UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
Current Report Pursuant
to Section 13 OR 15(d) of The
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter) |
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) |
Name of each exchange on which registered |
Item 2.02. Results of Operations and Financial Condition.
On May 7, 2020, we issued a press release announcing our financial results for the quarter ended March 31, 2020. A copy of the press release is furnished herewith as part of Exhibit 99.1.
The information furnished pursuant to this “Item 2.02 - Results of Operations and Financial Condition”, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, which we refer to as the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or Securities Act of 1933, as amended, which we refer to as the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01. Regulation FD Disclosure.
On May 7, 2020, we made available supplemental information, which we refer to as the “Quarterly Supplemental Information, First Quarter 2020,” a copy of which is furnished herewith as Exhibit 99.1.
On May 7, 2020, our management discussed our financial results and certain aspects of our business plan on a conference call with analysts and investors. A transcript of the conference call is furnished herewith as Exhibit 99.2.
The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing. Information contained on our web site is not incorporated by reference into this Current Report on Form 8-K.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits | ||
99.1 | Quarterly Supplemental Information, First Quarter 2020. | |
99.2 | May 7, 2020 Conference Call Transcript. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Lexington Realty Trust | |||
Date: May 8, 2020 | By: | /s/ Beth Boulerice | |
Beth Boulerice | |||
Chief Financial Officer |
Exhibit 99.1
LEXINGTON REALTY TRUST
QUARTERLY SUPPLEMENTAL INFORMATION
March 31, 2020
Table of Contents
Section |
|
Page |
|
|
|
|
||
|
|
|
Portfolio Data |
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
This Quarterly Earnings Press Release and Quarterly Supplemental Information contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under the control of Lexington Realty Trust (Lexington), which may cause actual results, performance or achievements of Lexington and its subsidiaries to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings Management’s Discussion and Analysis of Financial Condition and Results of Operations and Risk Factors in Lexington’s periodic reports filed with the Securities and Exchange Commission, including, but not limited to, risks related to: (1) the potential adverse impact on Lexington or its tenants from the novel coronavirus (COVID-19), (2) the authorization of Lexington’s Board of Trustees of future dividend declarations, (3) Lexington’s ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO available to all equity holders and unitholders – diluted for the year ending March 31,2020, (4) the successful consummation of any lease, acquisition, build-to-suit, development project, disposition, financing or other transaction on the terms described herein or at all, (5) the failure to continue to qualify as a real estate investment trust, (6) changes in general business and economic conditions, including the impact of any new legislation, (7) competition, (8) increases in real estate construction costs, (9) changes in interest rates, (10) changes in accessibility of debt and equity capital markets, and (11) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words believes, expects, intends, anticipates, estimates, projects, may, plans, predicts, will, will likely result, is optimistic, goal, objective or similar expressions. Except as required by law, Lexington undertakes no obligation to revise those forward-looking statements to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
|
Lexington Realty Trust |
|
TRADED: NYSE: LXP |
|
One Penn Plaza, Suite 4015 |
|
New York, NY 10119-4015 |
FOR IMMEDIATE RELEASE
LEXINGTON REALTY TRUST REPORTS FIRST QUARTER 2020 RESULTS
New York, NY - May 7, 2020 - Lexington Realty Trust (Lexington) (NYSE:LXP), a real estate investment trust focused on single-tenant industrial real estate investments, today announced results for the first quarter ended March 31, 2020.
First Quarter 2020 Highlights
|
● |
Recorded Net Income attributable to common shareholders of $16.5 million, or $0.06 per diluted common share. |
|
● |
Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted (Adjusted Company FFO) of $49.3 million, or $0.19 per diluted common share. |
|
● |
Acquired four industrial properties for an aggregate cost of $195.5 million. |
|
● |
Disposed of two office properties for an aggregate gross price of $29.6 million. |
|
● |
Raised net proceeds of $17.3 million by issuing approximately 1.6 million common shares through the ATM program at an average price of $11.24 per share. |
|
● |
Repurchased 1.3 million common shares at an average price of $8.28 per share. |
|
● |
Completed 337 thousand square feet of new lease and lease extensions. |
|
● |
Increased industrial portfolio to 83.2% of gross real estate assets. |
Subsequent Events
|
● |
Collected 99.8% of April 2020 Cash Base Rents. |
|
● |
Raised net proceeds of $37.1 million by issuing approximately 3.8 million common shares through the ATM program. |
|
● |
Acquired one industrial asset for a cost of approximately $34.7 million. |
|
● |
Sold one office property for a gross sales price of $10.7 million. |
Adjusted Company FFO is a non-GAAP financial measure. It and certain other non-GAAP financial measures are defined and reconciled later in this press release.
T. Wilson Eglin, Chairman and Chief Executive Officer of Lexington Realty Trust, commented, Our portfolio has performed well during the Covid-19 pandemic, demonstrating resilience that is a hallmark of our investment strategy. In this environment, we believe investment opportunities are likely to be more favorable than they have been in the recent past and we plan to use disposition proceeds, retained cash flow, our balance sheet flexibility and access to capital to grow our industrial portfolio. Furthermore, the pandemic has accelerated e-commerce growth, demonstrated the value of more resilient supply chains, and increased the possibility of greater domestic production of goods going forward. These trends bode well for our industrial growth strategy.
3
COVID-19 RENT UPDATE
As of May 6, 2020, 99.8% of April Cash Base Rents have been paid. Information regarding historical collections should not be considered an indication of expected future collections.
Lexington has received rent relief requests from certain tenants. The amount of rent relief requests Lexington has received represented 5.5% of its 2019 annual Cash Base rents. Lexington estimates the portion of tenants warranting relief represented less than 1% of its 2019 annual Cash Base Rents. Lexington is currently evaluating these requests, but, absent material tenant defaults, Lexington does not expect any material impact to its rental revenues resulting from rent relief requests. However, Lexington can give no assurances on the outcomes of the negotiation of rent relief requests, the success of any tenant’s financial prospects or the amount of relief requests that it will ultimately receive or grant.
FINANCIAL RESULTS
Revenues
For the quarter ended March 31, 2020, total gross revenues were $80.8 million, compared with total gross revenues of $81.2 million for the quarter ended March 31, 2019. The decrease is primarily attributable to sales, partially offset by property acquisitions and higher fee income.
Net Income Attributable to Common Shareholders
For the quarter ended March 31, 2020, net income attributable to common shareholders was $16.5 million, or $0.06 per diluted share, compared with net income attributable to common shareholders for the quarter ended March 31, 2019 of $26.4 million, or $0.11 per diluted share.
Adjusted Company FFO
For the quarter ended March 31, 2020, Lexington generated Adjusted Company FFO of $49.3 million, or $0.19 per diluted share, compared to Adjusted Company FFO for the quarter ended March 31, 2019 of $47.2 million, or $0.20 per diluted share.
Dividends/Distributions
As previously announced, during the first quarter of 2020, Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended March 31, 2020 of $0.1050 per common share/unit, which was paid on April 15, 2020 to common shareholders/unitholders of record as of March 31, 2020. Lexington also declared a cash dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (Series C Preferred) for the quarter ended March 31, 2020, which is expected to be paid on May 15, 2020 to Series C Preferred Shareholders of record as of April 30, 2020.
4
TRANSACTION ACTIVITY
ACQUISITION TRANSACTIONS
Property Type |
|
Market |
|
Sq. Ft. |
|
Initial Basis |
|
Approximate Lease Term (Yrs) |
|||
Industrial-warehouse/distribution |
|
Chicago, IL |
|
705,661 |
|
|
$ |
53,642 |
|
|
10 |
Industrial-warehouse/distribution |
|
Phoenix, AZ |
|
160,140 |
|
|
19,164 |
|
|
6 |
|
Industrial-warehouse/distribution |
|
Chicago, IL |
|
473,280 |
|
|
39,153 |
|
|
10 |
|
Industrial-warehouse/distribution |
|
Dallas, TX |
|
1,214,526 |
|
|
83,495 |
|
|
10 |
|
|
|
|
|
2,553,607 |
|
|
$ |
195,454 |
|
|
|
The above properties were acquired at aggregate weighted-average GAAP and cash capitalization rates of 5.3% and 4.8%, respectively.
DEVELOPMENT PROJECTS
Project (% owned) |
|
Market |
|
Property |
|
Estimated |
|
Estimated |
|
|
GAAP |
|
|
Lexington |
|
|
Estimated Completion |
|||
Consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fairburn (90%) |
|
Atlanta, GA |
|
Industrial |
|
910,000 |
|
$ |
53,812 |
|
|
$ |
14,641 |
|
|
$ |
11,474 |
|
|
4Q 20 |
Rickenbacker (100%) |
|
Columbus, OH |
|
Industrial |
|
320,000 |
|
20,300 |
|
|
3,657 |
|
|
3,421 |
|
|
1Q 21 |
|||
|
|
|
|
|
|
|
|
$ |
74,112 |
|
|
$ |
18,298 |
|
|
$ |
14,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ETNA Park 90 (90%)(2) |
|
Columbus, OH |
|
Industrial |
|
TBD |
|
TBD |
|
$ |
8,670 |
|
|
$ |
8,984 |
|
|
TBD |
||
ETNA Park 70 East (90%)(2) |
|
Columbus, OH |
|
Industrial |
|
TBD |
|
TBD |
|
5,058 |
|
|
5,089 |
|
|
TBD |
||||
|
|
|
|
|
|
|
|
|
|
$ |
13,728 |
|
|
$ |
14,073 |
|
|
|
|
1. |
GAAP investment balance is in real estate under construction for consolidated projects and investments in non-consolidated entities for non-consolidated projects. |
|
2. |
Plans and specifications have not been completed and the estimated square footage, project cost and completion date cannot be determined. |
PROPERTY DISPOSITIONS(1)
Primary Tenant |
|
Location |
|
Property Type |
|
Gross |
|
Annualized Net Income(2) ($000) |
|
|
Annualized NOI(2) |
|
|
Month of Disposition |
|
% Leased |
|||||
Multi-Tenant (3) |
|
Charleston, SC |
|
Office |
|
$ |
6,830 |
|
|
$ |
(1,142) |
|
|
$ |
17 |
|
|
March |
|
23 |
% |
Burns & McDonnell Engineering |
|
Kansas City, MO |
|
Office |
|
22,775 |
|
|
1,277 |
|
|
1,589 |
|
|
March |
|
100 |
% |
|||
|
|
|
|
|
|
$ |
29,605 |
|
|
$ |
135 |
|
|
$ |
1,606 |
|
|
|
|
|
1. |
In addition, a joint venture, in which Lexington has a 20% interest, disposed of one office property for $16.9 million and satisfied $13.0 million of non-recourse debt. |
2. |
Quarterly period prior to sale, annualized. |
3. | Sold in a foreclosure sale. Disposition price reflects non-recourse debt balance. |
The consolidated 2020 property dispositions resulted in weighted-average GAAP and Cash capitalization rates of 5.9% and 5.4%, respectively.
5
LEASING
|
|
LEASE EXTENSIONS |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location |
|
Primary Tenant(1) |
Prior
|
|
Lease
|
|
Sq. Ft. |
||
|
|
Office |
|
|
|
|
|
|
|
|
|
1 |
|
Wall |
NJ |
|
NJ Natural Gas |
|
06/2021 |
|
06/2037 |
|
157,511 |
2 |
|
Baton Rouge |
LA |
|
New Cingular Wireless(2) |
|
10/2022 |
|
11/2023 |
|
23,750 |
2 |
|
Total office lease extensions |
|
|
|
|
|
|
|
181,261 |
|
|
NEW LEASES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location |
|
|
|
|
|
Lease Expiration Date |
|
Sq. Ft. |
|
|
|
Industrial |
|
|
|
|
|
|
|
|
|
1 |
|
Moody |
AL |
|
Wal-Mart |
|
|
|
02/2023 |
|
155,766 |
1 |
|
Total industrial leases |
|
|
|
|
|
|
|
155,766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
TOTAL NEW AND EXTENDED LEASES |
|
|
|
|
|
|
|
337,027 |
(1) Leases greater than 10,000 square feet.
(2) Effective November 7, 2020, the square footage leased by the tenant will be reduced from 70,100 square feet to 23,750 square feet.
As of March 31, 2020, Lexington’s portfolio was 97.2% leased.
BALANCE SHEET/CAPITAL MARKETS
During the first quarter of 2020, Lexington issued 1.6 million common shares under its ATM program raising net proceeds of $17.3 million. During the second quarter of 2020, Lexington issued an additional 3.8 million common shares under its ATM program raising net proceeds of $37.1 million.
In the first quarter of 2020, Lexington repurchased 1.3 million common shares at an average price of $8.28 per share under its share repurchase authorization. As of March 31, 2020, there were approximately 9.0 million common shares remaining to be repurchased under the authorization.
Year to date, Lexington has issued approximately 4.0 million common shares, net, at an average price of $11.06 per share.
During the first quarter, Lexington borrowed $130.0 million on its unsecured revolving credit facility. As of the date of this earnings release, Lexington has $470.0 million of availability under its unsecured revolving credit facility subject to covenant compliance.
2020 EARNINGS GUIDANCE
Lexington now estimates that its net income attributable to common shareholders for the year ended December 31, 2020 will be within an expected range of $0.77 to $0.80 per diluted common share.
Additionally, Lexington is reaffirming that its Adjusted Company FFO for the year ended December 31, 2020 is expected to be within a range of $0.74 to $0.77 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.
6
FIRST QUARTER 2020 CONFERENCE CALL
Lexington will host a conference call today, May 7, 2020, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended March 31, 2020. Interested parties may participate in this conference call by dialing 1-844-825-9783 (U.S.), 1-412-317-5163 (International) or 1-855-669-9657 (Canada). A replay of the call will be available through August 7, 2020, at 1-877-344-7529 (U.S.), 1-412-317-0088 (International) or 1-855-669-9658 (Canada), pin code for all replay numbers is 10142063. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.
ABOUT LEXINGTON REALTY TRUST
Lexington Realty Trust (NYSE: LXP) is a publicly traded real estate investment trust (REIT) that owns a diversified portfolio of real estate assets consisting primarily of equity investments in single-tenant net-leased commercial properties across the United States. Lexington seeks to expand its industrial portfolio through build-to-suit transactions, sale-leaseback transactions and other transactions, including acquisitions. For more information, including Lexington’s Quarterly Supplemental Information package, or to follow Lexington on social media, visit www.lxp.com.
Contact:
Investor or Media Inquiries for Lexington Realty Trust:
Heather Gentry, Senior Vice President of Investor Relations
Lexington Realty Trust
Phone: (212) 692-7200 E-mail: hgentry@lxp.com
This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings Management’s Discussion and Analysis of Financial Condition and Results of Operations and Risk Factors in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the potential adverse impact on Lexington or its tenants from the novel coronavirus (COVID-19); (2) the authorization by Lexington’s Board of Trustees of future dividend declarations, (3) Lexington’s ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO for the year ending December 31, 2020, (4) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, (5) the failure to continue to qualify as a real estate investment trust, (6) changes in general business and economic conditions, including the impact of any legislation, (7) competition, (8) increases in real estate construction costs, (9) changes in interest rates, (10) changes in accessibility of debt and equity capital markets, and (11) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words believes, expects, intends, anticipates, estimates, projects, may, plans, predicts, will, will likely result, is optimistic, goal, objective or similar expressions. Except as required by law, Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
References to Lexington refer to Lexington Realty Trust and its consolidated subsidiaries. All interests in properties and loans are held, and all property operating activities are conducted, through special purpose entities, which are separate and distinct legal entities that maintain separate books and records, but in some instances are consolidated for financial statement purposes and/or disregarded for income tax purposes. The assets and credit of each special purpose entity with a property subject to a mortgage loan are not available to creditors to satisfy the debt and other obligations of any other person, including any other special purpose entity or affiliate. Consolidated entities that are not property owner subsidiaries do not directly own any of the assets of a property owner subsidiary (or the general partner, member of managing member of such property owner subsidiary), but merely hold partnership, membership or beneficial interests therein which interests are subordinate to the claims of the property owner subsidiary’s (or its general partner’s, member’s or managing member’s) creditors.
7
Non-GAAP Financial Measures - Definitions
Lexington has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in this Quarterly Earnings Release and in other public disclosures.
Lexington believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable measures under generally accepted accounting principles (GAAP), reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating Lexington’s financial performance or cash flow from operating, investing or financing activities or liquidity.
Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. Lexington believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.
Company Funds Available for Distribution (FAD): FAD is calculated by making adjustments to Adjusted Company FFO (see below) for (1) straight-line adjustments, (2) lease incentive amortization, (3) amortization of above/below market leases, (4) lease termination payments, net, (5) non-cash interest, net, (6) non-cash charges, net, (7) cash paid for tenant improvements, and (8) cash paid for lease costs. Although FAD may not be comparable to that of other real estate investment trusts (REITs), Lexington believes it provides a meaningful indication of its ability to fund cash needs. FAD is a non-GAAP financial measure and should not be viewed as an alternative measurement of operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of liquidity.
Funds from Operations (FFO) and Adjusted Company FFO: Lexington believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity REIT. Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.
The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO. FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.
Lexington presents FFO available to common shareholders and unitholders - basic and also presents FFO available to all equityholders and unitholders - diluted on a company-wide basis as if all securities that are convertible, at the holder’s option, into Lexington’s common shares, are converted at the beginning of the period. Lexington also presents Adjusted Company FFO available to all equityholders and unitholders - diluted which adjusts FFO available to all equityholders and unitholders - diluted for certain items which we believe are not indicative of the operating results of Lexington’s real estate portfolio. Lexington believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of Lexington’s operating performance or as an alternative to cash flow as a measure of liquidity.
GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of Lexington’s historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate (or has generated) divided by the acquisition/completion cost (or sale) price.
Net Operating Income (NOI): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of Lexington’s historical or future financial performance, financial position or cash flows. Lexington defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income), and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, Lexington’s NOI may not be comparable to other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. Lexington believes that net income is the most directly comparable GAAP measure to NOI.
# # #
8
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, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
Gross revenues: |
|
|
|
|
|
|
|
|
Rental revenue |
|
$ |
78,735 |
|
|
$ |
79,975 |
|
Other revenue |
|
|
2,092 |
|
|
|
1,273 |
|
Total gross revenues |
|
|
80,827 |
|
|
|
81,248 |
|
Expense applicable to revenues: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
(40,509 |
) |
|
|
(37,595 |
) |
Property operating |
|
|
(10,276 |
) |
|
|
(10,567 |
) |
General and administrative |
|
|
(7,825 |
) |
|
|
(8,527 |
) |
Non-operating income |
|
|
190 |
|
|
|
481 |
|
Interest and amortization expense |
|
|
(14,795 |
) |
|
|
(17,208 |
) |
Debt satisfaction gains (charges), net |
|
|
1,393 |
|
|
|
(103 |
) |
Impairment charges |
|
|
— |
|
|
|
(588 |
) |
Gains on sales of properties |
|
|
9,805 |
|
|
|
20,957 |
|
Income before provision for income taxes and equity in earnings of non-consolidated entities |
|
|
18,810 |
|
|
|
28,098 |
|
Provision for income taxes |
|
|
(653 |
) |
|
|
(437 |
) |
Equity in earnings of non-consolidated entities |
|
|
263 |
|
|
|
619 |
|
Net income |
|
|
18,420 |
|
|
|
28,280 |
|
Less net income attributable to noncontrolling interests |
|
|
(266 |
) |
|
|
(253 |
) |
Net income attributable to Lexington Realty Trust shareholders |
|
|
18,154 |
|
|
|
28,027 |
|
Dividends attributable to preferred shares – Series C |
|
|
(1,572 |
) |
|
|
(1,572 |
) |
Allocation to participating securities |
|
|
(46 |
) |
|
|
(50 |
) |
Net income attributable to common shareholders |
|
$ |
16,536 |
|
|
$ |
26,405 |
|
Net income attributable to common shareholders - per common share basic |
|
$ |
0.07 |
|
|
$ |
0.11 |
|
Weighted-average common shares outstanding – basic |
|
|
253,038,161 |
|
|
|
232,538,495 |
|
Net income attributable to common shareholders - per common share diluted |
|
$ |
0.06 |
|
|
$ |
0.11 |
|
Weighted-average common shares outstanding – diluted |
|
|
257,347,277 |
|
|
|
236,142,143 |
|
9
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
March 31, 2020 | December 31, 2019 | |||||||
(unaudited) | ||||||||
Assets: | ||||||||
Real estate, at cost | $ | 3,473,384 | $ | 3,320,574 | ||||
Real estate - intangible assets | 420,843 | 409,756 | ||||||
Investments in real estate under construction | 18,298 | 13,313 | ||||||
Real estate, gross | 3,912,525 | 3,743,643 | ||||||
Less: accumulated depreciation and amortization | 914,600 | 887,629 | ||||||
Real estate, net | 2,997,925 | 2,856,014 | ||||||
Assets held for sale | 7,873 | — | ||||||
Operating lease right-of-use assets, net | 37,201 | 38,133 | ||||||
Cash and cash equivalents | 83,525 | 122,666 | ||||||
Restricted cash | 6,533 | 6,644 | ||||||
Investment in non-consolidated entities | 57,210 | 57,168 | ||||||
Deferred expenses, net | 19,749 | 18,404 | ||||||
Rent receivable – current | 3,646 | 3,229 | ||||||
Rent receivable – deferred | 67,205 | 66,294 | ||||||
Other assets | 12,585 | 11,708 | ||||||
Total assets | $ | 3,293,452 | $ | 3,180,260 | ||||
Liabilities and Equity: | ||||||||
Liabilities: | ||||||||
Mortgages and notes payable, net | $ | 377,703 | $ | 390,272 | ||||
Revolving credit facility borrowings | 130,000 | — | ||||||
Term loan payable, net | 297,565 | 297,439 | ||||||
Senior notes payable, net | 497,079 | 496,870 | ||||||
Trust preferred securities, net | 127,421 | 127,396 | ||||||
Dividends payable | 31,720 | 32,432 | ||||||
Liabilities held for sale | 18 | — | ||||||
Operating lease liabilities | 38,293 | 39,442 | ||||||
Accounts payable and other liabilities | 42,479 | 29,925 | ||||||
Accrued interest payable | 13,992 | 7,897 | ||||||
Deferred revenue - including below market leases, net | 19,446 | 20,350 | ||||||
Prepaid rent | 15,066 | 13,518 | ||||||
Total liabilities | 1,590,782 | 1,455,541 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares: | ||||||||
Series C Cumulative Convertible Preferred, liquidation preference $96,770; 1,935,400 shares issued and outstanding | 94,016 | 94,016 | ||||||
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 255,232,130 and 254,770,719 shares issued and outstanding in 2020 and 2019, respectively | 26 | 25 | ||||||
Additional paid-in-capital | 2,982,363 | 2,976,670 | ||||||
Accumulated distributions in excess of net income | (1,374,286 | ) | (1,363,676 | ) | ||||
Accumulated other comprehensive loss | (18,924 | ) | (1,928 | ) | ||||
Total shareholders’ equity | 1,683,195 | 1,705,107 | ||||||
Noncontrolling interests | 19,475 | 19,612 | ||||||
Total equity | 1,702,670 | 1,724,719 | ||||||
Total liabilities and equity | $ | 3,293,452 | $ | 3,180,260 |
10
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE
(Unaudited and in thousands, except share and per share data)
Three Months Ended March 31, | ||||||||
2020 | 2019 | |||||||
EARNINGS PER SHARE: | ||||||||
Basic: | ||||||||
Net income attributable to common shareholders | $ | 16,536 | $ | 26,405 | ||||
Weighted-average number of common shares outstanding - basic | 253,038,161 | 232,538,495 | ||||||
Net income attributable to common shareholders - per common share basic | $ | 0.07 | $ | 0.11 | ||||
Diluted: | ||||||||
Net income attributable to common shareholders - basic | $ | 16,536 | $ | 26,405 | ||||
Impact of assumed conversions | 107 | 1 | ||||||
Net income attributable to common shareholders | $ | 16,643 | $ | 26,406 | ||||
Weighted-average common shares outstanding - basic | 253,038,161 | 232,538,495 | ||||||
Effect of dilutive securities: | ||||||||
Unvested share-based payment awards and options | 1,160,994 | 53,274 | ||||||
Operating partnership units | 3,148,122 | 3,550,374 | ||||||
Weighted-average common shares outstanding - diluted | 257,347,277 | 236,142,143 | ||||||
Net income attributable to common shareholders - per common share diluted | $ | 0.06 | $ | 0.11 |
11
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
ADJUSTED COMPANY FUNDS FROM OPERATIONS & COMPANY FUNDS AVAILABLE FOR DISTRIBUTION
(Unaudited and in thousands, except share and per share data)
Three Months Ended | ||||||||
March 31, | ||||||||
2020 | 2019 | |||||||
FUNDS FROM OPERATIONS: | ||||||||
Basic and Diluted: | ||||||||
Net income attributable to common shareholders | $ | 16,536 | $ | 26,405 | ||||
Adjustments: | ||||||||
Depreciation and amortization | 39,717 | 36,867 | ||||||
Impairment charges - real estate | — | 588 | ||||||
Noncontrolling interests - OP units | 107 | 1 | ||||||
Amortization of leasing commissions | 792 | 728 | ||||||
Joint venture and noncontrolling interest adjustment | 2,214 | 2,533 | ||||||
Gains on sales of properties, including non-consolidated entities | (10,354 | ) | (21,605 | ) | ||||
FFO available to common shareholders and unitholders - basic | 49,012 | 45,517 | ||||||
Preferred dividends | 1,572 | 1,572 | ||||||
Amount allocated to participating securities | 46 | 50 | ||||||
FFO available to all equityholders and unitholders - diluted | 50,630 | 47,139 | ||||||
Transaction costs | 21 | — | ||||||
Debt satisfaction (gains) charges, net, including non-consolidated entities | (1,372 | ) | 103 | |||||
Adjusted Company FFO available to all equityholders and unitholders - diluted | 49,279 | 47,242 | ||||||
FUNDS AVAILABLE FOR DISTRIBUTION: | ||||||||
Adjustments: | ||||||||
Straight-line adjustments | (1,419 | ) | (2,330 | ) | ||||
Lease incentives | 269 | 273 | ||||||
Amortization of above/below market leases | (295 | ) | (6 | ) | ||||
Lease termination payments, net | 492 | (744 | ) | |||||
Non-cash interest, net | 428 | 806 | ||||||
Non-cash charges, net | 1,658 | 1,727 | ||||||
Tenant improvements | (1,492 | ) | (995 | ) | ||||
Lease costs | (3,951 | ) | (1,124 | ) | ||||
Joint venture and noncontrolling interest adjustment | (111 | ) | (176 | ) | ||||
Company Funds Available for Distribution | $ | 44,858 | $ | 44,673 | ||||
Per Common Share and Unit Amounts | ||||||||
Basic: | ||||||||
FFO | $ | 0.19 | $ | 0.19 | ||||
Diluted: | ||||||||
FFO | $ | 0.19 | $ | 0.20 | ||||
Adjusted Company FFO | $ | 0.19 | $ | 0.20 | ||||
Basic: | ||||||||
Weighted-average common shares outstanding - basic EPS | 253,038,161 | 232,538,495 | ||||||
Operating partnership units(1) | 3,148,122 | 3,550,374 | ||||||
Weighted-average common shares outstanding - basic FFO | 256,186,283 | 236,088,869 | ||||||
Diluted: | ||||||||
Weighted-average common shares outstanding - diluted EPS | 257,347,277 | 236,142,143 | ||||||
Unvested share-based payment awards and options | 24,799 | 16,499 | ||||||
Preferred shares - Series C | 4,710,570 | 4,710,570 | ||||||
Weighted-average common shares outstanding - diluted FFO | 262,082,646 | 240,869,212 |
(1) Includes OP units other than OP units held by Lexington.
12
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
2020 EARNINGS GUIDANCE
Twelve Months Ended December 31, 2020 | ||||||||
Range | ||||||||
Estimated: | ||||||||
Net income attributable to common shareholders per diluted common share(1) | $ | 0.77 | $ | 0.80 | ||||
Depreciation and amortization | 0.62 | 0.62 | ||||||
Impact of capital transactions | (0.65 | ) | (0.65 | ) | ||||
Estimated Adjusted Company FFO per diluted common share | $ | 0.74 | $ | 0.77 |
(1) Assumes all convertible securities are dilutive.
13
LEXINGTON REALTY TRUST
2020 First Quarter Investments / Capital Recycling Summary
PROPERTY INVESTMENTS
Property Type | Market | Square Feet | Initial Basis ($000) | Month Closed | Primary Lease Expiration | |||||||||||||||
1 | Industrial - Warehouse/distribution | Chicago | IL | 705,661 | $ | 53,642 | January | 11/2029 | ||||||||||||
2 | Industrial - Warehouse/distribution | Phoenix | AZ | 160,140 | 19,164 | January | 12/2025 | |||||||||||||
3 | Industrial - Warehouse/distribution | Chicago | IL | 473,280 | 39,153 | January | 12/2029 | |||||||||||||
4 | Industrial - Warehouse/distribution | Dallas | TX | 1,214,526 | 83,495 | February | 08/2029 | |||||||||||||
4 | TOTAL PROPERTY INVESTMENTS | 2,553,607 | $ | 195,454 |
CAPITAL RECYCLING
CONSOLIDATED PROPERTY DISPOSITIONS
Primary Tenant | Location | Property Type | Gross Disposition Price ($000) | Annualized Net Income ($000) (1) | Annualized NOI ($000)(1)(2) | Month of Disposition | % Leased | Gross Disposition Price PSF | ||||||||||||||||||
1 | Multi-Tenant (3) | Charleston | SC | Office | $ | 6,830 | $ | (1,142 | ) | $ | 17 | March | 23% | $ | 135.93 | |||||||||||
2 | Burns & McDonnell Engineering | Kansas City | MO | Office | 22,775 | 1,277 | 1,589 | March | 100% | 146.07 | ||||||||||||||||
2 | TOTAL PROPERTY DISPOSITIONS | $ | 29,605 | $ | 135 | $ | 1,606 |
NON-CONSOLIDATED PROPERTY DISPOSITIONS (4)
Primary Tenant | Location | Property Type | Gross Disposition Price ($000) | Annualized Net Income ($000) (1) | Annualized NOI ($000)(1)(2) | Month of Disposition | % Leased | Gross Disposition Price PSF | ||||||||||||||||||
1 | Amazon | Huntington | WV | Office | $ | 16,852 | $ | 483 | $ | 1,158 | March | 100% | $ | 245.32 |
Footnotes |
(1) | Quarterly period prior to sale annualized. |
(2) | See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
(3) | Sold in foreclosure sale. Disposition price reflects non-recourse debt balance. |
(4) | Lexington has a 20% interest in the joint venture that disposed of this property. |
14
LEXINGTON
REALTY TRUST
DEVELOPMENT PROJECTS
3/31/2020
DEVELOPMENT PROJECTS
Project (% owned) |
Market | Property Type |
Estimated Sq. Ft. |
Estimated Project Cost ($000) |
GAAP Investment Balance as of 3/31/2020 ($000) (1) |
Lexington Amount Funded as of 3/31/2020 ($000) |
Estimated Completion Date | ||||||||||||
Consolidated | |||||||||||||||||||
1 | Fairburn (90%) | Atlanta, GA | Industrial | 910,000 | $ | 53,812 | $ | 14,641 | $ | 11,474 | 4Q 2020 | ||||||||
2 | Rickenbacker (100%) | Columbus, OH | Industrial | 320,000 | 20,300 | 3,657 | 3,421 | 1Q 2021 | |||||||||||
2 | Total Consolidated Development | $ | 74,112 | $ | 18,298 | $ | 14,895 | ||||||||||||
Non - Consolidated | |||||||||||||||||||
1 | Etna Park 70 (90%) (2) | Columbus, OH | Industrial | TBD | TBD | $ | 8,670 | $ | 8,984 | TBD | |||||||||
2 | Etna Park 70 East (90%) (2) | Columbus, OH | Industrial | TBD | TBD | 5,058 | 5,089 | TBD | |||||||||||
2 | Total Non-Consolidated Development | $ | 13,728 | $ | 14,073 | ||||||||||||||
4 | Total Development Projects | $ | 32,026 | $ | 28,968 |
Footnotes | |
(1) | GAAP investment balance is in real estate under construction for consolidated projects and in investments in non-consolidated entities for non-consolidated projects. |
(2) | Plans and specifications for completion have not been completed and the estimated square footage, project cost and completion date cannot be determined. |
15
LEXINGTON
REALTY TRUST
2020 First Quarter Financing Summary
DEBT RETIRED
Location | Tenant | Property Type | Face
/ Satisfaction ($000) | Rate | Maturity Date | ||||||||||
Consolidated Mortgage Debt (1) | |||||||||||||||
Charleston, SC | Multi-Tenant | Office | $ | 6,830 | 5.850% | 02/2021 | |||||||||
Non-Consolidated Mortgage Debt (2) | |||||||||||||||
Huntington, WV | Amazon | Office | $ | 12,960 | LIBOR + 200 bps | 09/2021 |
CORPORATE LEVEL FINANCING (3)
Type | Amount ($000) | Current Interest Rate | Maturity Date | |||||||
Revolving Credit Facility | $ | 130,000 | LIBOR + 90 bps | 02/2023 |
Footnotes |
(1) | Satisfied in foreclosure sale. |
(2) | Lexington has a 20% interest in the joint venture that disposed of this property. Satisfaction reflects release amount of the joint venture's cross-collateralized debt. |
(3) | Also, a 20% owned joint venture incurred an additional $3.7 million of secured debt. |
16
LEXINGTON
REALTY TRUST
2020 First Quarter Leasing Summary
LEASE EXTENSIONS
Tenant (1) | Location | Prior
Term | Lease Expiration Date | Sq. Ft. | New Base Rent Per Annum ($000)(2)(3) | Prior Base Rent Per Annum ($000) | New Cash Base Rent Per Annum ($000)(2)(3) | Prior Cash Base Rent Per Annum ($000)(3) | |||||||||||||||||
Office | |||||||||||||||||||||||||
1 | NJ Natural Gas | Wall | NJ | 06/2021 | 06/2037 | 157,511 | $ | 3,491 | $ | 4,234 | $ | 3,068 | $ | 4,234 | |||||||||||
2 | New Cingular Wireless (4) | Baton Rouge | LA | 10/2022 | 11/2023 | 23,750 | 413 | 395 | 420 | 411 | |||||||||||||||
2 | Total office lease extensions | 181,261 | $ | 3,904 | $ | 4,629 | $ | 3,488 | $ | 4,645 | |||||||||||||||
2 | TOTAL EXTENDED LEASES | 181,261 | $ | 3,904 | $ | 4,629 | $ | 3,488 | $ | 4,645 |
NEW LEASES
Tenant (1) | Location | Lease
Expiration Date | Sq. Ft. | New Base Rent Per Annum ($000)(2)(3) | New
Cash Base Rent Per Annum ($000)(2)(3) | |||||||||||||
Industrial | ||||||||||||||||||
1 | Wal-Mart | Moody | AL | 02/2023 | 155,766 | $ | 746 | $ | 746 | |||||||||
1 | Total Industrial New Leases | 155,766 | $ | 746 | $ | 746 | ||||||||||||
1 | TOTAL NEW LEASES | 155,766 | $ | 746 | $ | 746 | ||||||||||||
3 | TOTAL NEW AND EXTENDED LEASES | 337,027 | $ | 4,650 | $ | 4,234 |
17
LEXINGTON
REALTY TRUST
2020 First Quarter Leasing Summary
NEW VACANCY (5)
Prior Lease | 2019 | 2019 | ||||||||||||||||
Expiration | Base Rent | Cash Rent | ||||||||||||||||
Former Tenant | Location | Date | Sq. Ft. | ($000)(3) | ($000)(3) | |||||||||||||
Office | ||||||||||||||||||
Oce - USA Holding (6) | Boca Raton | FL | 02/2020 | 143,290 | $ | 2,244 | $ | 2,500 |
Footnotes |
(1) | Leases greater than 10,000 square feet. |
(2) | Assumes twelve months rent from the later of 4/1/20 or lease commencement/extension, excluding free rent periods as applicable. |
(3) | See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
(4) | Effective 11/7/2020, the square footage leased by tenant is reduced from 70,100 sqft to 23,750. |
(5) | Excludes multi-tenant properties, disposed properties and non-consolidated investments. |
(6) | In receivership. |
18
LEXINGTON REALTY TRUST
03/31/2020
($000)
Other Revenue Data
Base Rent | ||||||||||||
Asset Class | Three months ended | |||||||||||
3/31/2020(1) | 3/31/2020 Percentage | 3/31/2019 Percentage | ||||||||||
Industrial | $ | 57,280 | 79.3 | % | 68.2 | % | ||||||
Office/Other | 14,915 | 20.7 | % | 31.8 | % | |||||||
$ | 72,195 | 100.0 | % | 100.0 | % | |||||||
|
|
|
Base Rent |
| ||||||||
Credit Ratings (2) |
|
|
Three months ended |
| ||||||||
|
|
|
3/31/2020(1) |
|
|
3/31/2020 |
|
|
|
3/31/2019 |
| |
Investment Grade |
|
$ |
37,274 |
|
|
|
51.6 |
% |
|
|
40.8 |
% |
Non-Investment Grade |
|
|
15,959 |
|
|
|
22.1 |
% |
|
|
19.5 |
% |
Unrated |
|
|
18,962 |
|
|
|
26.3 |
% |
|
|
39.7 |
% |
|
|
$ |
72,195 |
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average Lease Term - Cash Basis |
|
|
|
|
|
|
As of 3/31/2020 |
|
|
|
As of 3/31/2019 |
|
|
|
|
|
|
|
|
8.3 years |
|
|
|
9.0 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent Estimates for Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
|
Base Rent (3) |
|
|
Cash Base Rent (3) |
|
|
|
Difference |
| |
2020 - remaining |
|
$ |
215,553 |
|
|
$ |
203,921 |
|
|
$ |
(11,632 |
) |
2021 |
|
|
269,259 |
|
|
|
258,603 |
|
|
|
(10,656 |
) |
Footnotes
(1) | Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020. |
(2) | Credit ratings are based upon either tenant, guarantor or parent/ultimate parent. Historical comparison was not adjusted for subsequent tenant entity changes and multi-tenant was generally reflected as unrated. |
(3) | Amounts assume (1) lease terms for non-cancellable periods only, (2) no new or renegotiated leases are entered into after 3/31/2020, and (3) no properties are sold or acquired after 3/31/2020. |
19
LEXINGTON REALTY TRUST
Other Revenue Data (Continued)
03/31/2020
($000)
Same-Store NOI (1)
Three months ended March 31, | ||||||||
2020 | 2019 | |||||||
Total Cash Base Rent | $ | 58,108 | $ | 58,179 | ||||
Tenant Reimbursements | 6,121 | 6,113 | ||||||
Property Operating Expenses | (7,692 | ) | (7,616 | ) | ||||
Same-Store NOI | $ | 56,537 | $ | 56,676 | ||||
Change in Same-Store NOI (2) | (0.2 | %) | ||||||
Same-Store Percent Leased (3) | As of 3/31/2020 | As of 3/31/2019 | ||||||
97.4 | % | 98.5 | % | |||||
Lease Escalation Data (4) |
Footnotes
(1) | NOI is on a consolidated cash basis excluding properties acquired and sold in 2020 and 2019 and properties subject to mortgage loans in default at March 31, 2020. |
See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
(2) | Change in Same-Store NOI was 0.5% excluding single-tenant property vacancies. |
(3) | Excludes properties acquired or sold in 2020 and 2019 and properties subject to mortgage loans in default at March 31, 2020. |
(4) | Based on three months consolidated Cash Base Rents for single-tenant leases (properties greater than 50% leased to a single tenant) owned as of March 31, 2020. Excludes parking operations and rents from prior tenants. |
20
LEXINGTON REALTY TRUST
Portfolio Detail By Asset Class
03/31/2020
($000, except square footage)
Asset Class | YE 2017 (1) |
| YE 2018 (1)(2) |
| YE 2019 | Q1 2020 | ||||||||||
Industrial | ||||||||||||||||
% of Cost (3) | 49.3 | % | 71.2 | % | 81.5 | % | 83.2 | % | ||||||||
% of ABR (4) | 44.3 | % | 65.4 | % | 75.5 | % | 79.3 | % | ||||||||
% Leased | 99.9 | % | 96.3 | % | 97.9 | % | 98.3 | % | ||||||||
Wtd. Avg. Lease Term (5) | 10.5 | 9.7 | 8.3 | 8.0 | ||||||||||||
Mortgage Debt | $ | 193,529 | $ | 206,006 | $ | 109,939 | $ | 108,825 | ||||||||
% Investment Grade (4) | 28.4 | % | 31.6 | % | 45.9 | % | 49.7 | % | ||||||||
Square Feet | 36,071,422 | 41,447,962 | 48,742,014 | 51,295,621 | ||||||||||||
Office/Other | ||||||||||||||||
% of Cost (3) | 50.7 | % | 28.8 | % | 18.5 | % | 16.8 | % | ||||||||
% of ABR (4)(6) | 55.7 | % | 34.6 | % | 24.5 | % | 20.7 | % | ||||||||
% Leased | 96.0 | % | 87.1 | % | 85.8 | % | 82.1 | % | ||||||||
Wtd. Avg. Lease Term (5) | 7.9 | 7.2 | 8.5 | 9.6 | ||||||||||||
Mortgage Debt | $ | 503,539 | $ | 369,508 | $ | 283,933 | $ | 272,368 | ||||||||
% Investment Grade (4) | 49.4 | % | 53.2 | % | 57.3 | % | 59.0 | % | ||||||||
Square Feet | 12,542,640 | 6,111,588 | 3,876,294 | 3,670,123 | ||||||||||||
Construction in progress (7) | $ | 4,219 | $ | 1,840 | $ | 15,208 | $ | 24,424 |
Footnotes
(1) | Office and Other properties combined. |
(2) | Pataskala, Ohio property reclassed to Industrial from Office/Other. |
(3) | Based on gross book value of real estate assets; excludes held for sale assets. |
(4) | Percentage of Base Rent, for consolidated properties owned as of each respective period. |
(5) | Cash basis. |
(6) | YE 2018 excludes the acceleration of below-market lease intangible accretion on one Kmart asset. |
(7) | Includes development classified as real estate under construction on a consolidated basis. |
21
LEXINGTON REALTY TRUST
03/31/2020
As a Percent of Gross Book Value (1)
Portfolio Composition (2)
Footnotes
(1) | Based on gross book value of real estate assets as of 3/31/2020, exclude held for sale assets. |
(2) | Based on gross book value of real estate assets as of 3/31/2020, 12/31/2019, 12/31/2018 and 12/31/2017, as applicable and excludes held for sale assets. |
22
LEXINGTON REALTY TRUST
3/31/2020
($000)
The purpose of providing the following information is to enable readers to derive their own estimates of net asset value. This information is not intended to be an asset-by-asset or enterprise valuation.
Consolidated properties three month net operating income (NOI) (1) |
|
|
|
|
Industrial |
|
$ |
52,364 |
|
Office/Other |
|
|
13,148 |
|
Total Net Operating Income |
|
$ |
65,512 |
|
|
|
|
|
|
Lexington’s share of non-consolidated three month NOI (1) |
|
|
|
|
NNN OFFICE JV |
|
|
|
|
Office |
|
$ |
2,543 |
|
OTHER JV |
|
|
|
|
Other |
|
$ |
379 |
|
|
|
|
|
|
Other income |
|
|
|
|
Advisory fees |
|
$ |
931 |
|
|
|
|
|
|
|
|
|
|
|
In service assets not fairly valued by capitalized NOI method (1) |
|
|
|
|
Wholly-owned assets acquired in 2020 |
|
$ |
194,036 |
|
Wholly-owned assets less than 70% leased |
|
$ |
50,835 |
|
|
|
|
|
|
Add other assets: |
|
|
|
|
Assets held for sale - consolidated |
|
$ |
7,873 |
|
Construction in progress |
|
|
6,126 |
|
Developable land |
|
|
14,073 |
|
Development investment at cost incurred |
|
|
14,895 |
|
Cash and cash equivalents |
|
|
83,525 |
|
Restricted cash |
|
|
6,533 |
|
Accounts receivable |
|
|
3,646 |
|
Other assets |
|
|
12,585 |
|
Total other assets |
|
$ |
149,256 |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
Corporate level debt (face amount) |
|
$ |
1,059,120 |
|
Mortgages and notes payable (face amount) |
|
|
381,193 |
|
Dividends payable |
|
|
31,720 |
|
Liabilities held for sale - consolidated |
|
|
18 |
|
Accounts payable, accrued expenses and other liabilities |
|
|
71,537 |
|
Preferred stock, at liquidation value |
|
|
96,770 |
|
Lexington’s share of non-consolidated mortgages (face amount) |
|
|
87,505 |
|
Total deductions |
|
$ |
1,727,863 |
|
|
|
|
|
|
Common shares & OP units at 3/31/2020 |
|
|
258,328,452 |
|
Footnotes
(1) |
NOI for the existing property portfolio at March 31, 2020, excludes NOI related to assets undervalued by a capitalized NOI method and assets held for sale. Assets undervalued by a capitalized NOI method are identified generally by occupancies under 70% and assets acquired in 2020. For assets in this category an NOI capitalization approach is not appropriate, and accordingly, Lexington’s net book value has been used. See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
23
LEXINGTON REALTY TRUST
Consolidated Portfolio Concentration
3/31/2020
|
|
Markets (1) |
|
Percent of Base Rent as of 3/31/2020 (2) |
|
|
1 |
|
Houston, TX |
|
|
10.2 |
% |
2 |
|
Memphis, TN |
|
|
6.9 |
% |
3 |
|
Greenville/Spartanburg, SC |
|
|
5.7 |
% |
4 |
|
Atlanta, GA |
|
|
5.1 |
% |
5 |
|
Cincinnati/Dayton, OH |
|
|
4.3 |
% |
6 |
|
Chicago, IL |
|
|
4.2 |
% |
7 |
|
Dallas/Fort Worth, TX |
|
|
4.0 |
% |
8 |
|
Nashville, TN |
|
|
4.0 |
% |
9 |
|
Phoenix, AZ |
|
|
3.9 |
% |
10 |
|
Charlotte, NC |
|
|
3.9 |
% |
11 |
|
New York/New Jersey |
|
|
3.7 |
% |
12 |
|
Detroit, MI |
|
|
3.5 |
% |
13 |
|
DC/Baltimore, MD |
|
|
2.6 |
% |
14 |
|
Philadelphia, PA |
|
|
2.6 |
% |
15 |
|
South Bay/San Jose, CA |
|
|
2.3 |
% |
16 |
|
Jackson, MS |
|
|
2.1 |
% |
17 |
|
St. Louis, MO |
|
|
2.1 |
% |
18 |
|
Cleveland, OH |
|
|
1.7 |
% |
19 |
|
Columbus, OH |
|
|
1.7 |
% |
20 |
|
Champaign-Urbana, IL |
|
|
1.5 |
% |
|
|
Total Consolidated Portfolio Concentration (3) |
|
|
76.0 |
% |
Footnotes
|
(1) |
Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations. |
|
(2) |
Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020. |
|
(3) |
Total shown may differ from detailed amounts due to rounding. |
24
LEXINGTON REALTY TRUST
Portfolio Concentration - Industrial
3/31/2020
|
|
Markets (1) |
|
Percent of Base Rent as of 3/31/2020 (2) |
|
|
1 |
|
Memphis, TN |
|
|
8.7 |
% |
2 |
|
Greenville/Spartanburg, SC |
|
|
7.1 |
% |
3 |
|
Houston, TX |
|
|
6.3 |
% |
4 |
|
Atlanta, GA |
|
|
6.0 |
% |
5 |
|
Cincinnati/Dayton, OH |
|
|
5.4 |
% |
6 |
|
Chicago, IL |
|
|
5.3 |
% |
7 |
|
Nashville, TN |
|
|
5.0 |
% |
8 |
|
Detroit, MI |
|
|
4.5 |
% |
9 |
|
Phoenix, AZ |
|
|
3.7 |
% |
10 |
|
Dallas/Fort Worth, TX |
|
|
3.3 |
% |
11 |
|
Charlotte, NC |
|
|
3.1 |
% |
12 |
|
Jackson, MS |
|
|
2.7 |
% |
13 |
|
St. Louis, MO |
|
|
2.7 |
% |
14 |
|
New York/New Jersey |
|
|
2.2 |
% |
15 |
|
Cleveland, OH |
|
|
2.2 |
% |
16 |
|
Columbus, OH |
|
|
2.1 |
% |
17 |
|
Champaign-Urbana, IL |
|
|
1.8 |
% |
18 |
|
Jackson, TN |
|
|
1.7 |
% |
19 |
|
Richmond, VA |
|
|
1.7 |
% |
20 |
|
DC/Baltimore, MD |
|
|
1.7 |
% |
|
|
Total Industrial Portfolio Concentration (3) |
|
|
77.3 |
% |
Footnotes
|
(1) |
Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations. |
|
(2) |
Three months ended 3/31/2020 Base Rent recognized for consolidated industrial properties owned as of 3/31/2020. |
|
(3) |
Total shown may differ from detailed amounts due to rounding. |
25
LEXINGTON REALTY TRUST
Portfolio Concentration - Office/Other
3/31/2020
|
|
Markets (1) |
|
Percent of Base Rent as of 3/31/2020 (2) |
|
|
1 |
|
Houston, TX |
|
|
24.9 |
% |
2 |
|
South Bay/San Jose, CA |
|
|
11.1 |
% |
3 |
|
Philadelphia, PA |
|
|
10.7 |
% |
4 |
|
New York/New Jersey |
|
|
9.5 |
% |
5 |
|
Charlotte, NC |
|
|
6.9 |
% |
6 |
|
Dallas/Fort Worth, TX |
|
|
6.8 |
% |
7 |
|
DC/Baltimore, MD |
|
|
6.3 |
% |
8 |
|
Phoenix, AZ |
|
|
4.9 |
% |
9 |
|
Tampa/St. Petersburg, FL |
|
|
3.2 |
% |
10 |
|
Baton Rouge, LA |
|
|
1.9 |
% |
11 |
|
South Florida |
|
|
1.9 |
% |
12 |
|
McAllen/Edinburg/Pharr,TX |
|
|
1.7 |
% |
13 |
|
Kansas City, MO |
|
|
1.7 |
% |
14 |
|
Oakland, ME |
|
|
1.5 |
% |
15 |
|
Orlando, FL |
|
|
1.5 |
% |
16 |
|
Knoxville, TN |
|
|
1.5 |
% |
17 |
|
Atlanta, GA |
|
|
1.4 |
% |
18 |
|
Florence, SC |
|
|
1.0 |
% |
19 |
|
Tucson, AZ |
|
|
0.9 |
% |
20 |
|
Hawaii |
|
|
0.9 |
% |
|
|
Total Office/Other Portfolio Concentration (3) |
|
|
100.0 |
% |
Footnotes
|
(1) |
Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations. |
|
(2) |
Three months ended 3/31/2020 Base Rent recognized for consolidated office/other properties owned as of 3/31/2020. |
|
(3) |
Total shown may differ from detailed amounts due to rounding. |
26
LEXINGTON REALTY TRUST
Tenant Industry Diversification - Industrial Assets (1)
3/31/2020
Footnotes
|
(1) |
Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020. |
27
LEXINGTON REALTY TRUST
Tenant Industry Diversification - Office/Other Assets (1)
3/31/2020
Footnotes
|
(1) |
Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020. |
28
LEXINGTON REALTY TRUST |
Top 15 Tenants |
03/31/2020 |
Top 15 Tenants |
Tenants (1) | Property Type | Lease Expirations | Number of Leases | Sq. Ft. Leased | Sq. Ft. Leased as a Percent of Consolidated Portfolio (2)(3) | Base Rent as of 3/31/2020 ($000) | Percent of Base Rent as of 3/31/2020 ($000) (2)(4) | |||||||||||||||||
Dow | Office | 2036 | 1 | 664,100 | 1.2 | % | $ | 3,712 | 5.2 | % | ||||||||||||||
Nissan | Industrial | 2027 | 2 | 2,971,000 | 5.6 | % | 3,190 | 4.4 | % | |||||||||||||||
Dana | Industrial | 2021-2026 | 7 | 2,053,359 | 3.8 | % | 2,485 | 3.5 | % | |||||||||||||||
Kellogg | Industrial | 2027-2029 | 3 | 2,801,916 | 5.2 | % | 2,426 | 3.4 | % | |||||||||||||||
Amazon | Industrial | 2026-2030 | 3 | 2,515,492 | 4.7 | % | 2,363 | 3.3 | % | |||||||||||||||
Undisclosed (5) | Industrial | 2031-2035 | 3 | 1,090,383 | 2.0 | % | 1,785 | 2.5 | % | |||||||||||||||
Watco | Industrial | 2038 | 1 | 132,449 | 0.2 | % | 1,693 | 2.4 | % | |||||||||||||||
Xerox | Office | 2023 | 1 | 202,000 | 0.4 | % | 1,660 | 2.3 | % | |||||||||||||||
Wal-Mart | Industrial | 2023-2027 | 3 | 1,491,439 | 2.8 | % | 1,466 | 2.0 | % | |||||||||||||||
FedEx | Industrial | 2023 & 2028 | 2 | 292,021 | 0.5 | % | 1,430 | 2.0 | % | |||||||||||||||
Morgan Lewis (6) | Office | 2024 | 1 | 289,432 | 0.5 | % | 1,414 | 2.0 | % | |||||||||||||||
Undisclosed (5) | Industrial | 2034 | 1 | 1,318,680 | 2.5 | % | 1,386 | 1.9 | % | |||||||||||||||
Mars Wrigley | Industrial | 2025 | 1 | 604,852 | 1.1 | % | 1,101 | 1.5 | % | |||||||||||||||
Asics | Industrial | 2030 | 1 | 855,878 | 1.6 | % | 1,097 | 1.5 | % | |||||||||||||||
Spitzer | Industrial | 2035 | 2 | 449,895 | 0.8 | % | 1,087 | 1.5 | % | |||||||||||||||
32 | 17,732,896 | 33.2 | % | $ | 28,295 | 39.5 | % |
Footnotes
(1) | Tenant, guarantor or parent. |
(2) | Total shown may differ from detailed amounts due to rounding. |
(3) | Excludes vacant square feet. |
(4) | Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020, excluding rent from prior tenants. |
(5) | Lease restricts certain disclosures. |
(6) | Includes parking operations. |
29
LEXINGTON REALTY TRUST |
Lease Rollover Schedule - Consolidated Industrial Properties |
03/31/2020 |
($000) |
Year | Number of Leases Expiring | Base Rent as of 3/31/2020 | Percent of Base Rent as of 3/31/2020 | Percent of Base Rent as of 3/31/2019 | ||||||||||||
2020 - remaining | 9 | $ | 1,411 | 2.5 | % | 4.1 | % | |||||||||
2021 | 13 | 4,488 | 7.9 | % | 7.2 | % | ||||||||||
2022 | 2 | 578 | 1.0 | % | 0.7 | % | ||||||||||
2023 | 9 | 2,328 | 4.1 | % | 2.0 | % | ||||||||||
2024 | 16 | 5,656 | 9.9 | % | 7.6 | % | ||||||||||
2025 | 14 | 5,062 | 8.9 | % | 6.9 | % | ||||||||||
2026 | 10 | 4,573 | 8.0 | % | 7.9 | % | ||||||||||
2027 | 9 | 7,135 | 12.5 | % | 12.5 | % | ||||||||||
2028 | 4 | 2,963 | 5.2 | % | 6.0 | % | ||||||||||
2029 | 6 | 3,510 | 6.1 | % | 2.3 | % | ||||||||||
Thereafter | 25 | 19,377 | 33.9 | % | 38.8 | % | ||||||||||
Total (1) | 117 | $ | 57,081 | 100.0 | % |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding. |
30
LEXINGTON REALTY TRUST |
Lease Rollover Schedule - Consolidated Office/Other Properties |
03/31/2020 |
($000) |
Year | Number of Leases Expiring | Base Rent as of 3/31/2020 | Percent of Base Rent as of 3/31/2020 | Percent of Base Rent as of 3/31/2019 | ||||||||||||
2020 - remaining | 30 | $ | 290 | 2.0 | % | 1.1 | % | |||||||||
2021 | 8 | 924 | 6.5 | % | 16.4 | % | ||||||||||
2022 | 2 | 920 | 6.5 | % | 5.4 | % | ||||||||||
2023 | 3 | 1,818 | 12.8 | % | 8.9 | % | ||||||||||
2024 | 5 | 2,289 | 16.1 | % | 13.7 | % | ||||||||||
2025 | 5 | 935 | 6.6 | % | 3.5 | % | ||||||||||
2026 | 0 | - | 0.0 | % | 1.3 | % | ||||||||||
2027 | 3 | 474 | 3.3 | % | 7.9 | % | ||||||||||
2028 | 0 | - | 0.0 | % | 1.6 | % | ||||||||||
2029 | 1 | 220 | 1.5 | % | 6.5 | % | ||||||||||
Thereafter | 8 | 6,387 | 44.8 | % | 24.0 | % | ||||||||||
Total (1) | 65 | $ | 14,257 | 100.0 | % |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding and does not include parking operations. |
31
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date
of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq.
Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash
Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
Single-tenant | ||||||||||||||||||||||||||||||||
2020 | 6/30/2020 | 1650-1654 Williams Rd. | Columbus | OH | -- | ODW Logistics | 772,450 | 337 | 336 | - | - | |||||||||||||||||||||
12/19/2020 | 1901 Ragu Dr. | Owensboro | KY | 5 | Unilever | 443,380 | 373 | 322 | - | - | ||||||||||||||||||||||
12/31/2020 | 2203 Sherrill Dr. | Statesville | NC | -- | Geodis America | 639,800 | 623 | 653 | - | - | ||||||||||||||||||||||
2021 | 1/31/2021 | 101 Michelin Dr. | Laurens | SC | 18 | Michelin | 1,164,000 | 895 | 895 | - | - | |||||||||||||||||||||
3/31/2021 | 2455 Premier Row | Orlando | FL | -- | Walgreen Co. | 205,016 | 196 | 127 | - | - | ||||||||||||||||||||||
5/31/2021 | 291 Park Center Dr. | Winchester | VA | -- | Kraft Heinz | 344,700 | 355 | 366 | - | - | ||||||||||||||||||||||
6/30/2021 | 11624 S. Distribution Cv. | Olive Branch | MS | -- | Hamilton Beach | 1,170,218 | 947 | 819 | - | - | ||||||||||||||||||||||
9/30/2021 | 3820 Micro Dr. | Millington | TN | -- | Ingram Micro | 701,819 | 453 | 468 | - | - | ||||||||||||||||||||||
10/25/2021 | 6938 Elm Valley Dr. | Kalamazoo | MI | -- | Dana | 150,945 | 437 | 507 | - | - | ||||||||||||||||||||||
11/30/2021 | 2880 Kenny Biggs Rd. | Lumberton | NC | -- | Quickie Manufacturing | 423,280 | 339 | 370 | - | - | ||||||||||||||||||||||
12/31/2021 | 191 Arrowhead Dr. | Hebron | OH | -- | Owens Corning | 250,410 | 145 | 145 | - | - | ||||||||||||||||||||||
200 Arrowhead Dr. | Hebron | OH | -- | Owens Corning | 400,522 | 231 | 231 | - | - | |||||||||||||||||||||||
3686 South Central Ave. | Rockford | IL | -- | Pierce Packaging | 93,000 | 81 | 81 | - | - | |||||||||||||||||||||||
2022 | 3/31/2022 | 5417 Campus Dr. | Shreveport | LA | -- | Tire Rack | 257,849 | 336 | 351 | - | - | |||||||||||||||||||||
8/31/2022 | 50 Tyger River Dr. | Duncan | SC | -- | Plastic Omnium | 221,833 | 242 | 252 | - | - | ||||||||||||||||||||||
2023 | 2/28/2023 | 3102 Queen Palm Dr. | Tampa | FL | -- | RC Moore | 229,605 | 288 | 97 | - | - | |||||||||||||||||||||
7670 Hacks Cross Rd. | Olive Branch | MS | -- | MAHLE Industries | 268,104 | 226 | 227 | - | - | |||||||||||||||||||||||
5/31/2023 | 6495 Polk Ln. | Olive Branch | MS | 13 | Undisclosed | 151,691 | 146 | 141 | - | - | ||||||||||||||||||||||
8/31/2023 | 10535 Red Bluff Rd. | Pasadena | TX | -- | Unis | 257,835 | 308 | 300 | - | - | ||||||||||||||||||||||
3737 Duncanville Rd. | Dallas | TX | -- | Owens Corning | 510,440 | 428 | 416 | - | - | |||||||||||||||||||||||
10/31/2023 | 493 Westridge Pkwy. | McDonough | GA | -- | Carlstar | 676,000 | 508 | 494 | - | - | ||||||||||||||||||||||
12/31/2023 | 120 Southeast Pkwy. Dr. | Franklin | TN | -- | United Technologies | 289,330 | 184 | 184 | - | - | ||||||||||||||||||||||
675 Gateway Blvd. | Monroe | OH | -- | Blue Buffalo | 143,664 | 178 | 172 | - | - | |||||||||||||||||||||||
2024 | 1/31/2024 | 1285 W. State Road 32 | Lebanon | IN | -- | Continental Tire | 741,880 | 570 | 603 | - | - | |||||||||||||||||||||
6495 Polk Ln. | Olive Branch | MS | 13 | Undisclosed | 118,211 | 124 | 120 | - | - | |||||||||||||||||||||||
70 Tyger River Dr. | Duncan | SC | -- | BMW | 408,000 | 500 | 487 | - | - | |||||||||||||||||||||||
231 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 120,680 | 151 | 144 | - | - |
32
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date
of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq.
Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash
Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
2024 | 3/31/2024 | 1520 Lauderdale Memorial Hwy. | Cleveland | TN | -- | General Electric | 851,370 | 664 | 664 | - | - | |||||||||||||||||||||
4/30/2024 | 113 Wells St. | North Berwick | ME | -- | United Technologies | 993,685 | 450 | 407 | - | - | ||||||||||||||||||||||
11555 Silo Dr. | Olive Branch | MS | -- | Olam Cotton | 927,742 | 714 | 705 | - | - | |||||||||||||||||||||||
5/31/2024 | 901 East Bingen Point Way | Bingen | WA | -- | Boeing | 124,539 | 659 | 662 | - | - | ||||||||||||||||||||||
7225 Goodson Rd. | Union City | GA | -- | Interface Americas | 370,000 | 361 | 338 | - | - | |||||||||||||||||||||||
7/31/2024 | 5795 North Blackstock Rd. | Spartanburg | SC | -- | Wal-Mart | 341,660 | 418 | 417 | - | - | ||||||||||||||||||||||
231 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 75,320 | 94 | 94 | - | - | |||||||||||||||||||||||
9/30/2024 | 1621 Veterans Memorial Pkwy. E | Lafayette | IN | -- | Caterpillar | 309,400 | 304 | 301 | - | - | ||||||||||||||||||||||
10/31/2024 | 43955 Plymouth Oaks Blvd. | Plymouth | MI | -- | Tower Automotive | 311,612 | 398 | 390 | - | - | ||||||||||||||||||||||
2115 East Belt Line Rd. | Carrollton | TX | -- | L.E. Klein | 58,202 | 57 | 58 | - | - | |||||||||||||||||||||||
12/31/2024 | 749 Southrock Dr. | Rockford | IL | -- | Jacobson Warehouse | 150,000 | 159 | 154 | - | - | ||||||||||||||||||||||
2025 | 4/30/2025 | 235 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 177,320 | 234 | 219 | - | - | |||||||||||||||||||||
5/31/2025 | 7875 White Road SW | Austell | GA | -- | Mars Wrigley | 604,852 | 1,101 | 897 | - | - | ||||||||||||||||||||||
6/30/2025 | 10000 Business Blvd. | Dry Ridge | KY | -- | Dana | 336,350 | 336 | 336 | - | - | ||||||||||||||||||||||
4010 Airpark Dr. | Owensboro | KY | -- | Metalsa / Dana | 211,598 | 302 | 302 | - | - | |||||||||||||||||||||||
730 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa / Dana | 167,770 | 134 | 134 | - | - | |||||||||||||||||||||||
750 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa / Dana | 539,592 | 710 | 710 | - | - | |||||||||||||||||||||||
301 Bill Bryan Blvd. | Hopkinsville | KY | -- | Metalsa / Dana | 424,904 | 422 | 422 | - | - | |||||||||||||||||||||||
7/14/2025 | 590 Ecology Ln. | Chester | SC | -- | Boral Limited | 420,597 | 454 | 603 | 5,554 | 08/2025 | ||||||||||||||||||||||
7/31/2025 | 7005 Cochran Rd. | Glenwillow | OH | -- | Royal Appliance | 458,000 | 515 | 525 | - | - | ||||||||||||||||||||||
5352 Performance Way | Whitestown | IN | -- | LaCrosse | 380,000 | 319 | 309 | - | - | |||||||||||||||||||||||
12/31/2025 | 1700 47th Ave North | Minneapolis | MN | -- | Owens Corning | 18,620 | 137 | 137 | - | - | ||||||||||||||||||||||
4455 N. Cotton Ln. | Goodyear | AZ | -- | Ball | 160,140 | 233 | 218 | - | - | |||||||||||||||||||||||
2026 | 3/30/2026 | 121 Technology Dr. | Durham | NH | 12 | Heidelberg | 500,500 | 634 | 1,811 | - | - | |||||||||||||||||||||
3/31/2026 | 633 Garrett Pkwy. | Lewisburg | TN | -- | Calsonic Kansei | 310,000 | 322 | 329 | - | - | ||||||||||||||||||||||
4/30/2026 | 16811 W. Commerce Dr. | Goodyear | AZ | -- | Blue Buffalo | 540,349 | 611 | 489 | - | - | ||||||||||||||||||||||
9/30/2026 | 900 Industrial Blvd. | Crossville | TN | -- | Dana | 222,200 | 144 | 144 | - | - | ||||||||||||||||||||||
3931 Lakeview Corporate Dr. | Edwardsville | IL | -- | Amazon.com | 769,500 | 674 | 654 | - | - |
33
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date
of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq.
Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash
Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
2026 | 9/30/2026 | 9494 W. Buckeye Rd. | Tolleson | AZ | -- | CHEP | 186,336 | 277 | 257 | - | - | |||||||||||||||||||||
10/31/2026 | 10345 Philipp Pkwy. | Streetsboro | OH | -- | L'Oreal USA | 649,250 | 721 | 674 | - | - | ||||||||||||||||||||||
5001 Greenwood Rd. | Shreveport | LA | 16 | Libbey | 646,000 | 541 | 562 | - | - | |||||||||||||||||||||||
11/30/2026 | 250 Rittenhouse Cir. | Bristol | PA | -- | Estée Lauder | 241,977 | 287 | 301 | - | - | ||||||||||||||||||||||
736 Addison Rd. | Erwin | NY | -- | Corning | 408,000 | 362 | 364 | - | - | |||||||||||||||||||||||
2027 | 1/31/2027 | 27200 West 157th St. | New Century | KS | -- | Amazon.com | 446,500 | 310 | 277 | - | - | |||||||||||||||||||||
2/28/2027 | 554 Nissan Pkwy. | Canton | MS | -- | Nissan | 1,466,000 | 1,550 | 1,520 | - | - | ||||||||||||||||||||||
4/30/2027 | 16407 Applewhite Rd. | San Antonio | TX | 13 | Undisclosed | 849,275 | 748 | 710 | - | - | ||||||||||||||||||||||
200 Sam Griffin Rd. | Smyrna | TN | -- | Nissan | 1,505,000 | 1,640 | 1,587 | - | - | |||||||||||||||||||||||
6/30/2027 | 1501 Nolan Ryan Expy. | Arlington | TX | -- | Arrow Electronics | 74,739 | 102 | 102 | - | - | ||||||||||||||||||||||
8/31/2027 | 600 Gateway Blvd. | Monroe | OH | -- | Hayneedle | 994,013 | 986 | 814 | - | - | ||||||||||||||||||||||
9/30/2027 | 1550 Hwy 302 | Byhalia | MS | -- | McCormick | 615,600 | 610 | 604 | - | - | ||||||||||||||||||||||
10/31/2027 | 201 James Lawrence Rd. | Jackson | TN | -- | Kellogg | 1,062,055 | 986 | 950 | - | - | ||||||||||||||||||||||
12/31/2027 | 10590 Hamilton Ave. | Cincinnati | OH | -- | Hillman Group | 264,598 | 203 | 203 | - | - | ||||||||||||||||||||||
2028 | 1/31/2028 | 490 Westridge Pkwy. | McDonough | GA | -- | Georgia-Pacific | 1,121,120 | 934 | 881 | - | - | |||||||||||||||||||||
3/31/2028 | 29-01-Borden Ave./29-10 Hunters Point Ave. | Long Island City | NY | -- | FedEx | 140,330 | 1,284 | 1,282 | 35,544 | 03/2028 | ||||||||||||||||||||||
8/31/2028 | 1420 Greenwood Rd. | McDonough | GA | -- | United States Cold Storage | 296,972 | 542 | 543 | - | - | ||||||||||||||||||||||
9/30/2028 | 904 Industrial Rd. | Marshall | MI | -- | Tenneco | 246,508 | 203 | 189 | - | - | ||||||||||||||||||||||
2029 | 7/31/2029 | 8500 Nail Rd. | Olive Branch | MS | -- | Sephora | 716,080 | 688 | 657 | - | - | |||||||||||||||||||||
8/31/2029 | 8601 E. Sam Lee Ln. | Northlake | TX | -- | Black and Decker | 1,214,526 | 504 | 458 | - | - | ||||||||||||||||||||||
9/30/2029 | 6255 East Minooka Rd. | Minooka | IL | -- | Kellogg | 1,034,200 | 733 | 668 | - | - | ||||||||||||||||||||||
11/24/2029 | 318 Pappy Dunn Blvd. | Anniston | AL | -- | IAC Group | 276,782 | 435 | 423 | - | - | ||||||||||||||||||||||
11/30/2029 | 1460 Cargo Court | Minooka | IL | -- | Kellogg | 705,661 | 707 | 651 | - | - | ||||||||||||||||||||||
12/31/2029 | 200 International Pkwy. | Minooka | IL | -- | BMW | 473,280 | 443 | 395 | - | - | ||||||||||||||||||||||
2030 | 3/31/2030 | 549 Wingo Rd. | Byhalia | MS | -- | Asics | 855,878 | 1,097 | 1,049 | - | - | |||||||||||||||||||||
5/31/2030 | 359 Gateway Dr. | Lavonia | GA | -- | TI Automotive | 133,221 | 172 | 213 | - | - | ||||||||||||||||||||||
4015 Lakeview Corporate Dr. | Edwardsville | IL | -- | Spectrum | 1,017,780 | 865 | 692 | - | - | |||||||||||||||||||||||
6/30/2030 | 2601 Bermuda Hundred Rd. | Chester | VA | 14 | Philip Morris | 1,034,470 | 963 | 959 | - | - |
34
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date
of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq.
Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash
Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
2030 | 6/30/2030 | 700 Gateway Blvd. | Monroe | OH | -- | Amazon.com | 1,299,492 | 1,379 | 1,244 | - | - | |||||||||||||||||||||
9/30/2030 | 255 143rd Ave. | Goodyear | AZ | 13 | Undisclosed | 801,424 | 1,000 | 902 | 41,877 | 08/2031 | ||||||||||||||||||||||
2031 | 10/31/2031 | 1020 W. Airport Rd. | Romeoville | IL | -- | ARYZTA | 188,166 | 915 | 878 | - | - | |||||||||||||||||||||
12/18/2031 | 80 Tyson Dr. | Winchester | VA | 13 | Undisclosed | 400,400 | 592 | 538 | - | - | ||||||||||||||||||||||
2032 | 4/30/2032 | 13930 Pike Rd. | Missouri City | TX | -- | Vulcan | - | 531 | 502 | - | - | |||||||||||||||||||||
8/24/2032 | 16950 Pine Dr. | Romulus | MI | 13 | Undisclosed | 500,023 | 642 | 610 | - | - | ||||||||||||||||||||||
10/31/2032 | 27255 SW 95th Ave. | Wilsonville | OR | -- | Pacific Natural Foods | 508,277 | 780 | 672 | - | - | ||||||||||||||||||||||
26700 Bunert Rd. | Warren | MI | -- | Lipari | 260,243 | 971 | 888 | 25,850 | 11/2032 | |||||||||||||||||||||||
2033 | 12/31/2033 | 2115 East Belt Line Rd. | Carrollton | TX | -- | Teasdale | 298,653 | 325 | 264 | - | - | |||||||||||||||||||||
2034 | 9/30/2034 | 5625 North Sloan Ln. | North Las Vegas | NV | -- | Nicholas | 180,235 | 639 | 591 | - | - | |||||||||||||||||||||
10/31/2034 | 1001 Innovation Rd. | Rantoul | IL | -- | Vista Outdoor | 813,126 | 1,049 | 959 | - | - | ||||||||||||||||||||||
12/31/2034 | 27 Inland Pkwy. | Greer | SC | 13 | Undisclosed | 1,318,680 | 1,386 | 365 | - | - | ||||||||||||||||||||||
2035 | 3/31/2035 | 13863 Industrial Rd. | Houston | TX | -- | Spitzer | 187,800 | 609 | 542 | - | - | |||||||||||||||||||||
7007 F.M. 362 Rd. | Brookshire | TX | -- | Spitzer | 262,095 | 478 | 426 | - | - | |||||||||||||||||||||||
6/30/2035 | 111 West Oakview Pkwy. | Oak Creek | WI | -- | Stella & Chewy's | 164,007 | 525 | 480 | - | - | ||||||||||||||||||||||
10/22/2035 | 2860 Clark St. | Detroit | MI | 13 | Undisclosed | 189,960 | 551 | 551 | - | - | ||||||||||||||||||||||
2036 | 5/31/2036 | 671 Washburn Switch Rd. | Shelby | NC | -- | Clearwater Paper | 673,425 | 696 | 627 | - | - | |||||||||||||||||||||
2037 | 3/31/2037 | 4005 E I-30 | Grand Prairie | TX | -- | O'Neal Industries | 215,000 | 468 | 400 | - | - | |||||||||||||||||||||
2038 | 3/31/2038 | 13901/14035 Industrial Rd. | Houston | TX | -- | Watco | 132,449 | 1,693 | 1,488 | - | - | |||||||||||||||||||||
2042 | 5/31/2042 | 4801 North Park Dr. | Opelika | AL | -- | Golden State Enterprises | 165,493 | 811 | 652 | - | - | |||||||||||||||||||||
2067 | 12/31/2067 | 10201 Schuster Way | Pataskala | OH | -- | Kohl's | - | 240 | 112 | - | - | |||||||||||||||||||||
SINGLE TENANT INDUSTRIAL TOTAL | 49,145,583 | $ | 56,334 | $ | 53,413 | $ | 108,825 |
35
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date
of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq.
Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash
Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
Various | 6050 Dana Way | Antioch | TN | 3 (97%) | Multi-Tenant | 674,528 | 612 | 579 | - | - | ||||||||||||||||||||||
Various | 2415 US Hwy. 78 East | Moody | AL | 3 (26%) | Multi-Tenant | 595,346 | 62 | 62 | - | - | ||||||||||||||||||||||
Various | 351 Chamber Dr. | Chillicothe | OH | 3, 8, 17 (98%) | Multi-Tenant | 475,218 | 272 | 273 | - | - | ||||||||||||||||||||||
Vacancy | 1133 Poplar Creek Rd. | Henderson | NC | -- | (Available for Lease) | 196,946 | - | - | - | - | ||||||||||||||||||||||
Vacancy | 3301 Stagecoach Rd. NE | Thomson | GA | -- | (Available for Lease) | 208,000 | - | - | - | - | ||||||||||||||||||||||
MULTI-TENANT/VACANCY INDUSTRIAL TOTAL | 2,150,038 | $ | 946 | $ | 914 | $ | - | |||||||||||||||||||||||||
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 98.3% Leased | 51,295,621 | $ | 57,280 | $ | 54,327 | $ | 108,825 |
36
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq. Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt Maturity | |||||||||||||||||||||
OFFICE PROPERTIES | ||||||||||||||||||||||||||||||||
Single-tenant | ||||||||||||||||||||||||||||||||
2020 | 11/6/2020 | 4455 American Way | Baton Rouge | LA | -- | New Cingular Wireless | 46,350 | 182 | 193 | - | - | |||||||||||||||||||||
2021 | 3/31/2021 | 1701 Market St. | Philadelphia | PA | -- | Prime Communications | 1,220 | 15 | 15 | - | - | |||||||||||||||||||||
6/30/2021 | 2050 Roanoke Rd. | Westlake | TX | -- | Charles Schwab | 130,199 | 518 | 558 | - | - | ||||||||||||||||||||||
8/31/2021 | 3500 North Loop Rd. | McDonough | GA | -- | Global Payments | 62,218 | 216 | 216 | - | - | ||||||||||||||||||||||
10/31/2021 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Butler America Aerospace | 4,979 | 22 | 22 | - | - | ||||||||||||||||||||||
2022 | 5/30/2022 | 13651 McLearen Rd. | Herndon | VA | -- | United States of America | 159,644 | 782 | 805 | - | - | |||||||||||||||||||||
7/31/2022 | 1440 E 15th St. | Tucson | AZ | -- | CoxCom | 28,591 | 138 | 138 | - | - | ||||||||||||||||||||||
2023 | 9/30/2023 | 1701 Market St. | Philadelphia | PA | -- | CBC Restaurant | 8,070 | 61 | 61 | - | - | |||||||||||||||||||||
11/06/2023 | 4455 American Way | Baton Rouge | LA | -- | New Cingular Wireless | 23,750 | 97 | 99 | - | - | ||||||||||||||||||||||
12/14/2023 | 3333 Coyote Hill Rd. | Palo Alto | CA | -- | Xerox | 202,000 | 1,660 | 1,767 | 24,792 | 12/2023 | ||||||||||||||||||||||
2024 | 1/31/2024 | 1701 Market St. | Philadelphia | PA | -- | Morgan Lewis | 289,432 | 1,033 | 1,157 | - | - | |||||||||||||||||||||
2/14/2024 | 1362 Celebration Blvd. | Florence | SC | -- | Change Healthcare | 32,000 | 143 | 148 | - | - | ||||||||||||||||||||||
5/31/2024 | 3476 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo | 169,083 | 504 | 498 | - | - | ||||||||||||||||||||||
3480 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo | 169,218 | 522 | 498 | - | - | |||||||||||||||||||||||
2025 | 1/31/2025 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Triumph Group | 111,409 | 416 | 458 | - | - | |||||||||||||||||||||
2/28/2025 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Infotech Enterprise | 13,590 | 53 | 54 | - | - | ||||||||||||||||||||||
5/31/2025 | 1701 Market St. | Philadelphia | PA | -- | TruMark Financial | 2,641 | 66 | 66 | - | - | ||||||||||||||||||||||
6/30/2025 | 3711 San Gabriel | Mission | TX | -- | T-Mobile West | 75,016 | 257 | 259 | - | - | ||||||||||||||||||||||
2027 | 1/31/2027 | 1701 Market St. | Philadelphia | PA | -- | Drybar | 1,975 | 37 | 28 | - | - | |||||||||||||||||||||
5/31/2027 | 2401 Cherahala Blvd. | Knoxville | TN | -- | CaremarkPCS | 59,748 | 217 | 202 | - | - | ||||||||||||||||||||||
8/31/2027 | 133 First Park Dr. | Oakland | ME | 15 | T-Mobile USA | 78,610 | 220 | 391 | - | - | ||||||||||||||||||||||
2029 | 9/30/2029 | 9200 South Park Center Loop | Orlando | FL | -- | CardWorks | 59,927 | 220 | 255 | - | - | |||||||||||||||||||||
2030 | 6/30/2030 | 9601 Renner Blvd. | Lenexa | KS | -- | Quest Diagnostics | 77,484 | 253 | - | - | - | |||||||||||||||||||||
2031 | 11/30/2031 | 4 Apollo Drive | Whippany | NJ | -- | CAE | 123,734 | 519 | 506 | 11,419 | 11/2021 | |||||||||||||||||||||
2033 | 12/31/2033 | 8555 South River Pkwy. | Tempe | AZ | -- | Versum | 95,133 | 370 | 329 | - | - | |||||||||||||||||||||
2036 | 10/31/2036 | 270 Abner Jackson Pkwy. | Lake Jackson | TX | -- | Dow | 664,100 | 3,712 | 3,218 | 181,768 | 10/2036 | |||||||||||||||||||||
2037 | 6/30/2037 | 1415 Wyckoff Rd. | Wall | NJ | -- | NJ Natural Gas | 157,511 | 901 | 943 | 3,864 | 01/2021 |
37
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq. Ft. Leased or Available (1) | Base
Rent as of 3/31/2020 ($000) (2) | Cash Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt Maturity | |||||||||||||||||||||
OFFICE PROPERTIES | ||||||||||||||||||||||||||||||||
N/A | N/A | 1701 Market St. | Philadelphia | PA | -- | Parking Operations | - | 381 | 381 | - | - | |||||||||||||||||||||
Vacancy | 1701 Market St. | Philadelphia | PA | -- | (Available for Lease) | 699 | - | - | - | - | ||||||||||||||||||||||
1401 Nolan Ryan Expy. | Arlington | TX | -- | (Available for Lease) | 31,830 | - | - | - | - | |||||||||||||||||||||||
SINGLE TENANT OFFICE TOTAL | 2,880,161 | $ | 13,515 | $ | 13,265 | $ | 221,843 | |||||||||||||||||||||||||
Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
Vacancy | 5200 Metcalf Ave. | Overland Park | KS | -- | (Available for Lease) | 320,198 | - | - | 32,112 | N/A | ||||||||||||||||||||||
Vacancy | 820 Gears Rd. | Houston | TX | -- | (Available for Lease) | 78,895 | - | - | - | - | ||||||||||||||||||||||
Vacancy | 5600 Broken Sound Blvd. | Boca Raton | FL | 8 | (Available for Lease) | 143,290 | 277 | 309 | 18,413 | N/A | ||||||||||||||||||||||
Various | 13430 North Black Canyon Fwy. | Phoenix | AZ | 3 (73%) | Multi-Tenant | 138,940 | 355 | 386 | - | - | ||||||||||||||||||||||
MULTI-TENANT/VACANCY OFFICE TOTAL | 681,323 | $ | 632 | $ | 695 | $ | 50,525 | |||||||||||||||||||||||||
OFFICE SUBTOTAL/WEIGHTED AVERAGE | 82.8% Leased | 3,561,484 | $ | 14,147 | $ | 13,960 | $ | 272,368 |
38
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq. Ft. Leased or Available (1) | Base Rent as of 3/31/2020 ($000) (2) | Cash Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt Maturity | |||||||||||||||||||||
OTHER PROPERTIES | ||||||||||||||||||||||||||||||||
Single-tenant | ||||||||||||||||||||||||||||||||
Specialty | ||||||||||||||||||||||||||||||||
2048 | 12/31/2048 | 30 Light St. | Baltimore | MD | -- | 30 Charm City | - | 78 | 78 | - | - | |||||||||||||||||||||
2055 | 1/31/2055 | 499 Derbyshire Dr. | Venice | FL | -- | Littlestone Brotherhood | 31,180 | 477 | 347 | - | - | |||||||||||||||||||||
2112 | 8/31/2112 | 201-215 N. Charles St. | Baltimore | MD | -- | HCRE 201NCharles | - | 77 | 77 | - | - | |||||||||||||||||||||
SINGLE TENANT OTHER TOTAL | 31,180 | $ | 632 | $ | 502 | $ | - | |||||||||||||||||||||||||
Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
Various | King St./1042 Fort St. Mall | Honolulu | HI | 3 (42%) | Multi-Tenant | 77,459 | 136 | 136 | - | - | ||||||||||||||||||||||
MULTI-TENANT/VACANCY OTHER TOTAL | 77,459 | $ | 136 | $ | 136 | $ | - | |||||||||||||||||||||||||
OTHER SUBTOTAL/WEIGHTED AVERAGE | 58.9% Leased | 108,639 | $ | 768 | $ | 638 | $ | - | ||||||||||||||||||||||||
TOTAL OFFICE & OTHER/WEIGHTED AVERAGE | 82.1% Leased | 3,670,123 | $ | 14,915 | $ | 14,598 | $ | 272,368 | ||||||||||||||||||||||||
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 97.2% Leased | 54,965,744 | $ | 72,195 | $ | 68,925 | $ | 381,193 |
39
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq. Ft. Leased or Available (1) | LXP % Ownership | Base Rent as of 3/31/2020 ($000) (2) | Cash Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt Maturity (10) | |||||||||||||||||||||
NON-CONSOLIDATED PROPERTIES | |||||||||||||||||||||||||||||||||
NNN OFFICE JV PROPERTIES | |||||||||||||||||||||||||||||||||
2022 | 12/31/2022 | 231 N. Martingale Rd. | Schaumburg | IL | 6 | Career Education Corporation | 317,198 | 20 | % | 1,150 | 1,190 | 268,320 | 09/2021 | ||||||||||||||||||||
2023 | 3/31/2023 | 8900 Freeport Pkwy. | Irving | TX | 6 | Nissan | 268,445 | 20 | % | 1,231 | 1,146 | - | - | ||||||||||||||||||||
2025 | 2/28/2025 | 6555 Sierra Dr. | Irving | TX | 6, 9 | TXU | 247,254 | 20 | % | 951 | 808 | - | - | ||||||||||||||||||||
3/14/2025 | 601 & 701 Experian Pkwy. | Allen | TX | 6 | Experian Holdings | 292,700 | 20 | % | 810 | 768 | - | - | |||||||||||||||||||||
6/30/2025 | 2500 Patrick Henry Pkwy. | McDonough | GA | 6 | Georgia Power | 111,911 | 20 | % | 407 | 359 | - | - | |||||||||||||||||||||
12/31/2025 | 4001 International Pkwy. | Carrollton | TX | 6 | Motel 6 | 138,443 | 20 | % | 634 | 599 | - | - | |||||||||||||||||||||
2026 | 3/31/2026 | 500 Olde Worthington Rd. | Westerville | OH | 6 | Syneos | 97,000 | 20 | % | 336 | 303 | - | - | ||||||||||||||||||||
4/30/2026 | 800 East Canal St. | Richmond | VA | 4 | Richmond Belly Ventures | 2,568 | 20 | % | 20 | 20 | - | - | |||||||||||||||||||||
2027 | 2/28/2027 | 800 East Canal St. | Richmond | VA | 4 | Sumitomo | 8,503 | 20 | % | 51 | 37 | - | - | ||||||||||||||||||||
6/30/2027 | 3902 Gene Field Rd. | St. Joseph | MO | 6 | Boehringer Ingelheim USA | 98,849 | 20 | % | 529 | 495 | - | - | |||||||||||||||||||||
7/06/2027 | 2221 Schrock Rd. | Columbus | OH | 6 | MS Consultants | 42,290 | 20 | % | 171 | 161 | - | - | |||||||||||||||||||||
8/07/2027 | 25 Lakeview Dr. | Jessup | PA | 6 | TMG Health | 150,000 | 20 | % | 583 | 548 | - | - | |||||||||||||||||||||
2029 | 1/31/2029 | 6226 West Sahara Ave. | Las Vegas | NV | 6 | Nevada Power | 282,000 | 20 | % | 868 | 772 | - | - | ||||||||||||||||||||
2030 | 7/31/2030 | 800 East Canal St. | Richmond | VA | 4 | Irongate | 4,235 | 20 | % | - | - | - | - | ||||||||||||||||||||
8/31/2030 | 800 East Canal St. | Richmond | VA | -- | McGuireWoods | 224,537 | 20 | % | 1,749 | 1,786 | 57,500 | 02/2031 | |||||||||||||||||||||
9/30/2030 | 800 East Canal St. | Richmond | VA | 4 | The Riverstone Group | 25,707 | 20 | % | 193 | 164 | - | ||||||||||||||||||||||
2031 | 1/10/2031 | 810 Gears Rd. | Houston | TX | 6 | United States of America | 68,985 | 20 | % | 300 | 356 | - | - | ||||||||||||||||||||
3/1/2031 | 800 East Canal St. | Richmond | VA | 4 | Towne Bank | 26,047 | 20 | % | 211 | 179 | - | - | |||||||||||||||||||||
2032 | 4/30/2032 | 1210 AvidXchange Ln. | Charlotte | NC | -- | AvidXchange | 201,450 | 20 | % | 1,506 | 1,343 | 46,900 | 12/2022; 01/2033 | ||||||||||||||||||||
9/30/2032 | 10001 Richmond Ave. | Houston | TX | 6 | Schlumberger | 554,385 | 20 | % | 1,480 | 1,482 | - | - | |||||||||||||||||||||
2035 | 4/30/2035 | 143 Diamond Ave. | Parachute | CO | 6 | Alenco | 49,024 | 20 | % | 290 | 295 | - | - | ||||||||||||||||||||
2088 | 8/8/2088 | 800 East Canal St. | Richmond | VA | 4 | The City of Richmond, Virginia | - | 20 | % | 89 | 105 | - | - | ||||||||||||||||||||
N/A | Vacancy | 810 Gears Rd. | Houston | TX | 6 | (Available for Lease) | 9,910 | 20 | % | - | - | - | - | ||||||||||||||||||||
800 East Canal St. | Richmond | VA | 4 | (Available for Lease) | 38,712 | 20 | % | - | - | - | - | ||||||||||||||||||||||
NNN OFFICE JV TOTAL/WEIGHTED AVERAGE | 98.5% Leased | 3,260,153 | $ | 13,559 | $ | 12,916 | $ | 372,720 |
40
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant, Guarantor, or Parent | Sq. Ft. Leased or Available (1) | LXP % Ownership | Base Rent as of 3/31/2020 ($000) (2) | Cash Base Rent as of 3/31/2020 ($000) (2) | 3/31/2020 Debt Balance ($000) | Debt Maturity (10) | |||||||||||||||||||||
OTHER NON-CONSOLIDATED PROPERTIES | |||||||||||||||||||||||||||||||||
2036 | 8/31/2036 | 2203 North Westgreen Blvd. | Katy | TX | -- | British Schools | 274,000 | 25 | % | 1,675 | 1,675 | 51,845 | 12/2022 | ||||||||||||||||||||
OTHER NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE | 100% Leased | 274,000 | $ | 1,675 | $ | 1,675 | $ | 51,845 | |||||||||||||||||||||||||
NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE | 98.6% Leased | 3,534,153 | $ | 15,234 | $ | 14,591 | $ | 424,565 |
Footnotes | |
1 | Square footage leased or available. |
2 | Three months ended 3/31/2020 Base Rent and Cash Base Rent. See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
3 | Percent represents % leased as of 3/31/2020. |
4 | Part of Richmond, Virginia property, which is primarily leased to McGuireWoods LLP. |
5 | Lexington has a 71.1% interest in this property. Subsequent to 3/31/2020, lease extended to 12/19/2025. |
6 | All debt is cross-collateralized and cross-defaulted. |
7 | Multi-tenant properties are properties less than 50% leased to a single tenant. |
8 | Base Rent and Cash Base Rent amounts represent/include prior tenant. |
9 | Lease extended to 02/2035 upon completion of adjacent parking garage. |
10 | Interest rates range from 0.25% to 5.3% at 3/31/2020. |
11 | The multi-tenanted / vacant properties incurred approximately $1.1 million in operating expenses, net for the three months ended 3/31/2020. |
12 | Heidelberg Americas, Inc. lease expires 3/30/2021; however, new tenant (manroland Goss Web Systems America, LLC) lease expires 3/30/2026. |
13 | Lease restricts certain disclosures. |
14 | Property includes four warehouses (252,351 square feet each) and one other property (25,066 square feet). |
15 | Subsequent to 3/31/2020, property sold. |
16 | Cash basis for revenue recognition effective 3/31/2020. $1.2 million deferred rent receivable reserved. |
17 | Prior tenant dissolved. Base Rent excludes $0.6 million deferred rent receivable write off. |
18 | Subsequent to 3/31/2020, tenant extended its lease to 5/31/2021. |
41
LEXINGTON REALTY TRUST
Select Credit Metrics Summary (1)
|
|
03/31/2020 |
|
|
|
|
|
|
|
Adjusted Company FFO Payout Ratio |
|
|
55.3 |
% |
|
|
|
|
|
Unencumbered Assets |
|
|
$3.5 billion |
|
|
|
|
|
|
Unencumbered NOI |
|
|
85.2 |
% |
|
|
|
|
|
(Debt + Preferred) / Gross Assets |
|
|
36.1 |
% |
|
|
|
|
|
Debt/Gross Assets |
|
|
33.8 |
% |
|
|
|
|
|
Secured Debt / Gross Assets |
|
|
8.9 |
% |
|
|
|
|
|
Net Debt / Adjusted EBITDA |
|
|
5.5 |
x |
|
|
|
|
|
(Net Debt + Preferred) / Adjusted EBITDA |
|
|
5.8 |
x |
|
|
|
|
|
Credit Facilities Availability (2) |
|
|
$470.0 million |
|
|
|
|
|
|
Unsecured Debt / Unencumbered NOI |
|
|
5.1 |
x |
Footnotes
(1) See reconciliations of non-GAAP measures in this document. Lexington believes these credit metrics provide investors with additional information to evaluate its liquidity and performance.
(2) Subject to covenant compliance.
42
LEXINGTON REALTY TRUST
Corporate Level Debt
Must be: | 03/31/2020 | |||||||
Bank Loans: | ||||||||
Maximum Leverage | <60% | 38.6 | % | |||||
Fixed Charge Coverage | >1.5x | 3.0 | x | |||||
Recourse Secured Indebtedness Ratio | <10% cap value | 0.0 | % | |||||
Secured Indebtedness Ratio | <40% | 12.3 | % | |||||
Unsecured Debt Service Coverage | >2.0x | 6.0 | x | |||||
Unencumbered Leverage | <60% | 30.0 | % | |||||
Bonds: | ||||||||
Debt to Total Assets | <60% | 34.5 | % | |||||
Secured Debt to Total Assets | <40% | 9.1 | % | |||||
Debt Service Coverage | >1.5x | 4.0 | x | |||||
Unencumbered Assets to Unsecured Debt | >150% | 341.2 | % |
Footnotes
(1) |
The following is a summary of the key financial covenants for Lexington’s credit facility and term loan and senior notes, as of March 31, 2020 and as defined and calculated per the terms of the credit facility and term loan and senior notes, as of such date and applicable. These calculations are presented to show Lexington’s compliance with such covenants only and are not measures of Lexington’s liquidity or performance. |
43
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
03/31/2020
Property |
|
Footnotes |
|
|
Debt |
|
|
Interest |
|
|
Maturity (a) |
|
|
Current Estimated Annual Debt Service ($000) (b) |
|
|
Balloon Payment ($000) |
|
||||||
INDUSTRIAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chester, SC |
|
|
|
|
|
$ |
5,554 |
|
|
|
5.380 |
% |
|
|
08/2025 |
|
|
$ |
1,144 |
|
|
$ |
362 |
|
Long Island City, NY |
|
|
|
|
|
|
35,544 |
|
|
|
3.500 |
% |
|
|
03/2028 |
|
|
|
4,879 |
|
|
|
- |
|
Goodyear, AZ |
|
|
|
|
|
|
41,877 |
|
|
|
4.290 |
% |
|
|
08/2031 |
|
|
|
1,797 |
|
|
|
33,399 |
|
Warren, MI |
|
|
|
|
|
|
25,850 |
|
|
|
5.380 |
% |
|
|
11/2032 |
|
|
|
1,391 |
|
|
|
22,037 |
|
Industrial Subtotal/Wtg. Avg./Years Remaining (c) |
|
|
|
|
|
$ |
108,825 |
|
|
|
4.347 |
% |
|
|
10.2 |
|
|
$ |
9,211 |
|
|
$ |
55,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OFFICE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overland Park, KS |
|
|
(e) |
|
|
$ |
32,112 |
|
|
|
5.891 |
% |
|
|
N/A |
|
|
$ |
- |
|
|
$ |
32,112 |
|
Boca Raton, FL |
|
|
(e) |
|
|
|
18,413 |
|
|
|
6.470 |
% |
|
|
N/A |
|
|
|
- |
|
|
|
18,413 |
|
Wall, NJ |
|
|
|
|
|
|
3,864 |
|
|
|
6.250 |
% |
|
|
01/2021 |
|
|
|
4,042 |
|
|
|
- |
|
Whippany, NJ |
|
|
|
|
|
|
11,419 |
|
|
|
6.298 |
% |
|
|
11/2021 |
|
|
|
1,344 |
|
|
|
10,400 |
|
Palo Alto, CA |
|
|
|
|
|
|
24,792 |
|
|
|
3.970 |
% |
|
|
12/2023 |
|
|
|
7,059 |
|
|
|
- |
|
Lake Jackson, TX |
|
|
|
|
|
|
181,768 |
|
|
|
4.040 |
% |
|
|
10/2036 |
|
|
|
12,719 |
|
|
|
11,305 |
|
Office Subtotal/Wtg. Avg./Years Remaining (c) |
|
|
|
|
|
$ |
272,368 |
|
|
|
4.542 |
% |
|
|
11.4 |
|
|
$ |
25,164 |
|
|
$ |
72,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal/Wtg. Avg./Years Remaining (c) |
|
|
|
|
|
$ |
381,193 |
|
|
|
4.486 |
% |
|
|
11.1 |
|
|
$ |
34,375 |
|
|
$ |
128,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORPORATE (f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility |
|
|
(g) |
|
|
$ |
130,000 |
|
|
|
1.605 |
% |
|
|
02/2023 |
|
|
$ |
2,115 |
|
|
$ |
130,000 |
|
Senior Notes |
|
|
|
|
|
|
250,000 |
|
|
|
4.250 |
% |
|
|
06/2023 |
|
|
|
10,625 |
|
|
|
250,000 |
|
Senior Notes |
|
|
|
|
|
|
250,000 |
|
|
|
4.400 |
% |
|
|
06/2024 |
|
|
|
11,000 |
|
|
|
250,000 |
|
Term Loan |
|
|
(h) |
|
|
|
300,000 |
|
|
|
2.732 |
% |
|
|
01/2025 |
|
|
|
8,310 |
|
|
|
300,000 |
|
Trust Preferred Notes |
|
|
(i) |
|
|
|
129,120 |
|
|
|
3.470 |
% |
|
|
04/2037 |
|
|
|
4,543 |
|
|
|
129,120 |
|
Subtotal/Wtg. Avg./Years Remaining (c) |
|
|
|
|
|
$ |
1,059,120 |
|
|
|
3.436 |
% |
|
|
5.5 |
|
|
$ |
36,593 |
|
|
$ |
1,059,120 |
|
Total/Wtg. Avg./Years Remaining (c) |
|
|
(d) |
|
|
$ |
1,440,313 |
|
|
|
3.714 |
% |
|
|
7.0 |
|
|
$ |
70,968 |
|
|
$ |
1,187,148 |
|
Footnotes |
|
(a) |
Subtotal and total based on weighted-average term to maturity shown in years based on debt balance. |
(b) |
Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months. |
(c) |
Total shown may differ from detailed amounts due to rounding. |
(d) |
See reconciliations of non-GAAP measures in this document. |
(e) |
Loan is in default. |
(f) |
Unsecured. |
(g) |
Rate ranges from LIBOR plus 0.775% to 1.45% |
(h) |
Rate ranges from LIBOR plus 0.85% to 1.65%. LIBOR rate was fixed at 1.732% through January 2025 via interest rate swap agreements. |
(i) |
Rate is three month LIBOR plus 170 bps. |
44
LEXINGTON REALTY TRUST
03/31/2020
($000)
|
|
|
|
|
|
|
|
|
|
|||
Consolidated Properties |
||||||||||||
Year |
|
Mortgage |
|
|
Mortgage |
|
|
Corporate Debt |
|
|||
2020 - remaining |
|
$ |
14,536 |
|
|
$ |
50,525 |
|
|
$ |
- |
|
2021 |
|
|
19,555 |
|
|
|
10,400 |
|
|
|
- |
|
2022 |
|
|
18,564 |
|
|
|
- |
|
|
|
- |
|
2023 |
|
|
20,136 |
|
|
|
- |
|
|
|
380,000 |
|
2024 |
|
|
13,856 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
$ |
86,647 |
|
|
$ |
60,925 |
|
|
$ |
630,000 |
|
Footnotes |
|
(1) |
Includes mortgage balloons in default |
(2) |
Percentage denotes weighted-average interest rate. |
45
LEXINGTON REALTY TRUST
Selected Balance Sheet Account Data
03/31/2020
($000)
Balance Sheet |
|
|
|
|
Other assets |
|
$ |
12,585 |
|
|
|
|
|
|
The components of other assets are: |
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
1,046 |
|
Equipment |
|
|
478 |
|
Prepaids |
|
|
3,801 |
|
Other receivables |
|
|
534 |
|
Deferred lease incentives |
|
|
6,726 |
|
|
|
|
|
|
Accounts payable and other liabilities |
|
|
|
|
|
|
|
|
|
The components of accounts payable and other liabilities are: |
|
$ |
42,479 |
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
10,454 |
|
CIP accruals and other |
|
|
7,087 |
|
Taxes |
|
|
441 |
|
Deferred lease costs |
|
|
2,799 |
|
Deposits |
|
|
1,629 |
|
Escrows |
|
|
1,047 |
|
Transaction costs |
|
|
98 |
|
Derivative liability |
|
|
18,924 |
|
46
LEXINGTON REALTY TRUST
DEFINITIONS
Lexington has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in the Quarterly Earnings Press Release, in this Quarterly Supplemental Information and in other public disclosures.
Lexington believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable Generally Accepted Accounting Principles (“GAAP”) measures, reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating Lexington's financial performance or cash flow from operating, investing, or financing activities or liquidity.
Definitions:
Adjusted EBITDA: Adjusted EBITDA represents EBITDA (earnings before interest, taxes, depreciation and amortization) modified to include other adjustments to GAAP net income for gains on sales of properties, impairment charges, debt satisfaction gains (charges), net, non-cash charges, net, straight-line adjustments, non-recurring charges and adjustments for pro-rata share of non-wholly owned entities. Lexington’s calculation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. Lexington believes that net income is the most directly comparable GAAP measure to Adjusted EBITDA.
Base Rent: Base Rent is calculated by making adjustments to GAAP rental revenue to exclude billed tenant reimbursements and lease termination income and to include ancillary income. 2020 Base Rent excludes reserves/write-offs of deferred rent receivable. Lexington believes Base Rent provides a meaningful measure due to the net lease structure of leases in the portfolio.
Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. Lexington believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.
Funds from Operations (“FFO”) and Adjusted Company FFO: Lexington believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity real estate investment trust (“REIT”). Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.
The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.
Lexington presents FFO available to common shareholders and unitholders - basic and also presents FFO available to all equityholders and unitholders - diluted on a company-wide basis as if all securities that are convertible, at the holder's option, into Lexington’s common shares, are converted at the beginning of the period. Lexington also presents Adjusted Company FFO available to all equityholders and unitholders - diluted which adjusts FFO available to all equityholders and unitholders - diluted for certain items which we believe are not indicative of the operating results of Lexington's real estate portfolio. Lexington believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of Lexington’s operating performance or as an alternative to cash flow as a measure of liquidity.
GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate (or has generated) by the acquisition/completion cost (or sale) price.
47
LEXINGTON REALTY TRUST
NON-GAAP MEASURES
DEFINITIONS (CONTINUED)
Net Operating Income (NOI): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. Lexington defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income) and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, Lexington's NOI may not be comparable to that of other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. Lexington believes that net income is the most directly comparable GAAP measure to NOI.
Same-Store NOI: Same-Store NOI represents the NOI for consolidated properties that were owned and included in our portfolio for two comparable reporting periods excluding properties encumbered by mortgage loans in default and the revenue associated with the expansion of properties, as applicable. As Same-Store NOI excludes the change in NOI from acquired and disposed of properties, it highlights operating trends such as occupancy levels, rental rates and operating costs on properties. Other REITs may use different methodologies for calculating Same-Store NOI, and accordingly, Lexington's Same-Store NOI may not be comparable to other REITs. Management believes that Same-Store NOI is a useful supplemental measure of Lexington's operating performance. However, Same-Store NOI should not be viewed as an alternative measure of Lexington 's financial performance since it does not reflect the operations of Lexington's entire portfolio, nor does it reflect the impact of general and administrative expenses, acquisition-related expenses, interest expense, depreciation and amortization costs, other nonproperty income and losses, the level of capital expenditures and leasing costs necessary to maintain the operating performance of Lexington's properties, or trends in development and construction activities which are significant economic costs and activities that could materially impact Lexington's results from operations. Lexington believes that net income is the most directly comparable GAAP measure to Same-Store NOI.
48
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES
($000)
Three
months ended March 31, 2020 | ||||
Rent Reconciliation: | ||||
Rental revenue as reported | $ | 78,735 | ||
Base Rent from sold properties | (386 | ) | ||
Lease termination income | (141 | ) | ||
Straight-line write-offs/reserves | 1,858 | |||
Ancillary revenue | 392 | |||
Reimbursements | (8,263 | ) | ||
Base Rent per supplement | $ | 72,195 | ||
Adjustments: (1) | ||||
Straight-line adjustments | $ | (3,244 | ) | |
Lease incentives | 269 | |||
Amortization of above/below market leases | (295 | ) | ||
Cash Base Rent per supplement | $ | 68,925 |
Consolidated debt reconciliation March 31,2020:
GAAP Balance | Deferred
Loan Costs, net | Discounts | Gross Balance | |||||||||||||
Mortgages and notes payable (2) | $ | 377,703 | $ | 3,490 | $ | - | $ | 381,193 | ||||||||
Revolving credit facility borrowings (3) | 130,000 | - | - | 130,000 | ||||||||||||
Term loans payable (3) | 297,565 | 2,435 | - | 300,000 | ||||||||||||
Senior notes payable(3) | 497,079 | 2,027 | 894 | 500,000 | ||||||||||||
Trust preferred securities (3) | 127,421 | 1,699 | - | 129,120 | ||||||||||||
Consolidated debt | $ | 1,429,768 | $ | 9,651 | $ | 894 | $ | 1,440,313 |
Footnotes
(1) | Individual items are adjusted for sold properties, which were previously reflected in the reconciliation. |
(2) | Secured. |
(3) | Unsecured. |
49
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
Same-Store NOI Reconciliation:
Three months ended March 31, | ||||||||
2020 | 2019 | |||||||
Net income | $ | 18,420 | $ | 28,280 | ||||
Interest and amortization expense | 14,795 | 17,208 | ||||||
Provision for income taxes | 653 | 437 | ||||||
Depreciation and amortization | 40,509 | 37,595 | ||||||
General and administrative | 7,825 | 8,527 | ||||||
Transaction costs | 21 | - | ||||||
Non-operating/advisory income | (1,889 | ) | (1,327 | ) | ||||
Gains on sales of properties | (9,805 | ) | (20,957 | ) | ||||
Impairment charges | - | 588 | ||||||
Debt satisfaction (gains) charges, net | (1,393 | ) | 103 | |||||
Equity in (earnings) of non-consolidated entities | (263 | ) | (619 | ) | ||||
Lease termination income | (141 | ) | (1,070 | ) | ||||
Straight-line adjustments | (1,419 | ) | (2,330 | ) | ||||
Lease incentives | 269 | 273 | ||||||
Amortization of above/below market leases | (295 | ) | (6 | ) | ||||
Net Operating Income - ("NOI") | 67,287 | 66,702 | ||||||
Less NOI: | ||||||||
Acquisitions and dispositions | (10,830 | ) | (9,735 | ) | ||||
Properties in default | 80 | (291 | ) | |||||
Same-Store NOI | $ | 56,537 | $ | 56,676 |
NOI for NAV:
Three
months ended March 31, 2020 | ||||
NOI per above | $ | 67,287 | ||
Less NOI: | ||||
Disposed of properties | (280 | ) | ||
Held for sale assets | (391 | ) | ||
Assets acquired in 2020 | (1,767 | ) | ||
Assets less than 70% leased / Other | 663 | |||
NOI for NAV | $ | 65,512 |
50
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
Reconciliation to Adjusted EBITDA: |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three months ended |
|
|
|
|
||||||||||||||
|
|
3/31/2020 |
|
|
12/31/2019 |
|
|
9/30/2019 |
|
|
6/30/2019 |
|
|
Trailing 12 Months |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington Realty Trust shareholders |
|
$ |
18,154 |
|
|
$ |
85,231 |
|
|
$ |
143,319 |
|
|
$ |
23,333 |
|
|
$ |
270,037 |
|
Interest and amortization expense |
|
|
14,795 |
|
|
|
14,380 |
|
|
|
16,481 |
|
|
|
17,026 |
|
|
|
62,682 |
|
Provision for income taxes |
|
|
653 |
|
|
|
271 |
|
|
|
241 |
|
|
|
430 |
|
|
|
1,595 |
|
Depreciation and amortization |
|
|
40,509 |
|
|
|
35,977 |
|
|
|
37,211 |
|
|
|
36,811 |
|
|
|
150,508 |
|
Straight-line adjustments |
|
|
(1,419 |
) |
|
|
(3,656 |
) |
|
|
(4,161 |
) |
|
|
(4,355 |
) |
|
|
(13,591 |
) |
Lease incentives |
|
|
269 |
|
|
|
293 |
|
|
|
318 |
|
|
|
307 |
|
|
|
1,187 |
|
Amortization of above/below market leases |
|
|
(295 |
) |
|
|
(269 |
) |
|
|
(142 |
) |
|
|
(26 |
) |
|
|
(732 |
) |
Gains on sales of properties |
|
|
(9,805 |
) |
|
|
(74,227 |
) |
|
|
(140,461 |
) |
|
|
(15,244 |
) |
|
|
(239,737 |
) |
Impairment charges |
|
|
- |
|
|
|
2,974 |
|
|
|
673 |
|
|
|
1,094 |
|
|
|
4,741 |
|
Debt satisfaction (gains) charges, net |
|
|
(1,393 |
) |
|
|
(10 |
) |
|
|
4,424 |
|
|
|
- |
|
|
|
3,021 |
|
Non-cash charges, net |
|
|
1,658 |
|
|
|
1,577 |
|
|
|
1,554 |
|
|
|
1,552 |
|
|
|
6,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro-rata share adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-consolidated entities adjustment |
|
|
2,607 |
|
|
|
3,243 |
|
|
|
232 |
|
|
|
3,223 |
|
|
|
9,305 |
|
Noncontrolling interests adjustment |
|
|
101 |
|
|
|
(41 |
) |
|
|
4,235 |
|
|
|
160 |
|
|
|
4,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
65,834 |
|
|
$ |
65,743 |
|
|
$ |
63,924 |
|
|
$ |
64,311 |
|
|
$ |
259,812 |
|
51
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
Reconciliation of Select Credit Metrics: |
||||||||||
|
|
|
|
|
|
|
|
|
||
Adjusted Company FFO Payout: |
|
Three months ended |
|
|
(Debt + Preferred) / Gross Assets: |
|
Three months ended |
|
||
Common share dividends per share |
|
$ |
0.1050 |
|
|
Consolidated debt |
|
$ |
1,429,768 |
|
Adjusted Company FFO per diluted share |
|
|
0.19 |
|
|
Preferred shares liquidation preference |
|
|
96,770 |
|
Adjusted Company FFO payout ratio |
|
|
55.3 |
% |
|
Debt and preferred |
|
$ |
1,526,538 |
|
|
|
|
|
|
|
|
|
|
|
|
Unencumbered Assets: |
|
|
|
|
|
Total assets |
|
$ |
3,293,452 |
|
Real estate, at cost |
|
$ |
3,912,525 |
|
|
Plus depreciation and amortization: |
|
|
|
|
held for sale real estate, at cost |
|
|
13,300 |
|
|
Real estate |
|
|
914,600 |
|
less encumbered real estate, at cost |
|
|
(458,975 |
) |
|
Deferred lease costs |
|
|
15,322 |
|
Unencumbered assets |
|
$ |
3,466,850 |
|
|
Held for sale assets |
|
|
6,510 |
|
|
|
|
|
|
|
|
|
|
|
|
Unencumbered NOI: |
|
|
|
|
|
Gross assets |
|
$ |
4,229,884 |
|
NOI |
|
$ |
67,287 |
|
|
|
|
|
|
|
Disposed of properties NOI |
|
|
(280 |
) |
|
(Debt + Preferred) / Gross Assets |
|
|
36.1 |
% |
Adjusted NOI |
|
|
67,007 |
|
|
|
|
|
|
|
less encumbered adjusted NOI |
|
|
(9,950 |
) |
|
Debt / Gross Assets: |
|
|
|
|
Unencumbered adjusted NOI |
|
$ |
57,057 |
|
|
Consolidated debt |
|
$ |
1,429,768 |
|
Unencumbered NOI % |
|
|
85.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross assets |
|
$ |
4,229,884 |
|
Net Debt / Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
259,812 |
|
|
Debt / Gross assets |
|
|
33.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
Consolidated debt |
|
$ |
1,429,768 |
|
|
Secured Debt / Gross Assets: |
|
|
|
|
less consolidated cash and cash equivalents |
|
|
(83,525 |
) |
|
Mortgages and notes payable |
|
$ |
377,703 |
|
Non-consolidated debt, net |
|
|
84,171 |
|
|
|
|
|
|
|
Net debt |
|
$ |
1,430,414 |
|
|
Gross assets |
|
$ |
4,229,884 |
|
|
|
|
|
|
|
|
|
|
|
|
Net debt / Adjusted EBITDA |
|
|
5.5 |
x |
|
Secured Debt / Gross Assets |
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
(Net Debt + Preferred) / Adjusted EBITDA: |
|
|
|
|
|
Unsecured Debt / Unencumbered NOI: |
|
|
|
|
Adjusted EBITDA |
|
$ |
259,812 |
|
|
Consolidated debt |
|
$ |
1,429,768 |
|
|
|
|
|
|
|
less mortgages and notes payable |
|
|
(377,703 |
) |
Net debt |
|
$ |
1,430,414 |
|
|
Unsecured Debt |
|
$ |
1,052,065 |
|
Preferred shares liquidation preference |
|
|
96,770 |
|
|
|
|
|
|
|
Net debt + preferred |
|
$ |
1,527,184 |
|
|
Unencumbered adjusted NOI (Annual) |
|
$ |
207,487 |
|
|
|
|
|
|
|
|
|
|
|
|
(Net Debt + Preferred) / Adjusted EBITDA |
|
|
5.8 |
x |
|
Unsecured Debt / Unencumbered NOI |
|
|
5.1 |
x |
52
Transfer Agent |
Computershare |
Overnight Correspondence: |
PO Box 505000 |
462 South 4th Street, Suite 1600 |
Louisville, KY 40233 |
Louisville, KY 40202 |
(800) 850-3948 |
|
www-us.computershare.com/investor |
Investor Relations |
Heather Gentry
Senior Vice President, Investor Relations
Telephone (direct) |
(212) 692-7219 |
|
hgentry@lxp.com |
Research Coverage |
Bank of America/Merrill Lynch |
KeyBanc Capital Markets Inc. |
||
James Feldman |
(646) 855-5808 |
Craig Mailman |
(917) 368-2316 |
|
|
|
|
Evercore Partners |
Ladenburg Thalmann & Co., Inc. |
||
Sheila K. McGrath |
(212) 497-0882 |
John Massocca |
(212) 409-2543 |
|
|
|
|
J.P. Morgan Chase |
Stifel Nicolaus |
||
Anthony Paolone |
(212) 622-6682 |
John W. Guinee |
(443) 224-1307 |
|
|
|
|
Jeffries & Company, Inc. |
Wells Fargo Securities, LLC |
||
Jon Peterson |
(212) 284-1705 |
Todd J. Stender |
(562) 637-1371 |
53
LEXINGTON REALTY TRUST
One Penn Plaza, Suite 4015 | New York, NY 10119-4015 | (212) 692-7200 | www.lxp.com
EXHIBIT 99.2
Lexington Realty Trust – UNEDITED TRANSCRIPT
Q1 2020 Earnings Call
Company Participants:
T. Wilson Eglin, Chairman and Chief Executive Officer
Beth Boulerice, Executive Vice President, Chief Financial Officer and Treasurer
Brendan Mullinix, Executive Vice President
Lara Johnson, Executive Vice President
James Dudley, Executive Vice President and Director of Asset Management
Heather Gentry, Senior Vice President of Investor Relations
Operator:
Good day, and welcome to the Lexington Realty Trust First Quarter 2020 Conference Call and Webcast. (Operator Instructions) Please note, this event is being recorded. I would now like to turn the call over to Heather Gentry of Investor Relations. Please go ahead.
Heather Gentry:
Thank you, operator. Welcome to Lexington Realty Trust’s First Quarter 2020 conference call and webcast. The earnings release was distributed this morning, and both the release and quarterly supplemental are available on our website at www.lxp.com in the Investors section and will be furnished to the SEC on a Form 8-K.
Certain statements made during this conference call regarding future events and expected results may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Lexington believes that these statements are based on reasonable assumptions; however, certain factors and risks, including those included in today’s earnings press release and those described in reports that Lexington files with the SEC from time to time could cause Lexington’s actual results to differ materially from those expressed or implied by such statements. Except as required by law, Lexington does not undertake a duty to update any forward-looking statements.
In the earnings press release and quarterly supplemental disclosure package, Lexington has reconciled all non-GAAP financial measures to the most directly comparable GAAP measure. Any references in these documents to Adjusted Company FFO refer to Adjusted Company Funds from Operations available to all equityholders and unitholders on a fully diluted basis. Operating performance measures of an individual investment are not intended to be viewed as presenting a numerical measure of Lexington's historical or future financial performance, financial position or cash flows.
On today’s call, Will Eglin, Chairman and CEO, and Beth Boulerice, CFO, will provide a recent business update and commentary on first quarter results. Executive Vice Presidents Brendan Mullinix, Lara Johnson, and James Dudley will be available during the question and answer portion of our call. I will now turn the call over to Will.
1 |
T. Wilson Eglin:
Thanks, Heather. Good morning everyone. First and foremost, we hope you and your families are staying safe and healthy during this unprecedented and challenging time. There are considerable uncertainties facing the global economy and some parts of the REIT industry, and we are working diligently in this environment to mitigate any potential impact on our business and take full advantage of new opportunities that we believe our company is so well-positioned to act upon.
The Covid-19 pandemic has created a few challenges, but our company is operating well, and our portfolio performance has been extremely resilient. We acted early in March to ensure the safety and health of our employees by transitioning to a complete work-from-home arrangement. All in all, it has proven quite effective. In addition to smoothly moving to a virtual work environment, our employees have donated over $100,000 to charities and provided considerable financial assistance to help the family of one of our employees who lost both her father and husband in successive weeks. To me, there are no finer corporate citizens than ours and I could not be prouder.
A significant asset of our company is our long-standing relationships with our tenants, and our communications remain open and active. To date, we have fared extremely well with our consolidated Cash Base rent collections, with 99.8% of April rents collected and May rent collections are higher than at the same date in April.
As expected, we have received rent relief requests from some of our tenants, and we are amenable to deferring rent in the context of negotiating lease modifications that we believe may preserve or enhance value. Every situation is different, with some tenants needing financial assistance and most others, in our view, being opportunistic in their requests.
At quarter end, our overall portfolio was 97.2% leased, up slightly when compared to last quarter, and our weighted-average lease term of 8.3 years is working in our favor in a defensive climate. We have minimal lease expirations for the remainder of 2020, with only 2.4% of our overall revenue subject to renewal, and our outlook on leasing outcomes in 2021 remain largely unchanged at this time. We will provide updates accordingly as the year progresses.
We continue to focus on our core business objectives, and we are pleased to have completed the bulk of our transition to an industrial REIT. While we cannot estimate the full impact that COVID-19 will have on our overall business, we believe our risk is mitigated as a result of this transition and our emphasis on warehouse and distribution facilities has generated strong shareholder returns relative to other sectors. In January and February, we purchased $195 million dollars of high-quality industrial assets with a robust weighted-average lease term of nine years in strong submarkets of Chicago, Phoenix, and Dallas. Subsequent to quarter-end, we acquired an industrial property in Savannah for approximately $35 million, which was match funded through a small equity raise off of our ATM. Fortunately, we did not have substantial investment commitments in place at pre-pandemic valuations and we have capital to invest at higher yields as a result.
We believe we are in a more advantageous investment environment than we have been in recent years, with cap rates having moved 5 to 10% in our favor. Accordingly, we are actively engaged in underwriting new investments, and we are working to add high-quality, well-located acquisitions and build-to-suits to our pipeline with most opportunities at going-in cap rates in the 5.25% to 6% range.
2 |
In view of our retained cash flow, financial flexibility, anticipated sales proceeds, and access to capital markets, we are quite comfortable with our financial approach to our forward pipeline, although on-going market conditions may change our view in the future. We believe the longer-term industrial opportunity also appears promising as we expect to see a continued shift to e-commerce, more resilient supply chains that accommodate additional inventory, and the potential for more goods to be produced domestically, which bodes well for our business.
We disposed of $43 million dollars of office properties during and subsequent to quarter-end. These assets generated a combined annualized NOI of $3.2 million dollars. Although subject to change given the current environment, our 2020 disposition plan still contemplates disposing of, or marketing for sale, up to $500 million dollars of primarily office properties. While we remain active and engaged, we have witnessed and expect to continue to see a slow down on the dispositions front, at least for the remainder of the first half of the year, with a potential pick-up in the transactions market in the second half of the year. Our focus continues to be on our transition to becoming a 100% industrial REIT by year-end 2022, although our progress this year may be slower than we anticipated when the year began.
We have been active in both issuing and repurchasing common shares in a volatile market. Year-to-date, we have issued approximately four million common shares net, at an average price of $11.06 per share under our ATM program. Depending on our share price, we will continue to access capital markets to fund acquisitions, supplementing our investment needs with retained cash flow, disposition proceeds, and utilizing our credit line as needed.
With a strong balance sheet, favorable liquidity position, healthy weighted-average lease term, and a conservative payout ratio, we believe we are well-positioned for the current environment. At this time, we are maintaining 2020 Adjusted Company FFO guidance in the range of $0.74 to $0.77 per common share, although this is subject to change depending on portfolio performance over the balance of the year. Our business strategy remains largely unchanged, and we will continue to capitalize on favorable market opportunities to grow our industrial portfolio.
With that, I’ll turn the call over to Beth who will provide a financial update.
Beth Boulerice:
Thanks, Will. Starting with first quarter financial results, our Adjusted Company FFO was approximately $0.19 cents per diluted common share, which was in-line with our expectations. Our Adjusted Company FFO payout ratio of 55.3% at quarter end remains extremely conservative, which is particularly important in this current environment.
Property operating expenses of $10 million dollars are down when compared to last quarter, of which 80% was attributable to tenant reimbursements. G&A expenses were under $8 million dollars in the quarter, a decrease of $700 thousand dollars compared to the first quarter of 2019. Our estimated 2020 G&A is still forecasted to fall within a range of $31 to $33 million dollars.
3 |
During the quarter, the tenant at our Chillicothe, Ohio property dissolved its tenant entity and is no longer paying rent. We were able to backfill the majority of the space and sustain the rent with the subtenants in-place. However, we recorded a non-cash deferred rent receivable write-off of about $600 thousand dollars relating to the prior tenant. Additionally, we recorded a $1.2 million deferred rent receivable reserve on one of our properties due to tenant credit concerns.
Year-over-year, same-store occupancy was down a little over 1%, although same-store NOI was down just 0.2%, and up 0.5%, when excluding single-tenant vacancies.
Moving onto rental collections, as Will mentioned, we have done well with our consolidated Cash Base rent collections with all of March and 99.8% of April paid. We have also collected 84% of May rents that were due at the beginning of the month, which is a slightly better collection rate as compared to April for the same time period. Although promising to date, the information regarding historical rent collection should not be considered an indication of expected future rent collections.
As mentioned, we have received rent relief requests from some of our tenants. The amount of rent relief requests we have received represented 5.5% of our 2019 annual Cash Base rents. The majority of these requests were in the form of rent deferral requests over varying periods of time. The amount of rent relief requests from tenants whose operations we believe have been impacted by the current pandemic to the point of needing financial assistance represented less than 1% of our 2019 annual Cash Base rents. Our team continues to work diligently with our tenants as we manage through these unprecedented economic conditions, and while we are in discussions, to-date, we have not yet granted any rent relief.
We evaluate all requests to determine what is the best course of action moving forward. In all these instances, we are requesting specific financial information, including any government assistance requested, to deem if rental relief is warranted. Some tenants have chosen not to provide such information and have continued to pay rent.
We do not expect any material impact to our GAAP rental revenues resulting from rent relief requests at this time, absent any material tenant defaults. However, we can give no assurances on the outcomes of any rent relief requests.
Turning to our estimated 2020 Adjusted Company FFO guidance, we are maintaining current guidance in the range of $0.74 to $0.77 cents per diluted common share. Factors driving this decision include our current outlook on investments and dispositions, minimal 2020 remaining lease expirations, and the potential sale of our Dow Chemical facility later in the second half of the year, among other things. We also have built in approximately 150 basis points of bad debt expense into our guidance for the remainder of the year as we believe it is prudent given the current economic environment. Keep in mind, this guidance range is forward looking and is always subject to change. We will continue to monitor our guidance closely in light of existing and future market conditions.
4 |
Looking at our balance sheet, we believe we entered the pandemic in a position of strong financial strength with ample liquidity and borrowing capacity. At quarter end, we had approximately $90 million dollars of cash, including restricted cash, with approximately $470 million dollars available on our unsecured revolving credit facility. We remain very comfortable with our leverage of 5.5 times net debt to Adjusted EBITDA at quarter-end and note that our unsecured debt to unencumbered NOI is 5.1 times. Unencumbered NOI represented more than 85% of our portfolio at quarter end. Further, we have no significant debt maturities before 2023. At quarter end, our consolidated debt outstanding was approximately $1.4 billion with a weighted-average interest rate of approximately 3.7% and a weighted-average term of seven years.
With that, I’ll turn the call back over to Will.
T. Wilson Eglin:
Thanks Beth. I will now turn the call over to the operator who will conduct Q&A.
Operator:
Thank you. We will now begin the question and answer session. (Operator Instructions)
And our first question today comes from Jamie Feldman from Bank of America.
Elvis Rodriguez:
This is Elvis on for Jamie. I just had a quick question. So on your commentary and also in the release, you mentioned that today's market conditions are a little bit more favorable and cap rates have widened a bit in your favor in that 5% to 10% range. Can you just elaborate on that? Is that because of COVID-19? And are you seeing any transactions out there that are giving you sort of this perspective?
T. Wilson Eglin:
Yes. I think that that's what we've observed in the market so far. I think quite a bit of it is that debt capital hasn't been readily available. So if anything, our view is that as debt markets recover over the balance of the year, cap rates may very well compress again and this opportunity may be somewhat limited. So we want to try to take full advantage of that. And we do have transactions that we're working on in our pipeline that prove the thesis that cap rates widened out. So we think that's a good opportunity for us.
And the other thing is fewer buyers are able to get through diligence in some transactions, so the buyer pool is a little bit limited from that standpoint.
Elvis Rodriguez:
And would you say these are distressed sellers or sellers that are looking to just exit markets? Like can you, perhaps, give us some indication of the makeup of those sellers that you're seeing lower their pricing?
T. Wilson Eglin:
Yes. I wouldn't think that there will be any real distressed opportunity in our asset class. But generally, we're often buying some merchant builders who've either completed build-to-suits or built spec real estate that's being leased and they have an interest in getting liquidity from their projects to move on to whatever's next. So in these sales, they may be making a little bit less money than they thought a few months ago, but I think it's just a desire for liquidity in the context of their overall strategy more than anything else.
5 |
Elvis Rodriguez:
Thank you. That's helpful. And then maybe just 1 more. On the office side, has tenant interest or investor interest increased in sort of the suburban second-tier city office buildings as perhaps people start to think about leaving less dense cities? I'm just curious on your thoughts there and any conversations you're having.
T. Wilson Eglin:
I think it's a little early to draw conclusions. But our view is that in many cases with will be good for suburban office as companies look to diversify how they're officing their people. So in terms of the rent relief requests that we got, it was sort of disproportionately small in office, which suggests to me that that thesis may prove out to be true. But it's just a little bit early to have proof of that.
Operator:
Our next question comes from Todd Stender with Wells Fargo.
Todd Stender:
I hope you're well, guys. You've maintained guidance, which is rare right now. We've seen most other REITs withdraw guidance. What's included in yours? You've got a handful of leases still expiring, acquisitions that may close and then dispositions, like you mentioned. Just want to see what's in there.
T. Wilson Eglin:
Yes. I mean, the truth is, Todd, there really haven't been many moving pieces that would have changed our outlook from the beginning of the year. So I think if dispositions slow down, there's, right, less dilution from that this year, that's actually good for funds from operations. So the parts of the model really haven't changed in any way that would have caused us to revisit guidance. We don't have much lease rollover and our expected outcomes on all of that stuff is still consistent with what we thought when the year began. Acquisition activity may be a little less than we thought, but LIBOR's come down. So we'll pick up some interest savings on that side of the equation.
Todd Stender:
And for any deals that you do land, is it fair to say you'll run up your line of credit, at least over the near term, just until maybe debt capital comes back your way?
T. Wilson Eglin:
Yes, we view ourselves as having line capacity. And the disposition market is not shut, it's just slower. But knock on wood, we'll have a handful of office sales in second quarter. We think the transaction market probably functions better in the back half of the year as the debt markets recover. And don't forget that given how low our dividend payout ratio is, we have a lot of retained cash flow as well. But we're not looking at putting any long-term debt on the balance sheet at this time. We think that spreads should tighten over the balance of the year before we think about longer term debt.
6 |
Todd Stender:
No, that's helpful. How about tenants? Looking through your release and the supplemental, I don't see any tenants mentioned for the acquisitions. Can you disclose who some of those are?
T. Wilson Eglin:
Yes. Brendan, maybe I'll turn that over to you to give a little bit of a sense of who the tenants were in the first quarter acquisitions.
Brendan P. Mullinix:
Sure. Let's see. It was Kellogg's, BMW, Stanley, Black & Decker. So those are all high investment grade-ready credits. And the fourth building was leased to Ball Corporation, which is, I want to say a BB+ credit. So high on investment grade credit.
Todd Stender:
That's helpful. Thank you, Brendan. And then the Phoenix asset had 6 years left on the lease. What cap rate did that go at? I saw there was a 4.8, I guess a blended cash cap rate. How about just that, just because it was on the shorter lease term side?
Brendan P. Mullinix:
That cap rate was in the -- was just a little bit south of 5 cap. It is a brand new Class A, 40-foot clear building. It's about 160,000 square feet. It's located across the street from a brand new manufacturing facility that Ball Corporation constructed. So we think that the likelihood of renewal is extremely high there. And it's just a first-class building in a primary market.
Operator:
Our next question is a follow-up from Jamie Feldman with Bank of America.
Elvis Rodriguez:
So just 1 more for me. Can you give us any sort of -- or any color you can share on the reserve you took in the quarter? That would be helpful to us. Thanks.
T. Wilson Eglin:
Beth, I’ll let you jump in on that one.
Beth Boulerice:
Sure. Yes. So we took a $1.2 million reserve for 1 tenant that we had credit concerns about. Every quarter, we go through all of our deferred rent receivables and any accounts receivable that we have, and we have to assess them for probability of collection. So given this tenant had been downgraded by S&P and was having some operational issues as well due to COVID-19 and their industry was impacted as well for that reason. So given all of these factors and other factors, we thought that it was not probable that we would be able to collect the full deferred rent receivable and we put them now on a cash basis.
7 |
Elvis Rodriguez:
Are you able to share what industry that tenant is part of? And then also, is it an office or industrial tenant?
Beth Boulerice:
It was in the consumer products industry.
T. Wilson Eglin:
And its industrial.
Elvis Rodriguez:
And then just one more big picture question for me. As I look at your sort of market concentration, Houston is #1 on a consolidated basis, #1 on office and #3 on industrial. Can you just talk about sort of what you're seeing on the ground there, potential lease rolls coming this year and next, and sort of any risks to your assets in that market?
T. Wilson Eglin:
Sure. James, you want to offer your perspective?
James Dudley:
Yes, sure. So our Houston portfolio's comprised of 7 properties, 1.6 million square feet. It's got a weighted average lease term of 15.7 years. So with the exception of 1 small 79,000 square foot office building where we have vacancy, we're really not in the market.
And over the last few years, really going back about 5 years, we've kind of disposed of our direct oil and gas exposure. We do have 1 tenant in 2 buildings that fabricates piping. But other than that, the majority of it is really Dow. So with the long weighted average lease term and the types of tenants that are non-direct oil and gas-related, I think we're well-positioned in Houston.
Operator:
Our next question comes from Jon Petersen with Jefferies.
Jon Petersen:
Just curious if you think there will be a lot of distressed opportunities this time around. You talked about how you expect maybe some better pricing opportunities. But certainly in the last 10 years, it seems like the industrial market especially has become more institutionalized. I was just curious how much money you think's on the sidelines looking for distressed opportunities and whether or not that kind of, I guess prohibits those opportunities coming to market just because there's so much capital out there looking for properties.
8 |
T. Wilson Eglin:
Yes. I mean, I just don't think that our asset type that we're interested in investing in is going to see a whole lot of distress. So for us, I mean, cap rates have widened out, which is appealing on the investment side. But we're not going to keep capital on the sidelines waiting for distress, I don't see it. So it's time will tell. But I don't see a lot of distressed opportunity coming into our opportunity set.
Jon Petersen:
Got it. And then I guess on the similar line, you guys are still trying to sell some properties. I think you said in your prepared remarks that you still think you can get Dow Chemical done in the second half of the year. I guess, is the pricing on that, you think, similar to what you were thinking a few months ago? And then how do we think about maybe some properties that, I guess had a little more risk on it in terms of nearer term lease maturities like your office building in downtown Philly. What's kind of the market for those sort of buildings right now?
T. Wilson Eglin:
Sure. The situation with Dow is an interesting one. Early in the year when the 10-year Treasury was sort of yielding 1 1/2%, there was a market of investors who could prepay the debt, pay the yield maintenance and refinance and make the math work at valuations that were very good for us. The second buyer that is someone who would want to keep the debt in tact, that's mainly a 1031 exchange in investor universe. Pre-pandemic, we felt like we had a transaction put together, but with an offshore investor who's no longer traveling to the U.S. We're in negotiations with another buyer, but we just can't predict with certainty when that transaction might get done.
And maybe Lara, I'll ask you for your perspective on the balance of the office sale process.
Lara Johnson:
Sure. Thanks, Will. So the sale markets have, needless to say, been impacted by the disruption, primarily in the debt markets and institutions flat-lining themself to a large extent. That being said, there are a number of private buyers who are still very active and looking for opportunities, some 1031 motivated and some not. There have been, among transactions nationally with hard deposits, some price slippage, some deals that have been walked and certainly a slowdown on the timing of transactions.
But there are buyers out there. We've been able to access them on a number of assets we have in the market and we're in active negotiations on a few transactions with private buyers and under contract on a few others. So it's a slimmer group of perspective buyers and transactions are certainly slowed down by the disruption in the debt markets and the logistical issues associated with the pandemic, but we're hoping that will loosen up in the second half of the year, as Will said.
Operator:
Our next question comes from Barry Gertner with City Stables.
9 |
Barry Gertner:
Great quarter, given everything that's going on. Quick question for you. In terms of rental deferral requests, is there any specific process in place as you examine them or things you think about? And then on that same vein, obviously, there are some of your tenants that will be a major beneficiary of the programs initiated by the Fed in the corporate bond market. And when you bifurcate the two going forward, is that something you're taking into consideration from folks asking for the rental deferral?
T. Wilson Eglin:
James, do you want to jump in and answer that one?
James Dudley:
Yes, sure. So we've put together a list of underwriting criteria that we send out to the tenants that have requested relief. We've established a rent relief committee that reviews that criteria as it comes in. Some tenants have been forthcoming with that information, others have chosen not to provide that information and continue to pay rent. And part of the process is definitely evaluating other avenues for which the tenants have relief that may be available to them. So that's definitely part of the process. But we're definitely asking lots of questions and making sure that anything that's granted is a genuine request or advantageous to us from the perspective of getting a lease extension or better credit.
Operator:
This concludes our question-and-answer session. I would like to turn the call back over to Will Eglin for any closing remarks.
T. Wilson Eglin:
Thanks, operator. We appreciate everyone joining us this morning and we hope that you'll visit our website or contact Heather Gentry if you would like to receive our quarterly materials. In addition, as always, you may contact me or the other members of senior management with any questions. Thanks again for joining us today, and have a great day.
Operator:
The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.
10 |
;W'7<5F&/3^JQTJ9&:=9]:WI>
MLE2@6^=_EYVOY4'AQY(A9+N9VFPV0DXG+[UJV+RD-[Z>5C9>0ALOH>XA1;4V
MM85RXD'C:]J#PX\D5=_?]$AZ_ VB1N&%CZSDEAK%YQ4U@1)"R2E*&'>?%Q1*
M2 E))Z&A;E;>I#S*C>P46UD_'SH2WB7KV/
Q_\MC5]H\]__DP_/'W,YVV_4/TP5\6.B<'OYR/9
M[#1V=![[IRDU6?R,N/I;N&(;^C3%99FSDOI/'U/4Y_*;JM;RO7U/^W&_DW 9FL8S9=QG;G,?DMLQ]=P23&QR75I);*BS\ZA?H"5T;KF/:>L3B-YB;
M#AW,)@(';"//;=@Q0XVF4X5,CZD^LVD_B4+\"3?R-52^)4,J=;4T^PVZ/MFP
M_P"60\YM^QYWN+L*U-Q\5CYK_H1"M8+B;1V; (0H\U%1-@/NJTXOF88226"*
MQV7[;X!S6Y^(R4-J*]%R,IR/.9M&E-2PH*0Y'=%E)6/ 6\NEB*1P2(DJNDLF
M9*W7:HVAQY.%WG,1'D9.(HX'90I#;[ZTLF[4Z.C_ %;GD%I'%9\@:LIIU&CE
MBC5C,]U(23&>QFMS,O&PD)3.%E2^&/@-N<1ZTQQ^24[XK4=0[B2LMC,6QW'?+>-BZA&,F<\VE90E4C(RB&D@GHD!(%8Y.K
M9:E8MUK3T%@_W3;3D,S*68$.%';<6TUF-B>7EIYYVLXE@$,H4"2?"IHR4J\2
MC[9IVOP]4S>1S>W2<_E8W-GZ)4EMF.RMMST&5?1L$)!\^M4:&;,KZQA-5Q;.
M)G)_*L9)#"1AXB7&4N)2I/ N_*?G=EZ%#@RF]3;E.QH\W(35O-M.2"PI"REIMI=@%"Y5XVN#]*
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M2V]R_+5)3@JT2PU=E.9OR@HP:1S$_DJ?_9_O]_Y/U_\ [K-KVO\
^_P"]
MFGMO16,YWLPV-S:G@LE*2!8
]C<8U+*2&M-3*C%U>3?94C(9&.%D-R+\:,
M^2AOC]&D,7 '/Y0HB_4UFCO+B>C&B(^FBW7 U^[C>SGV[ZNO)N[%WRFZ+/BQ
M429D-AF&"VAU9LMJ*"5W 00 / =:S7.LRC'XH*B,,=GJILP=O_ &Z]LFNX
M]3NN]V]XR>Q^4<4RR)B0@*6VRXE1N DFW >-Z\]U#8V
M][N(WM3^%X+@F(;=JE6:O[GKFDZAD&_X.[C2=LC&0@)D.P3$C-M*N% ^JOFO
MB+=0BQKK;B,? EJXHR0FY52RH6N[FGY,"$S]8I$F"Z65%24E!84A/ 7-NORW
M\/.N'TRPMM&2:K%T]!EV\);>%+DLRW9&QN-JC,K=CIE25I228XNDA9'$@!))
MZ5WE;A%:FJQYIF1W5]UXF1U9;)P8"D0]^93."P!A0C)PUM*0.05ZB5%LD$6
M'G]E8YQL7/EJBER-[35M%3C9![;DX(9'=CE,K'QDR/$A8]Z1.E-KY* :<7)+
M3+"0E(\%'IX]:XG496MA=C-0AN)E)[@=8^O)2Z5-QTV9X-"R;=>5SUZ4H^(R
M+FV38<%B%5T/,EM,MW&8K9WV2_+E1U9!2EF4W&Y(8(YJ]/AR'(D(L%=?&
M]9)8RK'(CO+A7@YLQA")$AUE2>/)I#KC22;CHHMD%0Z>%ZI):G4NYH]N8^7#
M077H7UUE!MF/ 2I2B"?E+A><2D6_:(J-)&LJC;$)TAA2XJ)MB?I0XA3J /$J
M2#R _1:F@:T31@NMH2&)7JH5T=94.EOL/C10H-1\&.B!9<0V$K78+4.A-O.X
M )/WTTU*5)H-*8](,QRZ@GBXX74HX#R4;]3\.E2H8D9D%['8QYQ#DF&T\XT+
M,J7\_$ \NE^G0]?"KI!$FX)T)MV0)CV:5<):B%$=G@E1ZV59(-OM/W4=.&8H
M3*YZ&$@S)"(+B@"IMUYL@%7@FX-C?[*A-@IF2FX?#MSLN8K1R0BND/-,H=EO
M!I!5Z;?0J63;HFK1BY!M1S/,7)M0\8Q*EF3/F2.*UA2&(JVTN)"K*0I;3:0B
M]B;FK>%)Y(C7#BT)&YZXS^Y.<@NNHM>/&D(?6@^=PR5^'QJ5:N-XQH5=V&=2
MDG=VI[K;6OP,CFDJ'[U<;&22+I5\P2\Z6&[VZ=3^NK> E\TDC'XZ>2;)I61V
MF62(^B3HH2;!_)3(D8@']H(;4\HC]%'"$?OKT%E.9$L,BE?E<)J0Y*B,-"4;)>>#8]0I!_"5CYB.GF:LRC;9&^E+CO-9]/^L@
M^)_VUO"L>IA8$TW'('S*;
M^^PZ?C
')1%AU\ZB@+
/'E%4N*
MG)\_W>DR(VN/(91*C\'HCX"H\IEQ*T+2H7!0M!(4/A8UJS4H?-@^3-NU'Q%5
M'LAYI(6VLN#S21UK'K)E$@EQQ1"G$^DI1LE2>AZ>?2IU,A(\K;?4OHM+G]97
M3E]E1J9=)!3ZD)])3BG%!/SF,3CL3.@/N%M)*;M-S92;H^PFXK'HY,%F?G;K"93^2?E
M07)+EV(:IAC-N%*; KE*%6L:E@Y)$C#Y9
MV>V':,!A'/S7/,Y
MB2PRVG5&OWBW'$@OP/5E-+#