 1,935,400 and 1,970,200 shares issued and outstanding in 2012 and 2011, respectively | 94,016 | 95,706 | ||||
Series D Cumulative Redeemable Preferred, liquidation preference $155,000; 6,200,000 shares issued and outstanding | 149,774 | 149,774 | ||||
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 155,419,094 and 154,938,351 shares issued and outstanding in 2012 and 2011, respectively | 16 | 15 | ||||
Additional paid-in-capital | 2,013,968 | 2,010,850 | ||||
Accumulated distributions in excess of net income | (1,182,838 | ) | (1,161,402 | ) | ||
Accumulated other comprehensive income | 1,882 | 1,938 | ||||
Total shareholders' equity | 1,143,011 | 1,163,074 | ||||
Noncontrolling interests | 59,895 | 58,357 | ||||
Total equity | 1,202,906 | 1,221,431 | ||||
Total liabilities and equity | $ | 3,046,520 | $ | 3,078,048 | ||
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
EARNINGS PER SHARE |
(Unaudited and in thousands, except share and per share data) |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
EARNINGS PER SHARE: | |||||||
Basic: | |||||||
Income (loss) from continuing operations attributable to common shareholders | $ | (1,024 | ) | $ | 243 | ||
Loss from discontinued operations attributable to common shareholders | (1,163 | ) | (23,881 | ) | |||
Net loss attributable to common shareholders | $ | (2,187 | ) | $ | (23,638 | ) | |
Weighted-average number of common shares outstanding | 154,149,034 | 146,175,508 | |||||
Income (loss) per common share: | |||||||
Income (loss) from continuing operations | $ | 0.00 | $ | 0.00 | |||
Loss from discontinued operations | (0.01 | ) | (0.16 | ) | |||
Net loss attributable to common shareholders | $ | (0.01 | ) | $ | (0.16 | ) | |
Diluted: | |||||||
Income (loss) from continuing operations attributable to common shareholders | $ | (1,024 | ) | $ | 243 | ||
Deduct change in value of forward equity commitment | — | (5,993 | ) | ||||
Loss from continuing operations attributable to common shareholders | (1,024 | ) | (5,750 | ) | |||
Loss from discontinued operations attributable to common shareholders | (1,163 | ) | (23,881 | ) | |||
Net loss attributable to common shareholders | $ | (2,187 | ) | $ | (29,631 | ) | |
Weighted-average common shares outstanding - basic | 154,149,034 | 146,175,508 | |||||
Forward equity commitment settlement | — | (3,544,219 | ) | ||||
Weighted-average common shares outstanding - diluted | 154,149,034 | 142,631,289 | |||||
Loss per common share: | |||||||
Loss from continuing operations | $ | 0.00 | $ | (0.04 | ) | ||
Loss from discontinued operations | (0.01 | ) | (0.17 | ) | |||
Net loss attributable to common shareholders | $ | (0.01 | ) | $ | (0.21 | ) |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES | ||||||||
FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION | ||||||||
(Unaudited and in thousands, except share and per share data) | ||||||||
Three Months Ended March 31, | ||||||||
2012 | 2011 | |||||||
FUNDS FROM OPERATIONS: (1) | ||||||||
Basic and Diluted: | ||||||||
Net loss attributable to common shareholders | $ | (2,187 | ) | $ | (23,638 | ) | ||
Adjustments: | ||||||||
Depreciation and amortization | 38,301 | 38,596 | ||||||
Impairment losses - real estate | 2,561 | 29,567 | ||||||
Impairment loss - joint venture | — | 1,559 | ||||||
Noncontrolling interests - OP units | 360 | 440 | ||||||
Amortization of leasing commissions | 1,087 | 907 | ||||||
Joint venture and noncontrolling interest adjustment | (1,121 | ) | (295 | ) | ||||
Preferred dividends | 1,343 | 1,604 | ||||||
Gains on sales of properties | — | (4,899 | ) | |||||
Interest and amortization on 6.00% Convertible Notes | 2,327 | 2,327 | ||||||
Reported Company FFO | 42,671 | 46,168 | ||||||
Debt satisfaction charges (gains), net | (79 | ) | 584 | |||||
Forward equity commitment | — | (5,993 | ) | |||||
Other | (10 | ) | 945 | |||||
Company FFO, as adjusted | 42,582 | 41,704 | ||||||
FUNDS AVAILABLE FOR DISTRIBUTION: (2) | ||||||||
Adjustments: | ||||||||
Straight-line rents | 9,477 | 6,920 | ||||||
Lease incentives | 537 | 522 | ||||||
Amortization of below/above market leases | (1,301 | ) | (611 | ) | ||||
Non-cash interest, net | (674 | ) | 224 | |||||
Non-cash general and administrative expenses | 1,181 | 936 | ||||||
Tenant improvements | (2,145 | ) | (3,336 | ) | ||||
Lease costs | (2,644 | ) | (3,827 | ) | ||||
Reported Company Funds Available for Distribution | $ | 47,013 | $ | 42,532 | ||||
Per Share Amounts | ||||||||
Basic: | ||||||||
Reported Company FFO | $ | 0.24 | $ | 0.27 | ||||
Company FFO | $ | 0.24 | $ | 0.25 | ||||
Company FAD | $ | 0.26 | $ | 0.25 | ||||
Diluted: | ||||||||
Reported Company FFO | $ | 0.24 | $ | 0.27 | ||||
Company FFO | $ | 0.24 | $ | 0.25 | ||||
Company FAD | $ | 0.26 | $ | 0.25 | ||||
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES | ||||||||
FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION (CONTINUED) | ||||||||
(Unaudited and in thousands, except share and per share data) | ||||||||
Three Months Ended March 31, | ||||||||
Basic: | 2012 | 2011 | ||||||
Weighted-average common shares outstanding - EPS basic | 154,149,034 | 146,175,508 | ||||||
6.00% Convertible Notes | 16,409,546 | 16,230,905 | ||||||
Non-vested share-based payment awards | 203,007 | 121,881 | ||||||
Operating Partnership Units | 4,533,375 | 4,899,320 | ||||||
Preferred Shares - Series C | 4,718,016 | 5,092,475 | ||||||
Weighted-average common shares outstanding - Reported Company FFO basic | 180,012,978 | 172,520,089 | ||||||
Adjustments: | ||||||||
Forward equity commitment settlement | — | (3,544,219 | ) | |||||
Weighted-average common shares outstanding - Company FFO & FAD | 180,012,978 | 168,975,870 | ||||||
Diluted: | ||||||||
Weighted-average common shares outstanding - Reported Company FFO basic | 180,012,978 | 172,520,089 | ||||||
Options - Incremental shares | 248,216 | 388,991 | ||||||
Weighted-average common shares outstanding - Reported Company FFO diluted | 180,261,194 | 172,909,080 | ||||||
Adjustments: | ||||||||
Forward equity commitment settlement | — | (3,544,219 | ) | |||||
Weighted-average common shares outstanding - Company FFO & FAD | 180,261,194 | 169,364,861 |
NEW LEASES | ||||||||||||||||||
Tenants (Guarantors) | Location | Lease Expiration Date | Sq. Ft. | New Cash Rent Per Annum ($000)(1) | New GAAP Rent Per Annum ($000)(1) | |||||||||||||
Office/Multi-Tenant | ||||||||||||||||||
Wyndham Vacation Ownership, Inc. (Wyndham Worldwide Corporation) | Orlando | FL | 10/2024 | 234,247 | $ | 186 | $ | 4,603 | ||||||||||
DCP Midstream, LLC (2) | Oklahoma City | OK | 07/2019 | 25,000 | $ | 38 | $ | 38 | ||||||||||
Panasonic Automotive Systems Company of America, a Division of Panasonic Corporation of North America | Farmington Hills | MI | 05/2025 | 90,460 | $ | 714 | $ | 1,605 | ||||||||||
Various | Various | 2013-2018 | 3,465 | $ | 62 | $ | 62 | |||||||||||
United States of America | Lenexa | KS | 10/2027 | 169,585 | $ | 3,028 | $ | 6,636 | ||||||||||
7 | Total office/multi-tenant new leases | 522,757 | $ | 4,028 | $ | 12,944 | ||||||||||||
Industrial | ||||||||||||||||||
Owens Corning Insulating Systems, LLC | Hebron | OH | MTM | 103,450 | $ | 212 | $ | 212 | ||||||||||
1 | Total industrial new leases | 103,450 | $ | 212 | $ | 212 | ||||||||||||
8 | TOTAL NEW LEASES | 626,207 | $ | 4,240 | $ | 13,156 |
LEASE EXTENSIONS | ||||||||||||||||||||||||||||
Tenants | Location | Prior Term | Lease Expiration Date | Sq. Ft. | New Cash Rent Per Annum ($000)(1) | Prior Cash Rent Per Annum ($000) | New GAAP Rent Per Annum ($000)(1) | Prior GAAP Rent Per Annum ($000) | ||||||||||||||||||||
Office/Multi-Tenant | 2012 Extensions | |||||||||||||||||||||||||||
Various | Various | 2012 | 2012-2017 | 6,836 | $ | 198 | $ | 161 | $ | 198 | $ | 160 | ||||||||||||||||
2014 Extensions | ||||||||||||||||||||||||||||
Morgan, Lewis & Bockius LLP (3) | Philadelphia | PA | 01/2014 | 01/2021 | 289,432 | $ | 4,221 | $ | 4,471 | $ | 4,298 | $ | 4,464 | |||||||||||||||
5 | Total office/multi-tenant lease extensions | 296,268 | $ | 4,419 | $ | 4,632 | $ | 4,496 | $ | 4,624 | ||||||||||||||||||
Industrial | 2012 Extensions | |||||||||||||||||||||||||||
Michelin North America, Inc. | Laurens | SC | 08/2012 | 01/2015 | 1,164,000 | $ | 3,387 | $ | 3,413 | $ | 3,387 | $ | 3,304 | |||||||||||||||
Michelin North America, Inc. | Temperance | MI | 08/2012 | 01/2015 | 744,570 | $ | 2,286 | $ | 2,287 | $ | 2,286 | $ | 2,214 | |||||||||||||||
2 | Total industrial lease extensions | 1,908,570 | $ | 5,673 | $ | 5,700 | $ | 5,673 | $ | 5,518 | ||||||||||||||||||
Retail | ||||||||||||||||||||||||||||
Various | Various | 2012/2014 | 2012-2017 | 192,740 | $ | 812 | $ | 1,126 | $ | 876 | $ | 1,192 | ||||||||||||||||
6 | Total retail lease extensions | 192,740 | $ | 812 | $ | 1,126 | $ | 876 | $ | 1,192 | ||||||||||||||||||
13 | TOTAL EXTENDED LEASES | 2,397,578 | $ | 10,904 | $ | 11,458 | $ | 11,045 | $ | 11,334 | ||||||||||||||||||
21 | TOTAL NEW AND EXTENDED LEASES | 3,023,785 | $ | 15,144 | $ | 11,458 | $ | 24,201 | $ | 11,334 |
LEASE NON-RENEWAL | ||||||||||||||||||
Tenants | Location | Lease Expiration Date | Sq. Ft. | Prior Annual Cash Rent ($000) | Prior Annual GAAP Rent ($000) | |||||||||||||
Office | ||||||||||||||||||
1 | Principal Life Insurance Company | Clive | IA | 01/2012 | 61,180 | $ | 799 | $ | 799 | |||||||||
1 | TOTAL LEASE NON-RENEWALS | 61,180 | $ | 799 | $ | 799 | ||||||||||||
Footnotes | ||||||||||||||||||
(1) Assumes twelve months rent from the later of 4/1/12 or lease commencement/extension. | ||||||||||||||||||
(2) Equity investment held in Net Lease Strategic Assets Fund L.P., rent amounts reflect Lexington's 19% effective ownership interest. | ||||||||||||||||||
(3) Joint venture property. Lexington has an 80.5% interest in the property. |
PROPERTY INVESTMENTS (1) | |||||||||||||||||||||||
Tenants (Guarantors) | Location | Property Type | Initial Basis ($000) | Initial Annualized Cash Rent ($000) | Initial Cash Yield | GAAP Yield | Lease Expiration | ||||||||||||||||
1 | AMZN WVCS LLC (Amazon.com, Inc.) | Huntington | WV | Office | $ | 12,558 | $ | 1,189 | 9.5 | % | 10.7 | % | 11/2026 | ||||||||||
2 | MED3000, Inc. | Florence | SC | Office | $ | 5,094 | $ | 513 | 10.1 | % | 11.3 | % | 02/2024 | ||||||||||
2 | TOTAL PROPERTY INVESTMENTS | $ | 17,652 | $ | 1,702 | 9.6 | % | 10.9 | % | ||||||||||||||
CAPITAL RECYCLING | |||||||||||||||||||||||
PROPERTY DISPOSITIONS | |||||||||||||||||||||||
Tenants | Location | Property Type | Gross Sale Price ($000) | Annualized NOI ($000) | Month of Disposition | ||||||||||||||||||
1 | Vacant (2) | Tulsa | OK | Multi-tenant | $ | 7,119 | $ | — | January | ||||||||||||||
2 | Vacant | Wilsonville | OR | Multi-tenant | $ | 2,500 | $ | (296 | ) | March | |||||||||||||
2 | TOTAL PROPERTY DISPOSITIONS | $ | 9,619 | $ | (296 | ) | |||||||||||||||||
Footnotes | |||||||||||||||||||||||
(1) Completed build-to-suit projects | |||||||||||||||||||||||
(2) Property transferred to lender to satisfy $7.1 million non-recourse mortgage. |
BUILD-TO-SUIT PROJECTED FUNDING SCHEDULE | ||||||||||||||||||||||||||||
Location | Sq. Ft | Lease Term (Years) | Maximum Commitment/Estimated Completion Cost ($000) | Investment balance as of 3/31/12 ($000)(1) | Estimated Cash Investment Next 12 Months ($000) | Estimated Completion Date | ||||||||||||||||||||||
Q2 2012 | Q3 2012 | Q4 2012 | Q1 2013 | |||||||||||||||||||||||||
1 | Saint Joseph | MO | 99,000 | 15 | $ | 17,991 | $ | 9,980 | $ | 7,833 | $ | — | $ | — | $ | — | 2Q 12 | |||||||||||
2 | Shreveport | LA | 257,000 | 10 | 13,064 | 2,713 | 10,185 | — | — | — | 2Q 12 | |||||||||||||||||
3 | Long Island City (2) | NY | 143,000 | 15 | 46,728 | 10,792 | 9,148 | 9,148 | 9,148 | 6,100 | 1Q 13 | |||||||||||||||||
4 | Jessup | PA | 150,000 | 15 | 20,780 | 8,610 | 7,142 | 4,761 | — | — | 3Q 12 | |||||||||||||||||
5 | Eugene | OR | 80,000 | 15 | 17,558 | 1,700 | — | — | — | 15,858 | 1Q 13 | |||||||||||||||||
6 | Denver | CO | 163,000 | 15 | 37,592 | 3,851 | 8,387 | 8,387 | 8,387 | 8,387 | 2Q 13 | |||||||||||||||||
7 | Valdosta | GA | 52,000 | 15 | 8,794 | 2,665 | 3,018 | 3,018 | — | — | 3Q 12 | |||||||||||||||||
7 | TOTAL BUILD-TO-SUIT PROJECTS | $ | 162,507 | $ | 40,311 | $ | 45,713 | $ | 25,314 | $ | 17,535 | $ | 30,345 | |||||||||||||||
Footnotes | ||||||||||||||||||||||||||||
(1) Investment balance in accordance with GAAP. | ||||||||||||||||||||||||||||
(2) Joint venture investment. |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||
OFFICE PROPERTIES | |||||||||||||
2012 | 8/31/2012 | 2706 Media Center Dr. | Los Angeles | CA | 18 | Sony Electronics, Inc. | 2000 | 20,203 | 53 | 53 | |||
5757 Decatur Blvd. | Indianapolis | IN | 16 | Allstate Insurance Company | 2002 | 84,200 | 344 | 387 | |||||
-- | Damar Services, Inc. | 2002 | 5,756 | 11 | 11 | ||||||||
9/30/2012 | 4000 Johns Creek Pkwy. | Suwanee | GA | -- | Kraft Foods Global, Inc. | 2001 | 73,264 | 362 | 359 | ||||
10/31/2012 | 4455 American Way | Baton Rouge | LA | -- | BellSouth Mobility Inc | 1997 | 70,100 | 295 | 278 | ||||
11/7/2012 | 2706 Media Center Dr. | Los Angeles | CA | -- | Playboy Enterprises, Inc. | 2000 | 63,049 | 387 | 314 | ||||
12/31/2012 | 200 Executive Blvd. South | Southington | CT | -- | Hartford Fire Insurance Company | 1984/2006 | 153,364 | 420 | 406 | ||||
2013 | 1/31/2013 | 12600 Gateway Blvd. | Fort Meyers | FL | -- | Gartner, Inc. | 1998 | 62,400 | 289 | 273 | |||
810 & 820 Gears Rd. | Houston | TX | -- | IKON Office Solutions, Inc. | 2000 | 157,790 | 574 | 563 | |||||
3/31/2013 | 3165 McKelvey Rd. | Bridgeton | MO | -- | BJC Health System | 1981 | 52,994 | 99 | 132 | ||||
4/30/2013 | Sandlake Rd./Kirkman Rd. | Orlando | FL | 20 | Lockheed Martin Corporation | 1982 | 184,000 | 240 | 467 | ||||
5/31/2013 | 6303 Barfield Rd. | Atlanta | GA | -- | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2000/2001 | 238,600 | 1,266 | 1,220 | ||||
6/30/2013 | 2210 Enterprise Dr. | Florence | SC | -- | JPMorgan Chase Bank, National Association | 1998 | 179,300 | 314 | 314 | ||||
9/30/2013 | 9200 South Park Center Loop | Orlando | FL | -- | Corinthian Colleges, Inc. | 2003 | 59,927 | 340 | 290 | ||||
11/30/2013 | 10475 Crosspoint Blvd. | Indianapolis | IN | -- | Yellow Book Sales and Distribution Company, Inc. | 1999 | 3,764 | 17 | 17 | ||||
1110 Bayfield Dr. | Colorado Springs | CO | -- | Honeywell International Inc. | 1980/1990/2002 | 166,575 | 408 | 400 | |||||
12/13/2013 | 3333 Coyote Hill Rd. | Palo Alto | CA | -- | Xerox Corporation | 1973/1975/1982 | 202,000 | 875 | 848 | ||||
12/31/2013 | 2550 Interstate Dr. | Harrisburg | PA | -- | New Cingular Wireless PCS, LLC | 1998 | 81,859 | 486 | 468 | ||||
2014 | 1/31/2014 | 850-950 Warrenville Rd. | Lisle | IL | -- | James J. Benes & Associates, Inc. | 1984 | 6,347 | 35 | 27 | |||
3/15/2014 | 101 East Erie St. | Chicago | IL | -- | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | 1986 | 212,988 | 1,030 | 1,248 | ||||
5/31/2014 | 3476 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo Bank, N.A. | 2002 | 169,083 | 662 | 634 | ||||
3480 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo Bank, N.A. | 2004 | 169,218 | 905 | 863 | |||||
859 Mount Vernon Hwy. | Atlanta | GA | 8 | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2004 | 50,400 | 321 | 257 | |||||
7/31/2014 | 16676 Northchase Dr. | Houston | TX | -- | Kerr-McGee Oil & Gas Corporation (Kerr-McGee Corporation) | 2003 | 101,111 | 417 | 407 | ||||
9/30/2014 | 333 Mt. Hope Ave. | Rockaway | NJ | -- | BASF Corporation | 1981/2002/2004 | 95,500 | 561 | 531 | ||||
10/31/2014 | 1409 Centerpoint Blvd. | Knoxville | TN | -- | Alstom Power, Inc. | 1997 | 84,404 | 428 | 405 | ||||
2800 Waterford Lake Dr. | Midlothian | VA | -- | Alstom Power, Inc. | 2000 | 99,057 | 533 | 504 | |||||
700 US Hwy. Route 202-206 | Bridgewater | NJ | -- | Biovail Pharmaceuticals, Inc. (Valeant Pharmaceuticals International, Inc.) | 1985/2003/2004 | 115,558 | 509 | 643 | |||||
11/30/2014 | 200 Lucent Ln. | Cary | NC | -- | Progress Energy Service Company, LLC | 1999 | 124,944 | 531 | 517 | ||||
850-950 Warrenville Rd. | Lisle | IL | -- | Flexco, Inc. | 1984 | 7,535 | 34 | 34 | |||||
12/14/2014 | 22011 Southeast 51st St. | Issaquah | WA | -- | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1987 | 95,600 | 526 | 482 | ||||
5150 220th Ave. | Issaquah | WA | -- | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1992 | 106,944 | 596 | 548 | |||||
12/31/2014 | 1066 Main St. | Forest Park | GA | -- | Bank of America, NA (Bank of America Corporation) | 1969 | 14,859 | 50 | 50 | ||||
1698 Mountain Industrial Blvd. | Stone Mountain | GA | -- | Bank of America, NA (Bank of America Corporation) | 1973 | 5,704 | 24 | 24 | |||||
180 South Clinton St. | Rochester | NY | -- | Frontier Corporation | 1988/2000 | 226,000 | 738 | 736 | |||||
201 West Main St. | Cumming | GA | -- | Bank of America, NA (Bank of America Corporation) | 1968/1982 | 14,208 | 50 | 50 | |||||
2223 North Druid Hills Rd. | Atlanta | GA | -- | Bank of America, NA (Bank of America Corporation) | 1972 | 6,260 | 28 | 28 | |||||
275 Technology Dr. | Canonsburg | PA | -- | ANSYS, Inc. | 1996 | 107,872 | 357 | 344 | |||||
400 Butler Farm Rd. | Hampton | VA | -- | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | 1999 | 100,632 | 311 | 302 | |||||
4545 Chamblee – Dunwoody Rd. | Chamblee | GA | -- | Bank of America, NA (Bank of America Corporation) | 1972 | 4,565 | 22 | 22 | |||||
825 Southway Dr. | Jonesboro | GA | -- | Bank of America, NA (Bank of America Corporation) | 1971 | 4,894 | 19 | 19 | |||||
956 Ponce de Leon Ave. | Atlanta | GA | -- | Bank of America, NA (Bank of America Corporation) | 1975 | 3,900 | 20 | 20 | |||||
2015 | 1/31/2015 | 26555 Northwestern Hwy. | Southfield | MI | -- | Federal-Mogul Corporation | 1963/1965/1988/1989 | 187,163 | 290 | 355 | |||
3/31/2015 | 3940 South Teller St. | Lakewood | CO | -- | MoneyGram Payment Systems, Inc. | 2002 | 68,165 | 316 | 191 | ||||
4/30/2015 | 13775 McLearen Rd. | Herndon | VA | -- | Equant, Inc. (Equant, NV) | 1985/1986/1992/1999 | 125,293 | 554 | 534 | ||||
7/1/2015 | 33 Commercial St. | Foxboro | MA | -- | Invensys Systems, Inc. (Siebe, Inc.) | 1982/1987 | 164,689 | 3,025 | 908 |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||||
7/31/2015 | 4001 International Pkwy. | Carrollton | TX | -- | Motel 6 Operating, LP (Accor S.A.) | 2003 | 138,443 | 801 | 799 | ||||||
9/27/2015 | 10001 Richmond Ave. | Houston | TX | -- | Baker Hughes Incorporated | 1976 | 554,385 | 6,775 | 1,844 | ||||||
12645 West Airport Rd. | Sugar Land | TX | -- | Baker Hughes Incorporated | 1997 | 165,836 | 1,719 | 486 | |||||||
9/30/2015 | 500 Olde Worthington Rd. | Westerville | OH | -- | InVentiv Communications, Inc. | 2000 | 97,000 | 278 | 314 | ||||||
550 Business Center Dr. | Lake Mary | FL | -- | JPMorgan Chase Bank, National Association | 1999 | 125,920 | 470 | 524 | |||||||
600 Business Center Dr. | Lake Mary | FL | -- | JPMorgan Chase Bank, National Association | 1996 | 125,155 | 450 | 513 | |||||||
10/31/2015 | 12209 West Markham St. | Little Rock | AR | -- | Entergy Arkansas, Inc. | 1980 | 36,311 | 59 | 59 | ||||||
2016 | 4/30/2016 | 11511 Luna Rd. | Farmers Branch | TX | -- | Haggar Clothing Co. (Texas Holding Clothing Corporation and Haggar Corp.) | 2000 | 180,507 | 573 | 797 | |||||
2000 Eastman Dr. | Milford | OH | -- | Siemens Corporation | 1991 | 221,215 | 622 | 580 | |||||||
10/31/2016 | 104 & 110 South Front St. | Memphis | TN | -- | Hnedak Bobo Group, Inc. | 1871/1980/1988/1999 | 37,229 | 130 | 125 | ||||||
12/31/2016 | 2050 Roanoke Rd. | Westlake | TX | -- | TD Auto Finance LLC | 2001 | 130,290 | 643 | 666 | ||||||
2017 | 3/31/2017 | 1701 Market St. | Philadelphia | PA | 4 | Car-Tel Communications, Inc. | 1957/1997 | 1,220 | 12 | 12 | |||||
4/30/2017 | 1315 West Century Dr. | Louisville | CO | -- | Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC) | 1987/2006 | 106,877 | 391 | 400 | ||||||
5/31/2017 | 120 East Shore Dr. | Glen Allen | VA | -- | Capital One Services, LLC | 2000 | 77,045 | 193 | 184 | ||||||
9/30/2017 | 9201 East Dry Creek Rd. | Centennial | CO | -- | The Shaw Group, Inc. | 2001/2002 | 128,500 | 582 | 593 | ||||||
750 N. Commons Dr. | Aurora | IL | 17 | Westell, Inc. (Westell Technologies, Inc.) | 1996 | 210,230 | 502 | 458 | |||||||
11/30/2017 | 6200 Northwest Pkwy. | San Antonio | TX | -- | United HealthCare Services, Inc. / PacifiCare Healthsystems, LLC | 2000 | 142,500 | 445 | 467 | ||||||
2018 | 3/14/2018 | 601 & 701 Experian Pkwy. | Allen | TX | -- | Experian Information Solutions, Inc. / TRW, Inc.(Experian Holdings, Inc.) | 1981/1983 | 292,700 | 768 | 768 | |||||
5/30/2018 | 13651 McLearen Rd. | Herndon | VA | -- | United States of America | 1987 | 159,644 | 807 | 846 | ||||||
6/30/2018 | 100 Barnes Rd. | Wallingford | CT | -- | 3M Company | 1978/1985/1990/1993 | 44,400 | 117 | 127 | ||||||
9/30/2018 | 1701 Market St. | Philadelphia | PA | 4 | CBC Restaurant Corp. | 1957/1997 | 8,070 | 52 | 53 | ||||||
12/22/2018 | 5200 Metcalf Ave. | Overland Park | KS | -- | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1980/1990/2004/2005 | 320,198 | 1,187 | 1,195 | ||||||
2019 | 4/1/2019 | 9201 Stateline Rd. | Kansas City | MO | -- | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1963/1973/1985/2003 | 155,925 | 547 | 547 | |||||
5/31/2019 | 4400 Northcorp Pkway | Palm Beach Gardens | FL | -- | Office Suites Plus Properties, Inc. | 1996 | 18,400 | 69 | 58 | ||||||
6/19/2019 | 3965 Airways Blvd. | Memphis | TN | -- | Federal Express Corporation | 1982/1983/1985 | 521,286 | 1,713 | 1,753 | ||||||
6/30/2019 | 275 South Valencia Ave. | Brea | CA | -- | Bank of America, National Association | 1983 | 637,503 | 2,178 | 2,150 | ||||||
7/31/2019 | 500 Jackson St. | Columbus | IN | -- | Cummins, Inc. | 1984 | 390,100 | 1,107 | 1,135 | ||||||
10/31/2019 | 10475 Crosspoint Blvd. | Indianapolis | IN | -- | John Wiley & Sons, Inc. | 1999 | 123,416 | 540 | 567 | ||||||
12/31/2019 | 421 Butler Farm Rd. | Hampton | VA | -- | Patient Advocate Foundation | 2000 | 36,484 | 150 | 150 | ||||||
850-950 Warrenville Rd. | Lisle | IL | -- | National-Louis University | 1984 | 85,532 | 316 | 364 | |||||||
2020 | 1/31/2020 | 10300 Kincaid Dr. | Fishers | IN | -- | Roche Diagnostics Operations, Inc. | 1999 | 193,000 | 844 | 856 | |||||
2/14/2020 | 5600 Broken Sound Blvd. | Boca Raton | FL | -- | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | 1983/2002 | 143,290 | 554 | 561 | ||||||
7/8/2020 | 1460 Tobias Gadsen Blvd. | Charleston | SC | -- | Hagemeyer North America, Inc. | 2005 | 50,076 | 199 | 210 | ||||||
2021 | 1/31/2021 | 1701 Market St. | Philadelphia | PA | 4 | Morgan, Lewis & Bockius LLP | 1957/1997 | 289,432 | 1,118 | 1,082 | |||||
3/31/2021 | 1311 Broadfield Blvd. | Houston | TX | -- | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | 2000 | 155,040 | 581 | 656 | ||||||
6/30/2021 | 1415 Wyckoff Rd. | Wall | NJ | -- | New Jersey Natural Gas Company | 1983 | 157,511 | 828 | 828 | ||||||
8/31/2021 | 333 Three D Systems Circle | Rock Hill | SC | -- | 3D Systems Corporation | 2006 | 80,028 | 167 | 172 | ||||||
11/30/2021 | 29 South Jefferson Rd. | Whippany | NJ | -- | CAE SimuFlite, Inc. (CAE INC.) | 2006/2008 | 123,734 | 598 | 582 | ||||||
2022 | 1/31/2022 | 26210 and 26220 Enterprise Court | Lake Forest | CA | -- | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | 2001 | 100,012 | 278 | 300 | |||||
N/A | N/A | 1701 Market St. | Philadelphia | PA | 4 | Parking Operators | 1957/1997 | 0 | 650 | 650 | |||||
Vacant | 101 East Erie St. | Chicago | IL | -- | (Available for Lease) | 1986 | 17,716 | 0 | 0 | ||||||
10475 Crosspoint Blvd. | Indianapolis | IN | -- | (Available for Lease) | 1999 | 13,867 | 0 | 0 | |||||||
1701 Market St. | Philadelphia | PA | 4 | (Available for Lease) | 1957/1997 | 5,315 | 0 | 0 | |||||||
4000 Johns Creek Pkwy. | Suwanee | GA | -- | (Available for Lease) | 2001 | 13,955 | 0 | 0 | |||||||
421 Butler Farm Rd. | Hampton | VA | -- | (Available for Lease) | 2000 | 20,080 | 0 | 0 | |||||||
OFFICE TOTAL/WEIGHTED AVERAGE | 99.4% Leased | 10,967,415 | $ | 49,685 | $ | 41,914 |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||||
INDUSTRIAL PROPERTIES | |||||||||||||||
2012 | MTM | 191 Arrowhead Dr. | Hebron | OH | -- | Owens Corning Insulating Systems, LLC | 1999 | 250,410 | 125 | 125 | |||||
10/31/2012 | 1601 Pratt Ave. | Marshall | MI | -- | Enbridge Energy, Limited Partnership | 1979 | 58,300 | 43 | 43 | ||||||
2013 | 5/31/2013 | 200 Arrowhead Dr. | Hebron | OH | -- | Owens Corning Sales, LLC / Owens Corning Insulating Systems, LLC | 2000 | 400,522 | 225 | 225 | |||||
2203 Sherrill Dr. | Statesville | NC | -- | Ozburn-Hessey Logistics, LLC (OHH Acquisition Corporation) | 1999/2002 | 639,800 | 447 | 447 | |||||||
12/31/2013 | 1133 Poplar Creek Rd. | Henderson | NC | -- | Staples, Inc. / Corporate Express, Inc. | 1998/2006 | 196,946 | 219 | 203 | ||||||
2014 | 1/1/2014 | 2415 US Hwy. 78 East | Moody | AL | -- | CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) | 2004 | 595,346 | 263 | 263 | |||||
12/31/2014 | 3686 South Central Ave. | Rockford | IL | -- | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | 1998 | 90,000 | 101 | 79 | ||||||
2015 | 1/31/2015 | 101 Michelin Dr. | Laurens | SC | 7 | CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) / Michelin North America, Inc. | 1991/1993 | 1,164,000 | 853 | 826 | |||||
7111 Crabb Rd. | Temperance | MI | 7 | CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) / Michelin North America, Inc. | 1978/1993 | 744,570 | 572 | 553 | |||||||
12/31/2015 | 749 Southrock Dr. | Rockford | IL | -- | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | 1992 | 150,000 | 119 | 122 | ||||||
2016 | 2/28/2016 | 7670 Hacks Cross Rd. | Olive Branch | MS | -- | MAHLE Clevite, Inc. (MAHLE Industries, Incorporated) | 1989 | 268,104 | 239 | 229 | |||||
3/31/2016 | 19500 Bulverde Rd. | San Antonio | TX | -- | Elsevier STM Inc. (Reed Elsevier Inc.) | 2001 | 559,258 | 916 | 857 | ||||||
2455 Premier Dr. | Orlando | FL | -- | Walgreen Co. / Walgreen Eastern Co. | 1980 | 205,016 | 127 | 196 | |||||||
5/31/2016 | 291 Park Center Dr. | Winchester | VA | -- | Kraft Foods Global, Inc. | 2001 | 344,700 | 302 | 322 | ||||||
8/31/2016 | 10590 Hamilton Ave. | Cincinnati | OH | -- | The Hillman Group, Inc. | 1991/1994/1995/2005 | 248,200 | 198 | 198 | ||||||
9/30/2016 | 900 Industrial Blvd. | Crossville | TN | -- | Dana Commercial Vehicle Products, LLC | 1989/2006 | 222,200 | 171 | 171 | ||||||
2017 | 2/28/2017 | 3456 Meyers Ave. | Memphis | TN | -- | Sears, Roebuck and Co. / Sears Logistics Services | 1973 | 780,000 | 398 | 424 | |||||
6/30/2017 | 7500 Chavenelle Rd. | Dubuque | IA | -- | The McGraw-Hill Companies, Inc. | 2001 | 330,988 | 304 | 291 | ||||||
9/30/2017 | 250 Swathmore Ave. | High Point | NC | -- | Steelcase Inc. | 2002 | 244,851 | 274 | 272 | ||||||
10/31/2017 | 1420 Greenwood Rd. | McDonough | GA | -- | Versacold USA, Inc. | 2000/2007 | 296,972 | 661 | 649 | ||||||
43955 Plymouth Oaks Blvd. | Plymouth | MI | -- | Tower Automotive Operations USA I, LLC / Tower Automotive Products Inc. (Tower Automotive, Inc.) | 1996/1998 | 290,133 | 471 | 356 | |||||||
2018 | 6/30/2018 | 1650-1654 Williams Rd. | Columbus | OH | -- | ODW Logistics, Inc. | 1973 | 772,450 | 337 | 336 | |||||
9/30/2018 | 50 Tyger River Dr. | Duncan | SC | -- | Plastic Omnium Auto Exteriors, LLC | 2005/2007/2008 | 221,833 | 239 | 239 | ||||||
2019 | 4/30/2019 | 113 Wells St. | North Berwick | ME | -- | United Technologies Corporation | 1965/1980 | 972,625 | 384 | 384 | |||||
10/17/2019 | 10345 Philipp Pkwy. | Streetsboro | OH | -- | L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.) | 2004 | 649,250 | 630 | 653 | ||||||
2020 | 3/31/2020 | 2425 Hwy. 77 North | Waxahachie | TX | -- | James Hardie Building Products, Inc. (James Hardie NV & James Hardie Industries NV) | 1996/2001 | 335,610 | 850 | 850 | |||||
6/30/2020 | 3102 Queen Palm Dr. | Tampa | FL | -- | Time Customer Service, Inc. (Time Incorporated) | 1986 | 229,605 | 321 | 319 | ||||||
9/30/2020 | 3350 Miac Cove Rd. | Memphis | TN | -- | Mimeo.com, Inc. | 1987 | 107,400 | 103 | 96 | ||||||
12/19/2020 | 1901 Ragu Dr. | Owensboro | KY | 6 | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | 1975/1979/1995 | 443,380 | 262 | 373 | ||||||
2021 | 5/31/2021 | 477 Distribution Pkwy. | Collierville | TN | -- | Federal Express Corporation / FedEx Techconnect, Inc. | 1984/1987/2005 | 120,000 | 103 | 84 | |||||
9/30/2021 | 3820 Micro Dr. | Millington | TN | -- | Ingram Micro L.P. (Ingram Micro Inc.) | 1997 | 701,819 | 448 | 475 | ||||||
11/30/2021 | 2880 Kenny Biggs Rd. | Lumberton | NC | -- | Quickie Manufacturing Corporation | 1998/2001/2006 | 423,280 | 328 | 339 | ||||||
N/A | Vacant | 3350 Miac Cove Rd. | Memphis | TN | -- | (Available for Lease) | 1987 | 32,679 | — | — | |||||
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 99.8% Leased | 13,090,247 | $ | 11,033 | $ | 10,999 |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||||
RETAIL PROPERTIES | |||||||||||||||
2012 | 4/30/2012 | 900 South Canal St. | Carlsbad | NM | -- | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1981 | 10,000 | 41 | 26 | |||||
5/31/2012 | 10415 Grande Ave. | Sun City | AZ | 19 | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1982 | 10,000 | 41 | 55 | ||||||
3451 Alta Mesa Blvd. | Fort Worth | TX | -- | AVT Grocery, Inc. / Safeway, Inc. | 1985 | 44,000 | 76 | 89 | |||||||
402 East Crestwood Dr. | Victoria | TX | 19 | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1982 | 10,000 | 41 | 29 | |||||||
4121 South Port Ave. | Corpus Christi | TX | 19 | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1980 | 10,000 | 41 | 35 | |||||||
11/30/2012 | 101 West Buckingham Rd. | Garland | TX | -- | AVT Grocery, Inc. | 1982 | 40,000 | 81 | 81 | ||||||
2013 | 2/28/2013 | S. Carolina 52/52 Bypass | Moncks Corner | SC | -- | Food Lion, LLC / Delhaize America, Inc. | 1982 | 23,000 | 15 | 31 | |||||
US 221 & Hospital Rd. | Jefferson | NC | -- | Food Lion, LLC / Delhaize America, Inc. | 1981 | 23,000 | 18 | 18 | |||||||
7/1/2013 | 1053 Mineral Springs Rd. | Paris | TN | -- | The Kroger Co. | 1982 | 31,170 | 40 | 53 | ||||||
10/31/2013 | 1084 East Second St. | Franklin | OH | -- | Marsh Supermarkets, Inc. / Crystal Food Services, LLC | 1961/1978 | 29,119 | 28 | 36 | ||||||
130 Midland Ave. | Port Chester | NY | -- | Pathmark Stores, Inc. | 1982 | 59,000 | 98 | 296 | |||||||
5104 North Franklin Rd. | Lawrence | IN | -- | Marsh Supermarkets, Inc. / Marsh Supermarkets, LLC | 1958 | 28,721 | 48 | 48 | |||||||
2014 | 3/31/2014 | N.E.C. 45th St./Lee Blvd. | Lawton | OK | -- | Associated Wholesale Grocers, Inc. / Safeway, Inc. | 1984 | 30,757 | 46 | 52 | |||||
2015 | 1/31/2015 | 1700 State Route 160 | Port Orchard | WA | -- | Moran Foods, Inc. d/b/a Save-A-Lot, Ltd. | 1983 | 16,037 | 20 | 20 | |||||
5/31/2015 | 24th St. West & St. John’s Ave. | Billings | MT | -- | Safeway, Inc. | 1981 | 40,800 | 47 | 72 | ||||||
2016 | 5/31/2016 | 12535 Southeast 82nd Ave. | Clackamas | OR | -- | Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC | 1981 | 42,842 | 76 | 76 | |||||
18601 Alderwood Mall Blvd. | Lynnwood | WA | -- | Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC | 1981/1993 | 43,105 | 70 | 70 | |||||||
4811 Wesley St. | Greenville | TX | -- | Brookshire Grocery Company / Safeway, Inc. | 1985 | 48,492 | 43 | 60 | |||||||
6910 South Memorial Hwy. | Tulsa | OK | -- | Toys “R” Us, Inc. / Toys "R" Us-Delaware, Inc. | 1981 | 43,123 | 64 | 64 | |||||||
2017 | 3/31/2017 | 1610 South Westmoreland Ave. | Dallas | TX | -- | Malone’s Food Stores, Ltd. | 1960 | 70,910 | 90 | 105 | |||||
6/30/2017 | 1600 East 23rd St. | Chattanooga | TN | -- | BI-LO, LLC | 1983 | 42,130 | 33 | 33 | ||||||
11/30/2017 | 205 Homer Rd. | Minden | LA | -- | Brookshire Grocery Company (Safeway Stores, Inc.) | 1981 | 35,000 | 48 | 64 | ||||||
2018 | 2/26/2018 | 399 Peachwood Centre Dr. | Spartanburg | SC | -- | Best Buy Co., Inc. | 1996 | 45,800 | 99 | 99 | |||||
4831 Whipple Ave., Northwest | Canton | OH | -- | Best Buy Co., Inc. | 1995 | 46,350 | 116 | 116 | |||||||
9/30/2018 | 835 Julian Ave. | Thomasville | NC | -- | Mighty Dollar, LLC | 1983 | 23,767 | 18 | 18 | ||||||
10/31/2018 | 10340 U.S. 19 | Port Richey | FL | -- | Kingswere Furniture, LLC | 1980 | 53,820 | 87 | 87 | ||||||
12/31/2018 | 1150 West Carl Sandburg Dr. | Galesburg | IL | -- | Kmart Corporation | 1992 | 94,970 | 11 | 82 | ||||||
12080 Carmel Mountain Rd. | San Diego | CA | -- | Kmart Corporation | 1993 | 107,210 | 12 | 188 | |||||||
21082 Pioneer Plaza Dr. | Watertown | NY | -- | Kmart Corporation | 1993 | 120,727 | 18 | 120 | |||||||
255 Northgate Dr. | Manteca | CA | -- | Kmart Corporation | 1993 | 107,489 | 19 | 139 | |||||||
5350 Leavitt Rd. | Lorain | OH | -- | Kmart Corporation | 1993 | 193,193 | 27 | 183 | |||||||
97 Seneca Trail | Fairlea | WV | -- | Kmart Corporation | 1993/1999 | 90,933 | 13 | 87 | |||||||
2/28/2018 | 291 Talbert Blvd. | Lexington | NC | -- | Food Lion, LLC / Delhaize America, Inc. | 1981 | 23,000 | 35 | 35 | ||||||
3211 West Beverly St. | Staunton | VA | -- | Food Lion, LLC / Delhaize America, Inc. | 1971 | 23,000 | 41 | 41 | |||||||
N/A | Vacant | 1700 State Route 160 | Port Orchard | WA | -- | (Available for Lease) | 1983 | 11,931 | — | — | |||||
RETAIL TOTAL/WEIGHTED AVERAGE | 99.3% Leased | 1,673,396 | $ | 1,601 | $ | 2,608 |
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 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||||
LONG-TERM LEASE PROPERTIES | ||||||||||||||||
2022 | 11/30/2022 | 4201 Marsh Ln. | Carrollton | TX | -- | Carlson Restaurants Inc. (Carlson, Inc.) | Office | 2003 | 130,000 | 482 | 466 | |||||
12/31/2022 | 147 Milk St. | Boston | MA | -- | Harvard Vanguard Medical Associates, Inc. | Office | 1910 | 52,337 | 383 | 415 | ||||||
2023 | 2/28/2023 | 2211 South 47th St. | Phoenix | AZ | -- | Avnet, Inc. | Office | 1997 | 176,402 | 602 | 540 | |||||
3/31/2023 | 6555 Sierra Dr. | Irving | TX | -- | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | Office | 1999 | 247,254 | 754 | 738 | ||||||
8900 Freeport Pkwy. | Irving | TX | -- | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) | Office | 2003 | 225,049 | 760 | 838 | |||||||
2024 | 2/14/2024 | 1362 Celebration Blvd. | Florence | SC | -- | MED3000, Inc. | Office | 2012 | 32,000 | 65 | 72 | |||||
10/31/2024 | 6277 Sea Harbor Dr. | Orlando | FL | -- | Wyndham Vacation Ownership, Inc. (Wyndham Worldwide Corporation) | Office | 1984 | 234,247 | 0 | 0 | ||||||
2025 | 6/30/2025 | 10000 Business Blvd. | Dry Ridge | KY | -- | Dana Light Axle Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1988/1999 | 336,350 | 336 | 336 | |||||
301 Bill Bryan Rd. | Hopkinsville | KY | -- | Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1987/1999/2000/2006 | 424,904 | 422 | 422 | |||||||
4010 Airpark Dr. | Owensboro | KY | -- | Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1998/2001 | 211,598 | 302 | 302 | |||||||
730 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 2001 | 167,770 | 134 | 134 | |||||||
750 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1995/2000/2001 | 539,592 | 710 | 710 | |||||||
7/31/2025 | 7005 Cochran Rd. | Glenwillow | OH | -- | Royal Appliance Mfg. Co. | Industrial | 1997 | 458,000 | 486 | 563 | ||||||
11/30/2025 | 11707 Miracle Hills Dr. | Omaha | NE | -- | Infocrossing, Inc. | Office | 1989/1995 | 85,200 | 292 | 292 | ||||||
12/31/2025 | 2005 East Technology Cir. | Tempe | AZ | -- | Infocrossing, Inc. | Office | 1998 | 60,000 | 282 | 282 | ||||||
5/31/2025 | 37101 Corporate Dr. | Farmington Hills | MI | -- | Panasonic Automotive Systems Company of America, a Division of Panasonic Corporation of North America | Office | 2001 | 90,460 | 0 | 0 | ||||||
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 | 2,140 | 634 | |||||
3/31/2026 | 459 Wingo Road | Byhalia | MS | -- | Asics America Corporation (Asics Corporation) | Industrial | 2011 | 513,734 | 636 | 734 | ||||||
10/31/2026 | 5001 Greenwood Rd. | Shreveport | LA | -- | Libbey Glass Inc. (Libbey Inc.) | Industrial | 2006 | 646,000 | 505 | 541 | ||||||
11/30/2026 | 250 Rittenhouse Cir. | Bristol | PA | -- | Northtec LLC (The Estée Lauder Companies Inc.) | Industrial | 1983/1997 | 241,977 | 257 | 289 | ||||||
500 Kinetic Drive | Huntington | WV | -- | AMZN WVCS LLC (Amazon.com, Inc.) | Office | 2011 | 68,693 | 275 | 306 | |||||||
12/29/2026 | 5500 New Albany Road | Columbus | OH | -- | Evans, Mechwart, Hambleton & Tilton, Inc. | Office | 2005 | 104,807 | 380 | 434 | ||||||
6/30/2026 | 351 Chamber Drive | Chillicothe | OH | -- | The Kitchen Collection, Inc. | Industrial | 1995/1998 | 475,218 | 249 | 290 | ||||||
2027 | 7/6/2027 | 2221 Schrock Road | Columbus | OH | -- | MS Consultants, Inc. | Office | 1999/2006 | 42,290 | 140 | 160 | |||||
10/31/2027 | 11201 Renner Blvd. | Lenexa | KS | -- | United States of America | Office | 2007 | 169,585 | 107 | 585 | ||||||
2028 | 8/31/2028 | 9803 Edmonds Way | Edmonds | WA | -- | Pudget Consumers Co-op d/b/a PCC Natural Markets | Retail | 1981 | 35,459 | 151 | 151 | |||||
2029 | 1/31/2029 | 6226 West Sahara Ave. | Las Vegas | NV | -- | Nevada Power Company | Office | 1983/1994 | 282,000 | 2,018 | 1,063 | |||||
12/31/2029 | 400 East Stone Ave. | Greenville | SC | 9 | Canal Insurance Company | Office | 1948/1981/1982/1986/1991/2006/2008 | 128,041 | 236 | — | ||||||
2031 | 5/31/2031 | 671 Washburn Switch Rd. | Shelby | NC | -- | Clearwater Paper Corporation | Industrial | 2011 | 673,518 | 535 | 650 | |||||
N/A | Vacant | 37101 Corporate Dr. | Farmington Hills | MI | -- | (Available for Lease) | Office | 2001 | 38,369 | 0 | 0 | |||||
6277 Sea Harbor Dr. | Orlando | FL | -- | (Available for Lease) | Office | 1984 | 126,060 | 0 | 0 | |||||||
8900 Freeport Pkwy. | Irving | TX | -- | (Available for Lease) | Office | 2003 | 43,396 | 0 | 0 | |||||||
LONG-TERM LEASES TOTAL/WEIGHTED AVERAGE | 97.3% Leased | 7,560,810 | $ | 13,639 | $ | 11,947 |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Gross Book Value ($000) (10) | Sq.Ft. | Percentage Leased | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | Debt Balance ($000) | ||||||||
MULTI-TENANT PROPERTIES (14) | |||||||||||||||||||||
Various | Various | 10 John St. | Clinton | CT | 6 | Multi-Tenant | 1972 | 0 | 41,188 | 0 | % | 0 | 0 | 0 | |||||||
100 East Shore Dr. | Glen Allen | VA | -- | Multi-Tenant | 1999 | 11,510 | 68,003 | 85 | % | 299 | 282 | 19,126 | |||||||||
100 Light St. | Baltimore | MD | 13 | Multi-Tenant | 1973/2009 | 244,498 | 476,459 | 95 | % | 2,534 | 3,085 | 0 | |||||||||
140 East Shore Dr. | Glen Allen | VA | 12 | Multi-Tenant | 2000 | 13,486 | 79,675 | 72 | % | 255 | 229 | 0 | |||||||||
13430 North Black Canyon Fwy. | Phoenix | AZ | 11 | Multi-Tenant | 1981/1982/2005/2007/2009 | 16,723 | 138,940 | 100 | % | 658 | 669 | 0 | |||||||||
1500 Hughes Way | Long Beach | CA | 5 | Multi-Tenant | 1981 | 63,158 | 490,055 | 74 | % | 1,894 | 1,770 | 0 | |||||||||
207 Mockingbird Ln. | Johnson City | TN | -- | Multi-Tenant | 1979 | 11,344 | 60,684 | 50 | % | 153 | 153 | 0 | |||||||||
2300 Litton Ln. | Hebron | KY | 11 | Multi-Tenant | 1986/1996 | 9,766 | 80,441 | 100 | % | 126 | 115 | 0 | |||||||||
4200 Northcorp Pkway | Palm Beach Gardens | FL | 11 | Multi-Tenant | 1996 | 15,169 | 95,065 | 20 | % | 0 | 0 | 0 | |||||||||
6050 Dana Way | Antioch | TN | -- | Multi-Tenant | 1999 | 14,953 | 672,629 | 62 | % | 344 | 351 | 0 | |||||||||
King St./1032 Fort St. Mall | Honolulu | HI | 11 / 13 | Multi-Tenant | 1979/2002 | 47,178 | 318,451 | 93 | % | 618 | 365 | 0 | |||||||||
1275 Northwest 128th St. | Clive | IA | 21 | Multi-Tenant | 2004 | 10,599 | 61,180 | 0 | % | 67 | 67 | 5,385 | |||||||||
MULTI-TENANT TOTAL/WEIGHTED AVERAGE | 74.0% Leased | 2,582,770 | $ | 6,948 | $ | 7,086 | $ | 24,511 | |||||||||||||
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 97.2% Leased | 35,874,638 | $ | 82,906 | $ | 74,554 |
Footnotes | |
1 | Square foot leased or vacant. |
2 | Three months ended 3/31/2012 cash rent. |
3 | Three months ended 3/31/2012 GAAP base rent. |
4 | Lexington has an 80.5% interest in this property. |
5 | Lexington has a 55.0% interest in this property. |
6 | Lexington has a 71.1% interest in this property. |
7 | CEVA Logistics U.S., Inc. lease expires 08/2012; however, new tenant (Michelin North America, Inc.) lease expires 01/31/2015. |
8 | IBM lease expires 05/2013, however, new tenant (Problem Solved, LLC) leases 16,000 sf through 05/2014. |
9 | Property is classified as a capital lease for GAAP, accordingly $248 income is included in non-operating income. |
10 | Represents GAAP capitalized costs. |
11 | Property is collateral for secured credit facility and term loan. |
12 | Mortgage shown under 100 East Shore Dr., Glen Allen VA. |
13 | Includes parking operations. |
14 | The multi-tenanted properties incurred approximately $3.4 million in operating expenses, net for the three months ended 3/31/2012. |
15 | Heidelberg Americas, Inc. lease expires 3/30/2021, however, new tenant (Goss International Americas, Inc.) lease expires 3/30/2026. |
16 | Subsequent to 3/31/12, lease extended to 1/31/18 for 57,769 square feet. |
17 | Lexington has an 87.1% interest in this property. |
18 | Subsequent to 3/31/12, lease extended to 8/31/15. |
19 | Tenant is now month-to-month. |
20 | Subsequent to 3/31/12, lease extended to 4/30/2018. |
21 | Cash and GAAP rent amounts represent prior tenant. |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||
NET LEASE STRATEGIC ASSETS FUND PROPERTIES | |||||||||||||
2012 | 5/31/2012 | 101 Creger Dr. | Ft. Collins | CO | -- | Lithia Real Estate, Inc. / D&M Automotive, Inc. (Lithia Motors, Inc.) | 1982 | 10,000 | 69 | 59 | |||
2013 | 5/31/2013 | 2401 Cherahala Blvd. | Knoxville | TN | -- | AdvancePCS, Inc. / CaremarkPCS, L.L.C. | 2002 | 59,748 | 225 | 225 | |||
6/30/2013 | 420 Riverport Rd. | Kingsport | TN | -- | Kingsport Power Company | 1981 | 42,770 | 78 | 77 | ||||
10/31/2013 | 3943 Denny Ave. | Pascagoula | MS | -- | Northrop Grumman Systems Corporation | 1995 | 94,841 | 160 | 160 | ||||
12/31/2013 | 120 Southeast Pkwy. Dr. | Franklin | TN | -- | Essex Group, Inc. (United Technologies Corporation) | 1970/1983 | 289,330 | 184 | 163 | ||||
2014 | 1/31/2014 | 109 Stevens St. | Jacksonville | FL | -- | Wagner Industries, Inc. | 1959/1967 | 168,800 | 74 | 71 | |||
1401 & 1501 Nolan Ryan Pkwy. | Arlington | TX | -- | Siemens Dematic Postal Automation L.P. / Siemens Energy & Automation, Inc. / Siemens Shared Services, LLC | 2003 | 236,547 | 681 | 670 | |||||
4/30/2014 | 12000 & 12025 Tech Center Dr. | Livonia | MI | -- | Kelsey-Hayes Company (TRW Automotive, Inc.) | 1987/1988/1990 | 180,230 | 521 | 518 | ||||
6/30/2014 | 70 Mechanic St. | Foxboro | MA | -- | Invensys Systems, Inc. (Siebe, Inc.) | 1965/1967/1971 | 251,914 | 1,591 | 1,488 | ||||
12/31/2014 | 324 Industrial Park Rd. | Franklin | NC | -- | SKF USA Inc. | 1996 | 72,868 | 114 | 115 | ||||
2015 | 6/30/2015 | 1700 47th Ave North | Minneapolis | MN | -- | Owens Corning / Owens Corning Roofing and Asphalt, LLC | 2003 | 18,620 | 156 | 156 | |||
2500 Patrick Henry Pkwy. | McDonough | GA | -- | Georgia Power Company | 1999 | 111,911 | 385 | 384 | |||||
2935 Van Vactor Dr. | Plymouth | IN | -- | Bay Valley Foods, LLC | 2000/2003 | 300,500 | 201 | 202 | |||||
3711 San Gabriel | Mission | TX | -- | VoiceStream PCS II Corporation / T-Mobile USA, Inc. / T-Mobile West Corporation | 2003 | 75,016 | 263 | 255 | |||||
9/27/2015 | 2529 West Thorne Dr. | Houston | TX | -- | Baker Hughes, Incorporated | 1982/1999 | 65,500 | 15 | 209 | ||||
9110 Grogans Mill Rd. | The Woodlands | TX | -- | Baker Hughes, Incorporated | 1992 | 275,750 | 56 | 779 | |||||
10/31/2015 | 5201 West Barraque St. | Pine Bluff | AR | -- | Entergy Arkansas Inc. | 1964/1972/1988 | 27,189 | 48 | 48 | ||||
2016 | 1/31/2016 | 1600 Eberhardt Rd. | Temple | TX | -- | Nextel of Texas, Inc. (Nextel Finance Company) | 2001 | 108,800 | 419 | 404 | |||
5/31/2016 | 1200 Jupiter Rd. | Garland | TX | -- | Raytheon Company | 1980 | 278,759 | 377 | 377 | ||||
7/14/2016 | 1400 Northeast McWilliams Rd. | Bremerton | WA | -- | Nextel West Corp. (Nextel Finance Company) | 2002 | 60,200 | 304 | 291 | ||||
11/30/2016 | 736 Addison Rd. | Erwin | NY | -- | Corning, Incorporated | 2006 | 408,000 | 309 | 309 | ||||
2017 | 4/30/2017 | 3600 Army Post Rd. | Des Moines | IA | -- | HP Enterprise Services, LLC | 2000 | 405,000 | 779 | 662 | |||
12/31/2017 | 11411 North Kelly Ave. | Oklahoma City | OK | -- | American Golf Corporation | 1991/1996 | 13,924 | 119 | 120 | ||||
2018 | 8/31/2018 | 3500 North Loop Rd. | McDonough | GA | -- | Litton Loan Servicing LP | 2007 | 62,218 | 301 | 301 | |||
9/30/2018 | 904 Industrial Rd. | Marshall | MI | -- | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | 1968/1972/2008 | 246,508 | 191 | 201 | ||||
2019 | 1/31/2019 | 2999 Southwest 6th St. | Redmond | OR | -- | VoiceStream PCS I LLC (T-Mobile USA, Inc.) | 2004 | 77,484 | 386 | 393 | |||
10/31/2019 | 17191 St. Luke's Way | The Woodlands | TX | -- | Montgomery County Management Company, LLC | 2004 | 41,000 | 200 | 246 | ||||
9601 Renner Blvd. | Lenexa | KS | -- | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | 2004 | 77,484 | 337 | 348 | |||||
7/15/2019 | 19019 North 59th Ave. | Glendale | AZ | -- | Honeywell International Inc. | 1986/1997/2000 | 252,300 | 438 | 475 | ||||
6/29/2019 | 3265 East Goldstone Dr. | Meridian | ID | -- | T-Mobile PCS Holdings, LLC (T-Mobile USA, Inc.) | 2004 | 77,484 | 329 | 341 | ||||
2020 | 5/31/2020 | 359 Gateway Dr. | Lavonia | GA | -- | TI Group Automotive Systems, LLC (TI Automotive Ltd.) | 2005 | 133,221 | 300 | 300 | |||
6/30/2020 | 10419 North 30th St. | Tampa | FL | -- | Time Customer Service, Inc. (Time Incorporated) | 1986 | 132,981 | 341 | 339 | ||||
8/31/2020 | First Park Dr. | Oakland | ME | -- | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | 2005 | 78,610 | 333 | 287 | ||||
11/30/2020 | 11555 University Blvd. | Sugar Land | TX | -- | KS Management Services, LLP (St. Luke’s Episcopal Health System Corporation) | 2005 | 72,683 | 306 | 313 | ||||
2021 | 9/30/2021 | 265 Lehigh St. | Allentown | PA | -- | Pennsylvania School of Business, Inc. | 1980 | 22,392 | 31 | 31 | |||
10/25/2021 | 6938 Elm Valley Dr. | Kalamazoo | MI | -- | Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited) | 1999/2004 | 150,945 | 507 | 529 | ||||
2022 | 6/30/2022 | 8555 South River Pkwy. | Tempe | AZ | 4 | ASM Lithography, Inc. (ASM Lithography Holding N.V.) (2013) / DuPont Airproducts Nanomaterials L.L.C. (2022) | 1998 | 95,133 | 589 | 553 | |||
7/31/2022 | 1440 East 15th St. | Tucson | AZ | -- | CoxCom, Inc. | 1988 | 28,591 | 137 | 138 | ||||
2025 | 7/14/2025 | 590 Ecology Ln. | Chester | SC | -- | Owens Corning Sales, LLC | 2001/2005 | 420,597 | 546 | 542 | |||
2026 | 8/31/2026 | 25500 State Hwy. 249 | Tomball | TX | -- | Parkway Chevrolet, Inc. (Raymond Durdin & Jean W. Durdin) | 2005 | 77,076 | 338 | 377 |
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2012 ($000) (2) | GAAP Base Rent as of 3/31/2012 ($000) (3) | |||
2027 | 4/30/2027 | 2424 Alpine Rd. | Eau Claire | WI | -- | Silver Spring Foods, Inc. (Huntsinger Farms, Inc.) | 1993/2004 | 159,000 | 232 | 293 | |||
N/A | Vacant | 265 Lehigh St. | Allentown | PA | -- | (Available for Lease) | 1980 | 48,838 | 0 | 0 | |||
NET LEASE STRATEGIC ASSETS FUND TOTAL/WEIGHTED AVERAGE | 99.2% Leased | 5,810,762 | 12,970 | 13,749 |
Footnotes | |
1 | Square foot leased or vacant. |
2 | Three months ended 3/31/2012 cash rent. |
3 | Three months ended 3/31/2012 GAAP base rent. |
4 | ASM Lithography, Inc. lease expires 6/30/2013; however, new tenant (DuPont Airproducts Nanomaterials LLC) lease expires 6/30/2022. |
LEXINGTON REALTY TRUST | ||||||||||||||||||||||||||
Lease Rollover Schedule by Property Type - Cash Basis | ||||||||||||||||||||||||||
3/31/2012 | ||||||||||||||||||||||||||
Office | Industrial | Retail | ||||||||||||||||||||||||
Year | Net Rentable Area | Cash Rent as of 3/31/2012 ($000) | Annual Rent PSF | Net Rentable Area | Cash Rent as of 3/31/2012 ($000) | Annual Rent PSF | Net Rentable Area | Cash Rent as of 3/31/2012 ($000) | Annual Rent PSF | |||||||||||||||||
2012 | 469,936 | $ | 1,872 | $ | 15.93 | 308,710 | $ | 168 | $ | 2.18 | 124,000 | $ | 321 | $ | 10.35 | |||||||||||
2013 | 1,389,209 | $ | 4,908 | $ | 14.13 | 1,237,268 | $ | 891 | $ | 2.88 | 194,010 | $ | 247 | $ | 5.09 | |||||||||||
2014 | 1,927,583 | $ | 8,707 | $ | 18.07 | 685,346 | $ | 364 | $ | 2.12 | 30,757 | $ | 46 | $ | 5.98 | |||||||||||
2015 | 1,788,360 | $ | 14,737 | $ | 14.96 | 2,058,570 | $ | 1,544 | $ | 3.00 | 56,837 | $ | 67 | $ | 4.72 | |||||||||||
2016 | 569,241 | $ | 1,968 | $ | 13.83 | 1,847,478 | $ | 1,953 | $ | 4.23 | 177,562 | $ | 253 | $ | 5.70 | |||||||||||
2017 | 666,372 | $ | 2,125 | $ | 12.76 | 1,942,944 | $ | 2,108 | $ | 4.34 | 148,040 | $ | 171 | $ | 4.62 | |||||||||||
2018 | 825,012 | $ | 2,931 | $ | 14.21 | 994,283 | $ | 576 | $ | 2.32 | 930,259 | $ | 496 | $ | 3.86 | |||||||||||
2019 | 1,968,646 | $ | 6,620 | $ | 13.45 | 1,621,875 | $ | 1,014 | $ | 2.50 | — | $ | — | $ | — | |||||||||||
2020 | 386,366 | $ | 1,597 | $ | 16.53 | 1,115,995 | $ | 1,536 | $ | 5.51 | — | $ | — | $ | — | |||||||||||
2021 | 805,745 | $ | 3,292 | $ | 16.34 | 1,245,099 | $ | 879 | $ | 2.82 | — | $ | — | $ | — | |||||||||||
2022 - Q1 | 100,012 | $ | 278 | $ | 11.12 | — | $ | — | $ | — | — | $ | — | $ | — | |||||||||||
Thereafter | 2,128,365 | $ | 6,776 | $ | 12.90 | 5,189,161 | $ | 6,712 | $ | 4.04 | 35,459 | $ | 151 | $ | 17.03 | |||||||||||
Total/Weighted Average (1) | 13,024,847 | $ | 55,811 | $ | 14.69 | 18,246,729 | $ | 17,745 | $ | 3.57 | 1,696,924 | $ | 1,752 | $ | 5.08 | |||||||||||
Footnotes | ||||||||||||||||||||||||||
(1) Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations. |
LEXINGTON REALTY TRUST | ||||||||
Lease Rollover Schedule - GAAP Basis | ||||||||
3/31/2012 | ||||||||
Year | Number of Leases Expiring | GAAP Base Rent as of 3/31/2012 ($000) | Percent of GAAP Base Rent as of 3/31/2012 | |||||
2012 | 15 | $ | 2,291 | 3.4 | % | |||
2013 | 20 | 6,349 | 9.5 | % | ||||
2014 | 27 | 9,089 | 13.6 | % | ||||
2015 | 16 | 8,120 | 12.2 | % | ||||
2016 | 14 | 4,411 | 6.6 | % | ||||
2017 | 14 | 4,308 | 6.4 | % | ||||
2018 | 19 | 4,759 | 7.1 | % | ||||
2019 | 10 | 7,761 | 11.6 | % | ||||
2020 | 7 | 3,265 | 4.9 | % | ||||
2021 | 8 | 4,218 | 6.3 | % | ||||
2022 - Q1 | 1 | 300 | 0.5 | % | ||||
Thereafter | 29 | 11,947 | 17.9 | % | ||||
Total (1) | 180 | $ | 66,818 | 100 | % | |||
Footnotes | ||||||||
(1) Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations. |
LEXINGTON REALTY TRUST | |||||||||||||||||
Mortgage Loans Receivable | |||||||||||||||||
3/31/2012 | |||||||||||||||||
Loan Balance ($000)(1) | Interest Rate | Maturity Date | Current Estimated Annual Debt Service ($000)(2) | Balloon Payment ($000) | Escrow Balance ($000) | ||||||||||||
Collateral | |||||||||||||||||
City | State | ||||||||||||||||
Office | Schaumburg (3) | IL | $ | 22,341 | 20 | % | 01/2012 | — | $ | 22,341 | $ | 741 | |||||
Southfield | MI | $ | 7,895 | 4.55 | % | 02/2015 | $ | 1,282 | $ | 5,810 | — | ||||||
Westmont (4) | IL | $ | 27,146 | 6.45 | % | 10/2015 | $ | 2,090 | $ | 25,731 | $ | 6,114 | |||||
Industrial | New Kingstown (5) | PA | $ | 2,971 | 7.78 | % | 01/2013 | $ | 323 | $ | 2,826 | $ | 668 | ||||
Retail | Various | Various | $ | 1,054 | 8 | % | 07/2012 | $ | 1,069 | — | — | ||||||
Austin | TX | $ | 1,809 | 16 | % | 10/2018 | — | $ | 5,104 | — | |||||||
Various | Various | $ | 1,377 | 8 | % | 02/2021 | $ | 219 | — | — | |||||||
Various | Various | $ | 727 | 8 | % | 12/2021 | $ | 111 | — | — | |||||||
Various | Various | $ | 869 | 8 | % | 03/2022 | $ | 122 | — | — | |||||||
Total Mortgage Loans Receivable | $ | 66,189 | $ | 5,216 | $ | 61,812 | $ | 7,523 | |||||||||
Footnotes | |||||||||||||||||
(1) Includes accrued interest receivable. | |||||||||||||||||
(2) Remaining collections for debt less than 12 months to maturity, all others are debt service for next 12 months. | |||||||||||||||||
(3) Interest only payments to the extent of operating cash flow of underlying asset. Borrower currently in default and Lexington has commenced foreclosure. | |||||||||||||||||
(4) Escrow balance includes $3,377 in a collateral escrow account maintained by the borrower and $2,500 letter of credit held by Lexington. | |||||||||||||||||
(5) Borrower currently in default. |
DEBT RETIRED | |||||||||||||||
Face ($000) | Satisfaction ($000) | Rate | Due Date | ||||||||||||
1 | Exchangeable Guaranteed Notes | $ | 62,150 | $ | 62,150 | 5.45 | % | 01/2012 | |||||||
2 | Term Loan | $ | 35,551 | $ | 35,551 | 5.52 | % | 03/2013 | |||||||
3 | Term Loan | $ | 25,000 | $ | 25,000 | 5.52 | % | 03/2013 | |||||||
4 | Tulsa, OK (1) | $ | 7,119 | — | 5.06 | % | 05/2015 | ||||||||
5 | Cary, NC (2) | $ | 12,564 | $ | 12,577 | 5.584 | % | 05/2012 | |||||||
6 | Westlake, TX (2) | $ | 17,881 | $ | 17,890 | 5.392 | % | 05/2012 | |||||||
7 | Lakewood, CO | $ | 7,917 | $ | 7,917 | 5.097 | % | 05/2012 | |||||||
8 | Millington, TN | $ | 16,277 | $ | 16,277 | 5.247 | % | 05/2012 | |||||||
TOTAL | 184,459 | $ | 177,362 | ||||||||||||
NEW CORPORATE LEVEL FINANCING (3) | |||||||||||||||
Amount ($000) | Current Rate | Maturity | |||||||||||||
1 | Secured Term Loan (4) | $ | 215,000 | 3.828 | % | 01/2019 | |||||||||
2 | Secured Revolving Credit Facility (5) | $ | 300,000 | 2.117 | % | 01/2015 | |||||||||
TOTAL | 515,000 | ||||||||||||||
NEW PROPERTY LEVEL FINANCING | |||||||||||||||
Face ($000) | Rate | Maturity | |||||||||||||
1 | Huntington, WV (6) | $ | 6,500 | 4.15 | % | 02/2017 | |||||||||
TOTAL | $ | 6,500 | |||||||||||||
Footnotes | |||||||||||||||
(1) | Property was transferred to lender to satisfy mortgage. | ||||||||||||||
(2) | Imputed interest rate. | ||||||||||||||
(3) | Secured by a borrowing base of properties. Loans are interest only at a LIBOR-based interest rate dependent on Lexington's leverage ratio, as defined. LIBOR is swapped to fixed on the secured term loan. | ||||||||||||||
(4) | $161.0 million was outstanding at 3/31/2012. | ||||||||||||||
(5) | $20.0 million was outstanding at 3/31/2012. | ||||||||||||||
(6) | Interest-only payments through maturity. |
LEXINGTON REALTY TRUST | ||||||||||||||||
Debt Maturity Schedule | ||||||||||||||||
3/31/2012 | ||||||||||||||||
($000) | ||||||||||||||||
Consolidated Properties | ||||||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | Corporate Debt | |||||||||||||
2012 | $ | 13,341 | $ | 93,412 | $ | — | ||||||||||
2013 | $ | 25,228 | $ | 234,937 | $ | — | ||||||||||
2014 | $ | 23,466 | $ | 229,068 | $ | — | ||||||||||
2015 | $ | 14,924 | $ | 261,951 | $ | 20,000 | (1) | |||||||||
2016 | $ | 9,517 | $ | 121,889 | $ | — | ||||||||||
$ | 86,476 | $ | 941,257 | $ | 20,000 | |||||||||||
Non-Consolidated Investments - LXP Proportionate Share | ||||||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | ||||||||||||||
2012 | $ | 1,278 | $ | 3,324 | ||||||||||||
2013 | $ | 2,677 | $ | 2,496 | ||||||||||||
2014 | $ | 2,377 | $ | 9,311 | ||||||||||||
2015 | $ | 2,353 | $ | 6,960 | ||||||||||||
2016 | $ | 1,748 | $ | 3,998 | ||||||||||||
$ | 10,433 | $ | 26,089 | |||||||||||||
Footnotes | ||||||||||||||||
(1) Maturity date can be extended to 01/2016 at Lexington's option. |
LEXINGTON REALTY TRUST | |||||||||||||||||||
2012 Mortgage Maturities by Property Type | |||||||||||||||||||
3/31/2012 | |||||||||||||||||||
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2012 ($000) | GAAP Base Rent as of 3/31/2012 ($000) | ||||||||||
Office | 37101 Corporate Dr. | Farmington Hills | MI | 128,829 | $ | 17,724 | 09/2012 | 05/2025 | $ | 12,899 | $ | — | $ | — | |||||
4455 American Way | Baton Rouge | LA | 70,100 | $ | 5,943 | 10/2012 | 10/2012 | $ | 13,868 | $ | 295 | $ | 278 | ||||||
1110 Bayfield Dr. | Colorado Springs | CO | 166,575 | $ | 10,272 | 12/2012 | 11/2013 | $ | 19,579 | $ | 408 | $ | 400 | ||||||
Industrial | 101 Michelin Dr. | Laurens | SC | 1,164,000 | $ | 14,022 | 09/2012 | 01/2015 | $ | 34,370 | $ | 853 | $ | 826 | |||||
7111 Crabb Rd. | Temperance | MI | 744,570 | $ | 9,400 | 09/2012 | 01/2015 | $ | 21,188 | $ | 572 | $ | 553 | ||||||
19500 Bulverde Rd. | San Antonio | TX | 559,258 | $ | 26,025 | 10/2012 | 03/2016 | $ | 41,882 | $ | 916 | $ | 857 | ||||||
43955 Plymouth Oaks Blvd. | Plymouth | MI | 290,133 | $ | 10,026 | 12/2012 | 10/2017 | $ | 19,161 | $ | 471 | $ | 356 | ||||||
Total 2012 Mortgage Maturities | 3,123,465 | $ | 93,412 | $ | 162,947 | $ | 3,515 | $ | 3,270 | ||||||||||
Footnotes | |||||||||||||||||||
(1) Represents GAAP capitalized costs as of March 31, 2012. |
LEXINGTON REALTY TRUST | |||||||||||||||||||
2013 Mortgage Maturities by Property Type | |||||||||||||||||||
3/31/2012 | |||||||||||||||||||
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2012 ($000) | GAAP Base Rent as of 3/31/2012 ($000) | ||||||||||
Office | 3476 Stateview Blvd. | Fort Mill | SC | 169,083 | $ | 9,904 | 01/2013 | 05/2014 | $ | 18,095 | $ | 662 | $ | 634 | |||||
9201 East Dry Creek Rd. | Centennial | CO | 128,500 | $ | 13,555 | 02/2013 | 09/2017 | $ | 26,922 | $ | 582 | $ | 593 | ||||||
12600 Gateway Blvd. | Fort Meyers | FL | 62,400 | $ | 8,550 | 05/2013 | 01/2013 | $ | 13,561 | $ | 289 | $ | 273 | ||||||
200 Executive Blvd. South | Southington | CT | 153,364 | $ | 12,228 | 05/2013 | 12/2012 | $ | 26,737 | $ | 420 | $ | 406 | ||||||
275 South Valencia Ave. | Brea | CA | 637,503 | $ | 73,071 | 05/2013 | 06/2019 | $ | 118,929 | $ | 2,178 | $ | 2,150 | ||||||
5757 Decatur Blvd. | Indianapolis | IN | 89,956 | $ | 8,580 | 05/2013 | 08/2012 | $ | 15,239 | $ | 355 | $ | 398 | ||||||
810 & 820 Gears Rd. | Houston | TX | 157,790 | $ | 15,737 | 05/2013 | 01/2013 | $ | 26,829 | $ | 574 | $ | 563 | ||||||
8900 Freeport Pkwy. | Irving | TX | 268,445 | $ | 36,466 | 05/2013 | 03/2023 | $ | 60,228 | $ | 760 | $ | 838 | ||||||
6303 Barfield Rd./859 Mount Vernon Hwy. | Atlanta | GA | 289,000 | $ | 40,356 | 05/2013 | 2013/2014 | $ | 76,766 | $ | 1,587 | $ | 1,477 | ||||||
2211 South 47th St. | Phoenix | AZ | 176,402 | $ | 16,490 | 09/2013 | 02/2023 | $ | 24,631 | $ | 602 | $ | 540 | ||||||
Total 2013 Mortgage Maturities | 2,132,443 | $ | 234,937 | $ | 407,937 | $ | 8,009 | $ | 7,872 | ||||||||||
Footnotes | |||||||||||||||||||
(1) Represents GAAP capitalized costs as of March 31, 2012. |
LEXINGTON REALTY TRUST | |||||||||||||||||||
2014 Mortgage Maturities by Property Type | |||||||||||||||||||
3/31/2012 | |||||||||||||||||||
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2012 ($000) | GAAP Base Rent as of 3/31/2012 ($000) | ||||||||||
Office & | 33 Commercial St. | Foxboro | MA | 164,689 | — | 01/2014 | 07/2015 | $ | 29,238 | $ | 3,025 | $ | 908 | ||||||
Multi-Tenant | 1275 Northwest 128th St. | Clive | IA | 61,180 | $ | 5,151 | 05/2014 | Vacant | $ | 10,599 | $ | 67 | $ | 67 | |||||
3480 Stateview Blvd. | Fort Mill | SC | 169,218 | $ | 18,311 | 05/2014 | 05/2014 | $ | 29,174 | $ | 905 | $ | 863 | ||||||
1701 Market St. (2) | Philadelphia | PA | 304,037 | $ | 43,520 | 07/2014 | Various | $ | 72,688 | $ | 1,832 | $ | 1,797 | ||||||
10300 Kincaid Dr. | Fishers | IN | 193,000 | $ | 10,466 | 08/2014 | 01/2020 | $ | 28,323 | $ | 844 | $ | 856 | ||||||
3965 Airways Blvd. | Memphis | TN | 521,286 | $ | 47,270 | 09/2014 | 06/2019 | $ | 116,410 | $ | 1,713 | $ | 1,753 | ||||||
500 Jackson St. | Columbus | IN | 390,100 | $ | 26,399 | 09/2014 | 07/2019 | $ | 53,821 | $ | 1,107 | $ | 1,135 | ||||||
6226 West Sahara Ave. | Las Vegas | NV | 282,000 | $ | 32,118 | 09/2014 | 01/2029 | $ | 64,735 | $ | 2,018 | $ | 1,063 | ||||||
22011 Southeast 51st St./5150 220th Ave. | Issaquah | WA | 202,544 | $ | 30,388 | 12/2014 | 12/2014 | $ | 51,306 | $ | 1,122 | $ | 1,030 | ||||||
275 Technology Dr. | Canonsburg | PA | 107,872 | $ | 9,095 | 12/2014 | 12/2014 | $ | 15,739 | $ | 357 | $ | 344 | ||||||
Industrial | 2415 US Hwy. 78 East | Moody | AL | 595,346 | $ | 6,350 | 01/2014 | 01/2014 | $ | 11,575 | $ | 263 | $ | 263 | |||||
Total 2014 Mortgage Maturities | 2,991,272 | $ | 229,068 | $ | 483,608 | $ | 13,253 | $ | 10,079 | ||||||||||
Footnotes | |||||||||||||||||||
(1) Represents GAAP capitalized costs as of March 31, 2012. | |||||||||||||||||||
(2) Lexington has an 80.5% interest in the property and amounts include parking operations. |
LEXINGTON REALTY TRUST | |||||||||||||||||||
2015 Mortgage Maturities by Property Type | |||||||||||||||||||
3/31/2012 | |||||||||||||||||||
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2012 ($000) | GAAP Base Rent as of 3/31/2012 ($000) | ||||||||||
Office & | 101 East Erie St. | Chicago | IL | 230,704 | $ | 29,900 | 01/2015 | 03/2014 | $ | 56,548 | $ | 1,030 | $ | 1,248 | |||||
Multi-Tenant | 400 East Stone Ave. (2) | Greenville | SC | 128,041 | $ | 9,000 | 01/2015 | 12/2029 | $ | 10,651 | $ | 236 | $ | — | |||||
4201 Marsh Ln. | Carrollton | TX | 130,000 | $ | 12,022 | 01/2015 | 11/2022 | $ | 22,146 | $ | 482 | $ | 466 | ||||||
13775 McLearen Rd. | Herndon | VA | 125,293 | $ | 10,359 | 04/2015 | 04/2015 | $ | 25,443 | $ | 554 | $ | 534 | ||||||
10475 Crosspoint Blvd. | Indianapolis | IN | 141,047 | $ | 11,205 | 05/2015 | 10/2019 | $ | 22,506 | $ | 557 | $ | 584 | ||||||
100, 120, 140 East Shore Dr. | Glen Allen | VA | 224,723 | $ | 18,321 | 05/2015 | Various | $ | 38,037 | $ | 747 | $ | 695 | ||||||
1311 Broadfield Blvd. | Houston | TX | 155,040 | $ | 14,431 | 05/2015 | 03/2021 | $ | 29,954 | $ | 581 | $ | 656 | ||||||
1409 Centerpoint Blvd. | Knoxville | TN | 84,404 | $ | 6,658 | 05/2015 | 10/2014 | $ | 12,604 | $ | 428 | $ | 405 | ||||||
2550 Interstate Dr. | Harrisburg | PA | 81,859 | $ | 7,792 | 05/2015 | 12/2013 | $ | 15,220 | $ | 486 | $ | 468 | ||||||
2706 Media Center Dr. | Los Angeles | CA | 83,252 | $ | 9,760 | 05/2015 | Various - 2012 | $ | 18,070 | $ | 440 | $ | 367 | ||||||
2800 Waterford Lake Dr. | Midlothian | VA | 99,057 | $ | 9,055 | 05/2015 | 10/2014 | $ | 15,844 | $ | 533 | $ | 504 | ||||||
333 Mt. Hope Ave. | Rockaway | NJ | 95,500 | $ | 14,900 | 05/2015 | 09/2014 | $ | 29,295 | $ | 561 | $ | 531 | ||||||
4000 Johns Creek Pkwy. | Suwanee | GA | 87,219 | $ | 10,502 | 05/2015 | 09/2012 | $ | 4,203 | $ | 362 | $ | 359 | ||||||
6200 Northwest Pkwy. | San Antonio | TX | 142,500 | $ | 11,167 | 05/2015 | 11/2017 | $ | 20,813 | $ | 445 | $ | 467 | ||||||
16676 Northchase Dr. | Houston | TX | 101,111 | $ | 11,282 | 05/2015 | 07/2014 | $ | 19,267 | $ | 417 | $ | 407 | ||||||
4001 International Pkwy. | Carrollton | TX | 138,443 | $ | 18,710 | 07/2015 | 07/2015 | $ | 30,859 | $ | 801 | $ | 799 | ||||||
12645 West Airport Rd. | Sugar Land | TX | 165,836 | $ | 6,286 | 09/2015 | 09/2015 | $ | 19,436 | $ | 1,719 | $ | 486 | ||||||
10001 Richmond Ave. | Houston | TX | 554,385 | $ | 18,161 | 09/2015 | 09/2015 | $ | 73,343 | $ | 6,775 | $ | 1,844 | ||||||
Industrial | 10000 Business Blvd. | Dry Ridge | KY | 336,350 | $ | 4,643 | 07/2015 | 06/2025 | $ | 15,227 | $ | 336 | $ | 336 | |||||
301 Bill Bryan Rd. | Hopkinsville | KY | 424,904 | $ | 7,833 | 07/2015 | 06/2025 | $ | 19,066 | $ | 422 | $ | 422 | ||||||
4010 Airpark Dr. | Owensboro | KY | 211,598 | $ | 4,084 | 07/2015 | 06/2025 | $ | 13,598 | $ | 302 | $ | 302 | ||||||
730 North Black Branch Rd. | Elizabethtown | KY | 167,770 | $ | 2,523 | 07/2015 | 06/2025 | $ | 6,055 | $ | 134 | $ | 134 | ||||||
750 North Black Branch Rd. | Elizabethtown | KY | 539,592 | $ | 13,357 | 07/2015 | 06/2025 | $ | 32,222 | $ | 710 | $ | 710 | ||||||
Total 2015 Mortgage Maturities | 4,448,628 | $ | 261,951 | $ | 550,407 | $ | 19,058 | $ | 12,724 | ||||||||||
Footnotes | |||||||||||||||||||
(1) Represents GAAP capitalized costs as of March 31, 2012. | |||||||||||||||||||
(2) Property is classified as a capital lease for GAAP, accordingly $248 of GAAP income is included in non-operating income. |
LEXINGTON REALTY TRUST | |||||||||||||||||||
2016 Mortgage Maturities by Property Type | |||||||||||||||||||
3/31/2012 | |||||||||||||||||||
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2012 ($000) | GAAP Base Rent as of 3/31/2012 ($000) | ||||||||||
Office | 700 US Hwy. Route 202-206 | Bridgewater | NJ | 115,558 | $ | 13,825 | 03/2016 | 10/2014 | $ | 31,086 | $ | 509 | $ | 643 | |||||
11707 Miracle Hills Dr | Omaha | NE | 85,200 | $ | 7,560 | 04/2016 | 11/2025 | $ | 13,853 | $ | 292 | $ | 292 | ||||||
2005 East Technology Circle | Tempe | AZ | 60,000 | $ | 7,140 | 04/2016 | 12/2025 | $ | 12,199 | $ | 282 | $ | 282 | ||||||
850-950 Warrenville Rd | Lisle | IL | 99,414 | $ | 9,377 | 06/2016 | 2014/2019 | $ | 17,394 | $ | 385 | $ | 425 | ||||||
11511 Luna Rd | Farmers Branch | TX | 180,507 | $ | 18,363 | 07/2016 | 04/2016 | $ | 29,984 | $ | 573 | $ | 797 | ||||||
180 South Clinton St | Rochester | NY | 226,000 | $ | 16,765 | 08/2016 | 12/2014 | $ | 30,830 | $ | 738 | $ | 736 | ||||||
Industrial | 459 Wingo Road | Byhalia | MS | 513,734 | $ | 15,000 | 06/2016 | 03/2026 | $ | 27,492 | $ | 636 | $ | 734 | |||||
2203 Sherrill Dr | Statesville | NC | 639,800 | $ | 12,574 | 08/2016 | 05/2013 | $ | 21,266 | $ | 447 | $ | 447 | ||||||
3686 S. Central Ave. / 749 Southrock Dr | Rockford | IL | 240,000 | $ | 6,153 | 08/2016 | 2014/2015 | $ | 10,919 | $ | 220 | $ | 201 | ||||||
7005 Cochran Road | Glenwillow | OH | 458,000 | $ | 15,132 | 09/2016 | 07/2025 | $ | 28,665 | $ | 486 | $ | 563 | ||||||
Total 2016 Mortgage Maturities | 2,618,213 | $ | 121,889 | $ | 223,688 | $ | 4,568 | $ | 5,120 | ||||||||||
Footnotes | |||||||||||||||||||
(1) Represents GAAP capitalized cost at March 31, 2012. |
LEXINGTON REALTY TRUST | |||||||||||||
Consolidated Properties: Mortgages and Notes Payable | |||||||||||||
3/31/2012 | |||||||||||||
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | |||||||
Farmington Hills, MI | (b) | $ | 17,879 | 5.723 | % | 09/2012 | $ | 583 | $ | 17,724 | |||
Laurens, SC | (b) | 14,248 | 5.911 | % | 09/2012 | 654 | 14,022 | ||||||
Temperance, MI | (b) | 9,551 | 5.912 | % | 09/2012 | 438 | 9,400 | ||||||
Baton Rouge, LA | (b) | 6,016 | 5.333 | % | 10/2012 | 283 | 5,943 | ||||||
San Antonio, TX | 26,340 | 6.080 | % | 10/2012 | 1,262 | 26,025 | |||||||
Plymouth, MI | (b) | 10,305 | 5.964 | % | 12/2012 | 736 | 10,026 | ||||||
Colorado Springs, CO | (b) | 10,441 | 5.996 | % | 12/2012 | 645 | 10,272 | ||||||
Fort Mill, SC | 10,057 | 6.000 | % | 01/2013 | 610 | 9,904 | |||||||
Centennial, CO | (b)(h) | 13,881 | 5.724 | % | 02/2013 | 1,050 | 13,555 | ||||||
Brea, CA | (b) | 74,230 | 5.734 | % | 05/2013 | 5,361 | 73,071 | ||||||
Atlanta, GA | 41,243 | 5.268 | % | 05/2013 | 3,004 | 40,356 | |||||||
Irving, TX | (b) | 37,178 | 5.452 | % | 05/2013 | 2,702 | 36,466 | ||||||
Houston, TX | 16,086 | 5.218 | % | 05/2013 | 1,166 | 15,737 | |||||||
Southington, CT | 12,488 | 5.018 | % | 05/2013 | 890 | 12,228 | |||||||
Indianapolis, IN | 8,772 | 5.168 | % | 05/2013 | 633 | 8,580 | |||||||
Fort Meyers, FL | 8,681 | 5.268 | % | 05/2013 | 592 | 8,550 | |||||||
Phoenix, AZ | 17,157 | 6.270 | % | 09/2013 | 1,527 | 16,490 | |||||||
Foxboro, MA | (b) | 5,791 | 6.000 | % | 01/2014 | 3,399 | — | ||||||
Moody, AL | 6,638 | 4.978 | % | 01/2014 | 493 | 6,350 | |||||||
Clive, IA | 5,385 | 5.139 | % | 05/2014 | 387 | 5,151 | |||||||
Fort Mill, SC | 19,019 | 5.373 | % | 05/2014 | 1,364 | 18,311 | |||||||
Philadelphia, PA | (e) | 45,520 | 5.060 | % | 07/2014 | 3,178 | 43,520 | ||||||
Fishers, IN | 11,035 | 6.375 | % | 08/2014 | 932 | 10,466 | |||||||
Columbus, IN | (i) | 25,831 | 6.150 | % | 09/2014 | 1,611 | 25,831 | ||||||
Las Vegas, NV | (i) | 31,428 | 6.150 | % | 09/2014 | 1,960 | 31,427 | ||||||
Memphis, TN | (i) | 46,253 | 6.150 | % | 09/2014 | 2,884 | 46,253 | ||||||
Columbus, IN | (i) | 593 | 7.500 | % | 09/2014 | 54 | 568 | ||||||
Las Vegas, NV | (i) | 722 | 7.500 | % | 09/2014 | 66 | 691 | ||||||
Memphis, TN | (i) | 1,063 | 7.500 | % | 09/2014 | 97 | 1,017 | ||||||
Issaquah, WA | (b) | 31,266 | 5.665 | % | 12/2014 | 2,113 | 30,388 | ||||||
Canonsburg, PA | (b) | 9,085 | 5.426 | % | 12/2014 | 489 | 9,095 | ||||||
Chicago, IL | (b) | 29,478 | 5.639 | % | 01/2015 | 1,552 | 29,900 | ||||||
Greenville, SC | 9,000 | 5.500 | % | 01/2015 | 495 | 9,000 | |||||||
Carrollton, TX | 12,857 | 5.530 | % | 01/2015 | 993 | 12,022 | |||||||
Herndon, VA | (b) | 11,081 | 5.885 | % | 04/2015 | 888 | 10,359 | ||||||
Glen Allen, VA | (b) | 19,126 | 5.377 | % | 05/2015 | 1,292 | 18,321 | ||||||
Houston, TX | 15,449 | 5.160 | % | 05/2015 | 1,114 | 14,431 | |||||||
Rockaway, NJ | 14,900 | 5.292 | % | 05/2015 | 802 | 14,900 | |||||||
Houston, TX | 12,072 | 5.210 | % | 05/2015 | 874 | 11,282 | |||||||
Indianapolis, IN | 11,995 | 5.160 | % | 05/2015 | 865 | 11,205 | |||||||
San Antonio, TX | 11,914 | 5.340 | % | 05/2015 | 875 | 11,167 | |||||||
Suwanee, GA | 11,043 | 5.260 | % | 05/2015 | 751 | 10,502 | |||||||
Los Angeles, CA | 10,439 | 5.110 | % | 05/2015 | 750 | 9,760 | |||||||
Richmond, VA | 9,678 | 5.310 | % | 05/2015 | 708 | 9,055 | |||||||
Harrisburg, PA | 8,346 | 5.110 | % | 05/2015 | 599 | 7,792 | |||||||
Knoxville, TN | 7,116 | 5.310 | % | 05/2015 | 520 | 6,658 |
LEXINGTON REALTY TRUST | |||||||||||||
Consolidated Properties: Mortgages and Notes Payable | |||||||||||||
3/31/2012 | |||||||||||||
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | |||||||
Carrollton, TX | (b) | 19,577 | 5.725 | % | 07/2015 | 1,382 | 18,710 | ||||||
Elizabethtown, KY | (j) | 14,405 | 4.990 | % | 07/2015 | 1,044 | 13,357 | ||||||
Hopkinsville, KY | 8,448 | 4.990 | % | 07/2015 | 612 | 7,833 | |||||||
Dry Ridge, KY | (n) | 5,008 | 4.990 | % | 07/2015 | 363 | 4,643 | ||||||
Owensboro, KY | (n) | 4,404 | 4.990 | % | 07/2015 | 319 | 4,084 | ||||||
Elizabethtown, KY | (j) | 2,721 | 4.990 | % | 07/2015 | 197 | 2,523 | ||||||
Houston, TX | (b) | 36,072 | 6.250 | % | 09/2015 | 8,385 | 18,161 | ||||||
Sugar Land, TX | (b) | 9,459 | 6.250 | % | 09/2015 | 2,139 | 6,286 | ||||||
Bridgewater, NJ | 14,628 | 5.732 | % | 03/2016 | 1,035 | 13,825 | |||||||
Omaha, NE | 8,228 | 5.610 | % | 04/2016 | 621 | 7,560 | |||||||
Tempe, AZ | 7,771 | 5.610 | % | 04/2016 | 586 | 7,140 | |||||||
Byhalia, MS | 15,000 | 4.710 | % | 06/2016 | 707 | 15,000 | |||||||
Lisle, IL | 10,010 | 6.500 | % | 06/2016 | 793 | 9,377 | |||||||
Farmers Branch, TX | (b) | 18,475 | 5.939 | % | 07/2016 | 1,136 | 18,363 | ||||||
Rochester, NY | (f) | 18,001 | 6.210 | % | 08/2016 | 1,383 | 16,765 | ||||||
Statesville, NC | (f) | 13,501 | 6.210 | % | 08/2016 | 1,037 | 12,574 | ||||||
Rockford, IL | (f) | 6,607 | 6.210 | % | 08/2016 | 508 | 6,153 | ||||||
Glenwillow, OH | 16,265 | 6.130 | % | 09/2016 | 1,240 | 15,132 | |||||||
Memphis, TN | 3,784 | 5.710 | % | 01/2017 | 275 | 3,484 | |||||||
Huntington, WV | 6,500 | 4.150 | % | 02/2017 | 270 | 6,500 | |||||||
Orlando, FL | 9,954 | 5.722 | % | 02/2017 | 696 | 9,309 | |||||||
Dubuque, IA | 9,870 | 5.402 | % | 06/2017 | 733 | 8,725 | |||||||
Shreveport, LA | 19,000 | 5.690 | % | 07/2017 | 1,096 | 19,000 | |||||||
McDonough, GA | 23,000 | 6.110 | % | 11/2017 | 1,455 | 21,651 | |||||||
Lorain, OH | (b) | 1,232 | 7.750 | % | 07/2018 | 108 | — | ||||||
Manteca, CA | (b) | 870 | 7.750 | % | 07/2018 | 77 | — | ||||||
Watertown, NY | (b) | 818 | 7.750 | % | 07/2018 | 72 | — | ||||||
Lewisburg, WV | (b) | 575 | 7.750 | % | 07/2018 | 51 | — | ||||||
San Diego, CA | (b) | 555 | 7.750 | % | 07/2018 | 49 | — | ||||||
Galesburg, IL | (b) | 488 | 7.750 | % | 07/2018 | 43 | — | ||||||
Boston, MA | 13,124 | 6.100 | % | 12/2018 | 996 | 11,520 | |||||||
North Berwick, ME | 9,581 | 3.560 | % | 04/2019 | 1,532 | — | |||||||
Overland Park, KS | (b) | 36,201 | 5.891 | % | 05/2019 | 2,657 | 31,867 | ||||||
Kansas City, MO | (b) | 17,265 | 5.883 | % | 05/2019 | 1,268 | 15,182 | ||||||
Streetsboro, OH | (b) | 18,669 | 5.749 | % | 09/2019 | 1,344 | 16,338 | ||||||
Boca Raton, FL | 20,400 | 6.470 | % | 02/2020 | 1,494 | 18,383 | |||||||
Wall, NJ | (b) | 24,594 | 6.250 | % | 01/2021 | 3,312 | — | ||||||
Charleston, SC | 7,350 | 5.850 | % | 02/2021 | 436 | 6,632 | |||||||
Whippany, NJ | 15,255 | 6.298 | % | 11/2021 | 1,344 | 10,400 | |||||||
Subtotal/Wtg. Avg./Years Remaining (l) | $ | 1,236,341 | 5.698 | % | 3.2 | $ | 97,036 | $ | 1,120,248 |
LEXINGTON REALTY TRUST | |||||||||||||
Consolidated Properties: Mortgages and Notes Payable | |||||||||||||
3/31/2012 | |||||||||||||
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | |||||||
Corporate | |||||||||||||
Revolving Credit Facility | (k) (m) | $ | 20,000 | 2.117 | % | 01/2015 | $ | 429 | $ | 20,000 | |||
Term Loan | (k) | 161,000 | 3.828 | % | 01/2019 | 6,249 | 161,000 | ||||||
Convertible Notes | (o)(c) | 115,000 | 6.000 | % | 01/2030 | 6,900 | 115,000 | ||||||
Trust Preferred Notes | (g) | 129,120 | 6.804 | % | 04/2037 | 8,785 | 129,120 | ||||||
Subtotal/Wtg. Avg./Years Remaining (l) | $ | 425,120 | 5.239 | % | 11.6 | $ | 22,363 | $ | 425,120 | ||||
Total/Wtg. Avg./Years Remaining (l) | $ | 1,661,461 | 5.581 | % | 5.4 | $ | 119,399 | $ | 1,545,368 | ||||
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 $9,367 excluded from balance. | |||||||||||||
(d) Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months. | |||||||||||||
(e) Lexington has an 80.5% interest in this property. | |||||||||||||
(f) Properties are cross-collateralized. | |||||||||||||
(g) Rate fixed through 04/2017, thereafter LIBOR plus 170 bps. | |||||||||||||
(h) Maturity date represents lender call date. | |||||||||||||
(i) Properties are cross-collateralized. | |||||||||||||
(j) Properties are cross-collateralized. | |||||||||||||
(k) Secured by a borrowing base of properties. | |||||||||||||
(l) Total shown may differ from detailed amounts due to rounding. | |||||||||||||
(m) Maturity can be extended to 01/2016 at Lexington's option. | |||||||||||||
(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. |
LEXINGTON REALTY TRUST | ||||||||||||||||||
Non-Consolidated Investments: Mortgages & Notes Payable | ||||||||||||||||||
3/31/2012 | ||||||||||||||||||
Joint Venture | Debt Balance ($000) | LXP Proportionate Share ($000) (3) | Interest Rate (%) | Maturity | Current Estimated Annual Debt Service ($000) (4) | Balloon Payment ($000) | Proportionate Share Balloon Payment ($000) (3) | |||||||||||
Net Lease Strategic | $ | 22,157 | $ | 3,324 | 5.147 | % | 05/2012 | $ | 95 | $ | 22,157 | $ | 3,324 | |||||
Net Lease Strategic | 2,578 | 387 | 7.670 | % | 01/2013 | 198 | — | — | ||||||||||
Net Lease Strategic | 12,397 | 1,860 | 5.148 | % | 05/2013 | 894 | 12,144 | 1,822 | ||||||||||
Net Lease Strategic | 4,637 | 696 | 5.950 | % | 09/2013 | 381 | 4,496 | 674 | ||||||||||
Net Lease Strategic | 19,373 | 2,906 | 5.810 | % | 02/2014 | 1,551 | 18,588 | 2,788 | ||||||||||
Net Lease Strategic | 8,887 | 1,333 | 5.616 | % | 04/2014 | 697 | 8,484 | 1,273 | ||||||||||
Net Lease Strategic (5) | 35,000 | 5,250 | 2.494 | % | 07/2014 | 885 | 35,000 | 5,250 | ||||||||||
Net Lease Strategic | 714 | 107 | 8.500 | % | 04/2015 | 271 | — | — | ||||||||||
Net Lease Strategic | 16,108 | 2,416 | 5.411 | % | 05/2015 | 1,189 | 15,087 | 2,263 | ||||||||||
Net Lease Strategic - Oklahoma TIC | 14,381 | 863 | 5.240 | % | 05/2015 | 976 | 13,673 | 820 | ||||||||||
Net Lease Strategic | 12,037 | 1,806 | 5.212 | % | 06/2015 | 836 | 11,349 | 1,702 | ||||||||||
Net Lease Strategic | 5,794 | 869 | 5.783 | % | 06/2015 | 462 | 5,371 | 806 | ||||||||||
Net Lease Strategic | 13,895 | 2,084 | 8.036 | % | 09/2015 | 3,445 | 6,925 | 1,039 | ||||||||||
Net Lease Strategic | 4,076 | 611 | 8.036 | % | 09/2015 | 950 | 2,203 | 330 | ||||||||||
Net Lease Strategic | 8,141 | 1,221 | 6.090 | % | 01/2016 | 668 | 7,446 | 1,117 | ||||||||||
Net Lease Strategic | 6,018 | 903 | 6.090 | % | 04/2016 | 494 | 5,465 | 820 | ||||||||||
Net Lease Strategic | 6,213 | 932 | 6.315 | % | 09/2016 | 497 | 5,723 | 858 | ||||||||||
One Summit | 12,360 | 3,708 | 9.375 | % | 10/2016 | 3,344 | — | — | ||||||||||
Net Lease Strategic | 8,764 | 1,315 | 6.063 | % | 11/2016 | 683 | 8,023 | 1,203 | ||||||||||
One Summit | 8,211 | 2,463 | 10.625 | % | 11/2016 | 2,239 | — | — | ||||||||||
Net Lease Strategic | 8,419 | 1,263 | 5.910 | % | 10/2018 | 728 | 6,624 | 994 | ||||||||||
Net Lease Strategic | 9,348 | 1,402 | 6.010 | % | 08/2019 | 753 | 7,658 | 1,149 | ||||||||||
Net Lease Strategic | 7,450 | 1,118 | 6.507 | % | 11/2019 | 563 | 6,692 | 1,004 | ||||||||||
Net Lease Strategic | 9,456 | 1,418 | 6.270 | % | 12/2019 | 774 | 7,755 | 1,163 | ||||||||||
Net Lease Strategic | 9,564 | 1,435 | 5.930 | % | 10/2020 | 750 | 7,660 | 1,149 | ||||||||||
Net Lease Strategic | 8,723 | 1,308 | 5.460 | % | 12/2020 | 741 | 5,895 | 884 | ||||||||||
Net Lease Strategic | 9,059 | 1,359 | 5.640 | % | 01/2021 | 692 | 7,018 | 1,053 | ||||||||||
Net Lease Strategic | 10,952 | 1,643 | 5.380 | % | 08/2025 | 1,144 | 362 | 54 | ||||||||||
Total/Wtg. Avg. (1)/Years Remaining (2) | $ | 294,712 | $ | 46,000 | 6.040 | % | 4.2 | $ | 26,900 | $ | 231,798 | $ | 33,539 | |||||
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. | ||||||||||||||||||
(4) Remaining payments for debt with less than 12 months to maturity, all others are debt service for 12 months. | ||||||||||||||||||
(5) Term loan collateralized by 17 properties. Interest only at LIBOR plus 225 bps, subject to adjustment. |
LEXINGTON REALTY TRUST | |||||||
Partnership Interests | |||||||
Three Months Ended March 31, 2012 | |||||||
($000) | |||||||
Noncontrolling Interest Properties - Partners' Proportionate Share (1) | |||||||
EBITDA | $ | 791 | |||||
Interest expense | $ | 141 | |||||
Depreciation and amortization | $ | 480 | |||||
Non-Consolidated Net Leased Real Estate - Lexington's Share | |||||||
EBITDA | $ | 6,692 | |||||
Interest expense | $ | 712 | |||||
Footnotes | |||||||
(1) Excludes discontinued operations and OP unit noncontrolling interests. |
LEXINGTON REALTY TRUST | |||||||
Selected Balance Sheet and Income Statement Account Data | |||||||
3/31/2012 | |||||||
($000) | |||||||
Balance Sheet | |||||||
Other assets | $ | 29,065 | |||||
The components of other assets are: | |||||||
Deposits | $ | 428 | |||||
Investments- capital lease | 10,651 | ||||||
Equipment | 664 | ||||||
Prepaids | 4,465 | ||||||
Other receivables | 897 | ||||||
Deferred tax asset | 794 | ||||||
Deferred lease incentives | 10,328 | ||||||
Interest rate swap derivative asset | 701 | ||||||
Other | 137 | ||||||
Accounts payable and other liabilities | $ | 45,589 | |||||
The components of accounts payable and other liabilities are: | |||||||
Accounts payable and accrued expenses | $ | 11,184 | |||||
CIP accruals and other | 17,290 | ||||||
Taxes | 673 | ||||||
Deferred lease costs | 4,518 | ||||||
Subordinated notes | 2,358 | ||||||
Deposits | 1,184 | ||||||
Escrows | 1,326 | ||||||
Sale/leaseback financing obligation | 4,750 | ||||||
Transaction costs | 488 | ||||||
Guarantee obligation | 1,500 | ||||||
Interest rate swap derivative liability | 318 | ||||||
Income Statement - three months ended March 31, 2012 | |||||||
Non-cash interest expense, net | $ | 610 |
LEXINGTON REALTY TRUST | ||||||||
Select Credit Metrics | ||||||||
3/31/2011 | 3/31/2012 | |||||||
Company FFO Payout Ratio | 46% | 52.1% | ||||||
Non-mortgaged Assets | $1.34 billion | $1.40 billion | ||||||
Debt + Preferred/Gross Assets | 50.1% | 49.3% | ||||||
Debt/Gross Assets | 42.1% | 41.5% | ||||||
Secured Debt/Gross Assets | 34.8% | 35.6% | ||||||
Net Debt/EBITDA | 5.6 times | 5.5 times | ||||||
Credit Line Availability (1) | $295.9 million | $276.3 million | ||||||
Development/Gross Assets | 0.6% | 1.1% | ||||||
EBITDA/Revenue | 85.3% | 87% | ||||||
EBITDA / PrefDiv + Interest Expense | 2.4 times | 2.7 times | ||||||
JV + Advisory Income/Revenues | 4.7% | 8.3% | ||||||
Footnotes | ||||||||
(1) As of 3/31/2012, there were $3.7 million of outstanding letters of credit. |
LEXINGTON REALTY TRUST | ||||||||||||||||
Revenue and Same-Store NOI Data | ||||||||||||||||
3/31/2012 | ||||||||||||||||
($000) | ||||||||||||||||
Base Rent Estimates for Current Assets | ||||||||||||||||
Year | Cash (1) | GAAP (1) | ||||||||||||||
2012 - remaining | $ | 207,285 | $ | 224,742 | ||||||||||||
2013 | $ | 276,629 | $ | 285,133 | ||||||||||||
2014 | $ | 253,278 | $ | 255,345 | ||||||||||||
2015 | $ | 210,833 | $ | 212,426 | ||||||||||||
2016 | $ | 182,123 | $ | 181,865 | ||||||||||||
Other Revenue Data | ||||||||||||||||
Asset Class | GAAP Base Rent as of 3/31/12 (2) | Percentage | ||||||||||||||
Office | $ | 41,914 | 56.2 | % | ||||||||||||
Long-term leases | $ | 11,947 | 16 | % | ||||||||||||
Industrial | $ | 10,999 | 14.8 | % | ||||||||||||
Multi-tenant | $ | 7,086 | 9.5 | % | ||||||||||||
Retail | $ | 2,608 | 3.5 | % | ||||||||||||
$ | 74,554 | 100 | % | |||||||||||||
Credit Ratings (3) | ||||||||||||||||
Investment Grade | $ | 34,759 | 46.6 | % | ||||||||||||
Non-Investment Grade | $ | 11,958 | 16 | % | ||||||||||||
Unrated | $ | 27,837 | 37.4 | % | ||||||||||||
$ | 74,554 | 100 | % | |||||||||||||
Same-Store NOI (4)(5) | Three Months Ended March 31 | |||||||||||||||
2012 | 2011 | |||||||||||||||
Total Base Rent | $ | 79,942 | $ | 78,853 | ||||||||||||
Tenant Reimbursements and Other | 7,742 | 8,316 | ||||||||||||||
Property Operating Expenses | (14,952 | ) | (16,048 | ) | ||||||||||||
Same-Store NOI | $ | 72,732 | $ | 71,121 | ||||||||||||
Change in Same-Store NOI | 2.3 | % | ||||||||||||||
Footnotes | ||||||||||||||||
(1) | Amounts assume (1) lease terms for non-cancellable periods only, (2) that all below market leases are renewed by the tenants at the option rate and (3) that no new or renegotiated leases are entered into after 3/31/2012. | |||||||||||||||
(2) | Three months ended 3/31/2012 GAAP base rent recognized for consolidated properties owned as of 3/31/2012 | |||||||||||||||
(3) | Credit ratings are based upon either tenant, guarantor or parent. Generally, all multi-tenant assets are included in unrated. | |||||||||||||||
(4) | NOI is on cash basis. | |||||||||||||||
(5) | Excludes properties acquired and sold in 2011 and Q1 2012. |
LEXINGTON REALTY TRUST | ||
Top 20 Markets | ||
3/31/2012 | ||
Core Based Statistical Area (2) | Percent of GAAP Base Rent as of 3/31/12 (1) | |
1 | Dallas-Fort Worth-Arlington, TX | 8.4% |
2 | Los Angeles-Long Beach-Santa Ana, CA | 6.2% |
3 | Houston-Sugar Land-Baytown, TX | 5.3% |
4 | Memphis, TN-MS-AR | 5.3% |
5 | Baltimore-Towson, MD | 4.1% |
6 | New York-Northern New Jersey-Long Island, NY-NJ-PA | 3.9% |
7 | Atlanta-Sandy Springs-Marietta, GA | 3.6% |
8 | Kansas City, MO-KS | 3.1% |
9 | Chicago-Naperville-Joliet, IL-IN-WI | 2.9% |
10 | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | 2.8% |
11 | Orlando-Kissimmee, FL | 2.7% |
12 | Boston-Cambridge-Quincy, MA-NH | 2.6% |
13 | Indianapolis-Carmel, IN | 2.5% |
14 | Columbus, OH | 2.5% |
15 | Phoenix-Mesa-Scottsdale, AZ | 2.1% |
16 | Charlotte-Gastonia-Concord, NC-SC | 2% |
17 | Washington-Arlington-Alexandria, DC-VA-MD-WV | 1.9% |
18 | San Antonio, TX | 1.8% |
19 | Cincinnati-Middletown, OH-KY-IN | 1.7% |
20 | Detroit-Warren-Livonia, MI | 1.7% |
Total Top 20 Markets (3) | 67% | |
Footnotes | ||
(1) | Three months ended 3/31/2012 GAAP base rent recognized for consolidated properties owned as of 3/31/2012. | |
(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. |
LEXINGTON REALTY TRUST | |
Tenant Industry Diversification | |
3/31/2012 | |
Industry Category | Percent of GAAP Base Rent as of 3/31/2012 (1) |
Finance/Insurance | 15.3% |
Energy | 10.1% |
Technology | 9.8% |
Consumer Products | 8.3% |
Automotive | 8.0% |
Service | 7.2% |
Transportation/Logistics | 6.3% |
Healthcare | 6.1% |
Food | 5.2% |
Telecommunications | 3.9% |
Media/Advertising | 3.7% |
Construction/Materials | 3.2% |
Printing/Production | 2.9% |
Aerospace/Defense | 2.5% |
Apparel | 2.1% |
Retail Department | 1.5% |
Retail Specialty | 1.3% |
Education | 1.2% |
Real Estate | 1.2% |
Retail Electronics | 0.3% |
100.0% | |
Footnotes | |
(1) Three months ended 3/31/2012 GAAP base rent recognized for consolidated properties owned as of 3/31/2012. | |
(2) Total shown may differ from detailed amounts due to rounding. |
LEXINGTON REALTY TRUST | ||||||||||||
Top 10 Tenants or Guarantors | ||||||||||||
3/31/2012 | ||||||||||||
Sq. Ft. Leased as a Percent of Consolidated Portfolio (2) | GAAP Base Rent as of 3/31/2012 ($000) (1) | Percent of GAAP Base Rent as of 3/31/2012 ($000) (1) (2) | ||||||||||
Tenants or Guarantors | Number of Leases | Sq. Ft. Leased | ||||||||||
Bank of America, National Association | 8 | 691,893 | 1.9 | % | $ | 2,363 | 3.2 | % | ||||
Baker Hughes, Inc. | 2 | 720,221 | 2 | % | 2,330 | 3.1 | % | |||||
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | 6 | 1,902,414 | 5.3 | % | 2,075 | 2.8 | % | |||||
Federal Express Corporation | 2 | 641,286 | 1.8 | % | 1,837 | 2.5 | % | |||||
Swiss Re America Holding Corporation / Westport Insurance Corporation | 2 | 476,123 | 1.3 | % | 1,742 | 2.3 | % | |||||
Morgan, Lewis and Bockius, LLP (3) | 1 | 289,432 | 0.8 | % | 1,732 | 2.3 | % | |||||
CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) | 3 | 2,503,916 | 7 | % | 1,642 | 2.2 | % | |||||
Wells Fargo Bank, N.A. | 2 | 338,301 | 0.9 | % | 1,497 | 2 | % | |||||
International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2 | 289,000 | 0.8 | % | 1,477 | 2 | % | |||||
JPMorgan Chase Bank, National Association | 3 | 430,375 | 1.2 | % | 1,351 | 1.8 | % | |||||
31 | 8,282,961 | 23.1 | % | $ | 18,046 | 24.2 | % | |||||
Footnotes | ||||||||||||
(1) Three months ended 3/31/2012 GAAP base rent recognized for consolidated properties owned as of 3/31/2012. | ||||||||||||
(2) Total shown may differ from detailed amounts due to rounding. | ||||||||||||
(3) Includes parking garage operations. Lexington has an 80.5% interest in this property. | ||||||||||||
Transfer Agent |
Investor Relations |
Research Coverage |
THOMSON REUTERS STREETEVENTS |
EDITED TRANSCRIPT |
LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
EVENT DATE/TIME: MAY 03, 2012 / 03:00PM GMT |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
MAY 03, 2012 / 03:00PM GMT, LXP - Q1 2012 Lexington Realty Trust Earnings Conference Call |
Disclaimer Thomson Reuters reserves the right to make changes to documents, content, or other information on this web site without obligation to notify any person of such changes. In the conference calls upon which Event Transcripts are based, companies may make projections or other forward-looking statements regarding a variety of items. Such forward-looking statements are based upon current expectations and involve risks and uncertainties. Actual results may differ materially from those stated in any forward-looking statement based on a number of important factors and risks, which are more specifically identified in the companies' most recent SEC filings. Although the companies may indicate and believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate or incorrect and, therefore, there can be no assurance that the results contemplated in the forward-looking statements will be realized. THE INFORMATION CONTAINED IN EVENT TRANSCRIPTS IS A TEXTUAL REPRESENTATION OF THE APPLICABLE COMPANY'S CONFERENCE CALL AND WHILE EFFORTS ARE MADE TO PROVIDE AN ACCURATE TRANSCRIPTION, THERE MAY BE MATERIAL ERRORS, OMISSIONS, OR INACCURACIES IN THE REPORTING OF THE SUBSTANCE OF THE CONFERENCE CALLS. IN NO WAY DOES THOMSON REUTERS OR THE APPLICABLE COMPANY ASSUME ANY RESPONSIBILITY FOR ANY INVESTMENT OR OTHER DECISIONS MADE BASED UPON THE INFORMATION PROVIDED ON THIS WEB SITE OR IN ANY EVENT TRANSCRIPT. USERS ARE ADVISED TO REVIEW THE APPLICABLE COMPANY'S CONFERENCE CALL ITSELF AND THE APPLICABLE COMPANY'S SEC FILINGS BEFORE MAKING ANY INVESTMENT OR OTHER DECISIONS. © 2012 Thomson Reuters. All Rights Reserved. |
/V)X=