Quarterly Earnings and
Supplemental Operating and Financial Data
For the Three and Nine Months Ended September 30, 2008
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
For the Three and Nine Months Ended September 30, 2008
Table of Contents
| | | | |
Section | | Page |
| | | | |
Third Quarter 2008 Earnings Press Release | | | 3 | |
| | | | |
Portfolio Data | | | | |
Major Markets | | | 11 | |
Tenant Industry Diversification | | | 12 | |
Other Revenue Data | | | 13 | |
Top 10 Tenants or Guarantors | | | 14 | |
Property Leases and Vacancies — Consolidated Portfolio | | | 15 | |
Property Leases and Vacancies — Net Lease Strategic Asset Fund | | | 24 | |
Unleveraged Properties by Property Type | | | 26 | |
Term Loan Collateral by Property Type | | | 29 | |
2009 Mortgage Maturities by Property Type | | | 31 | |
3Q ‘08 Disposition Summary | | | 32 | |
3Q ‘08 Acquisition Summary | | | 33 | |
3Q ‘08 Leasing Summary | | | 34 | |
3Q ‘08 Debt Summary | | | 35 | |
Lease Rollover Schedule — Cash Basis | | | 36 | |
Lease Rollover Schedule — GAAP Basis | | | 37 | |
| | | | |
Financial Data | | | | |
| | | | |
Joint Venture Investments — Proportionate Share | | | 38 | |
Concord Debt Holdings — Investment Summary | | | 39 | |
Selected Balance Sheet Account Detail | | | 40 | |
Mortgages and Notes Payable | | | 41 | |
Base Rent Estimates from Current Assets | | | 49 | |
| | | | |
Investor Information | | | 50 | |
This Quarterly Earnings and Supplemental Operating and Financial Data contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under the control of Lexington Realty Trust (“Lexington”) which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission (the “SEC”) filed with the SEC, including risks related to, (i) the failure to continue to qualify as a real estate investment trust, (ii) changes in general business and economic conditions, (iii) competition, (iv) increases in real estate construction costs, (v) changes in interest rates, or (vi) changes in accessibility of debt and equity capital markets. Copies of periodic reports Lexington files with the SEC are available on Lexington’s website at www.lxp.com and may be obtained free of charge by calling Lexington at 212-692-7200. Forward-looking statements, which are based on certain assumptions and describe the Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
| | |
| | Lexington Realty Trust |
| | TRADED: NYSE: LXP |
| | One Penn Plaza, Suite 4015 |
| | New York NY 10119-4015 |
Contact:
Investor or Media Inquiries, T. Wilson Eglin, CEO
Lexington Realty Trust
Phone: (212) 692-7200 E-mail: tweglin@lxp.com
FOR IMMEDIATE RELEASE
Thursday November 6, 2008
LEXINGTON REALTY TRUST REPORTS THIRD QUARTER 2008 RESULTS
New York, NY – November 6, 2008– Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the third quarter ended September 30, 2008.
Third Quarter 2008 Highlights
| • | | Generated Company Funds From Operations (“Company FFO”) of $43.3 million or $0.40 per diluted share/unit.(1) |
|
| • | | Executed 18 new and renewal leases, totaling approximately 777,000 square feet. |
|
| • | | Sold 15 properties for $22.6 million at a 6.6% cap rate. |
|
| • | | Acquired 2 properties for $56.1 million at an 8.5% cap rate. |
|
| • | | Repurchased $25.5 million original principal amount of senior securities at a 10.7% discount. |
| | |
(1) | | See the last page of this press release for a reconciliation of GAAP net income (loss) to Company FFO. |
T. Wilson Eglin, President and Chief Executive Officer of Lexington stated, “During the third quarter, we continued to reduce our financial leverage by repurchasing $25.5 million of our senior securities. Since beginning to reduce our leverage in the first quarter and including transactions completed in the current quarter, we have retired $278.5 million of senior securities for $219.5 million, a discount of 21.2%. The opportunity to reduce our leverage on such favorable terms represents a compelling use for our capital and is likely to remain so for the foreseeable future. While transaction activity in all property types has slowed substantially, we believe that creditworthy net lease investments will continue to attract interest due to predictable revenue streams and generally defensive characteristics. Accordingly, we plan to continue marketing assets for sale and will use the proceeds to further reduce our indebtedness on terms that we believe are highly advantageous for our shareholders, as we have throughout the year.”
FINANCIAL RESULTS
Revenues
For the quarter ended September 30, 2008, total gross revenues were $105.5 million, compared with total gross revenues of $116.3 million for the quarter ended September 30, 2007. The decrease is primarily due to the sale of certain assets to a co-investment program in 2007 and 2008 and the early lease termination in the second quarter of 2008 for the property located at 100 Light Street in Baltimore, MD.
Page 3 of 50
Net Income (Loss) Allocable to Common Shareholders
For the quarter ended September 30, 2008, net loss allocable to common shareholders was ($10.3) million, or a loss of ($0.16) per diluted share, compared with net income allocable to common shareholders for the quarter ended September 30, 2007 of $7.4 million, or income of $0.12 per diluted share.
Company FFO Applicable to Common Shareholders/Unitholders
For the quarter ended September 30, 2008, Company FFO was $43.3 million, or $0.40 per diluted share/unit, compared with Company FFO for the quarter ended September 30, 2007 of $50.4 million, or $0.46 per diluted share/unit. Company FFO for the quarter ended September 30, 2008 was impacted by debt satisfaction gains ($4.7 million), including Lexington’s proportionate share through joint ventures, offset by impairment charges ($4.7 million), including Lexington’s proportionate share through joint ventures. For the quarter ended September 30, 2007, Company FFO was impacted by debt satisfaction charges ($3.6 million). Other factors that impacted year over year FFO per diluted share/unit include the aforementioned early lease termination at the property located at 100 Light Street, Baltimore, MD, the $2.10 special distribution paid to shareholder/unitholders in January, 2008 and a decline in portfolio occupancy from 95.8% to 93.8%.
2009 Debt Maturities
Lexington has $266.7 million of consolidated debt maturing in 2009. On pages 26 — 31 of the Supplemental Disclosure Package, Lexington has provided information with respect to its unleveraged properties, properties securing its term loan maturing in December, 2009 (following exercise of an extension option), and properties with mortgages maturing in 2009. Together, these properties have an original gross book value of approximately $1.4 billion and currently generate annualized cash revenue of approximately $120.9 million. Management is currently working on extending the maturity date of the term loan beyond December, 2009.
Balance Sheet
At September 30, 2008, Lexington had total assets of $4.3 billion, including approximately $135.5 million of cash and restricted cash, and $2.5 billion in debt outstanding. As of September 30, 2008, the weighted-average interest rate on Lexington’s debt was 5.65%, with a weighted-average maturity of 6.3 years. Approximately 92% of Lexington’s debt is subject to fixed interest rates.
Common Share Dividend/Distribution
On September 15, 2008, Lexington declared a regular quarterly cash dividend/distribution of $0.33 per common share/unit, which was paid on October 15, 2008, to common shareholders/unitholders of record as of September 30, 2008, and which equated to an annualized dividend/distribution of $1.32 per share.
Page 4 of 50
OPERATING ACTIVITIES
Leasing Activity
At September 30, 2008, Lexington’s consolidated portfolio was approximately 93.8% leased. For the quarter ended September 30, 2008, Lexington executed 18 leases (new and renewal) for approximately 777,000 square feet.
Dispositions
During the quarter ended September 30, 2008, Lexington sold its interest in 15 properties to unrelated parties for an aggregate sales price of $22.6 million equating to a cap rate of 6.6% and generating gains on sale of $7.4 million.
Acquisitions
During the quarter ended September 30, 2008, Lexington purchased two properties for $56.1 million, at an initial current cap rate of 8.5%.
2008 EARNINGS GUIDANCE
Lexington reaffirmed its previously disclosed Company FFO guidance range of $1.56 to $1.64 per diluted share/unit for the year ended December 31, 2008. This guidance excludes the impact of the 100 Light Street lease termination transaction and other non-recurring items including gains on the discharge of indebtedness. This guidance is based on current expectations and is forward-looking.
3RD QUARTER 2008 CONFERENCE CALL
Lexington will host a conference call today, Thursday, November 6, 2008, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended September 30, 2008. Interested parties may participate in this conference call by dialing (877) 407-0778 or (201) 689-8565. A replay of the call will be available through December 7, 2008, at (877) 660-6853 or (201) 612-7415, Account #: 286, Conference ID #: 296757.
A live web cast of the conference call will be available at www.lxp.com within the Investor Relations section. An online replay will also be available through November 6, 2009.
ABOUT LEXINGTON REALTY TRUST
Lexington Realty Trust is a real estate investment trust that owns, invests in, and manages office, industrial and retail properties net-leased to major corporations throughout the United States and provides investment advisory and asset management services to investors in the net lease area. Lexington shares are traded on the New York Stock Exchange under the symbol “LXP”. Additional information about Lexington is available on-line atwww.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015, Attention: Investor Relations.
Page 5 of 50
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 current annual report onForm 8-K filed with the Securities and Exchange Commission (“ SEC”) on June 25, 2008 and other periodic reports filed with the SEC, including risks related to: (1) the failure to continue to qualify as a real estate investment trust, (2) changes in general business and economic conditions, (3) competition, (4) increases in real estate construction costs, (5) changes in interest rates, or (6) changes in accessibility of debt and equity capital markets. Copies of the periodic reports Lexington files with the SEC are available on Lexington’s website atwww.lxp.com. Forward-looking statements, which are based on certain assumptions and describe the Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “is optimistic” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
Page 6 of 50
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and Nine Months ended September 30, 2008 and 2007
(Unaudited and in thousands, except share and per share data)
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Nine months ended | |
| | September 30, | | | September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Gross Revenues: | | | | | | | | | | | | | | | | |
Rental | | $ | 94,146 | | | $ | 105,974 | | | $ | 308,382 | | | $ | 269,803 | |
Advisory and incentive fees | | | 396 | | | | 239 | | | | 1,072 | | | | 12,182 | |
Tenant reimbursements | | | 10,927 | | | | 10,057 | | | | 31,178 | | | | 22,114 | |
| | | | | | | | | | | | |
Total gross revenues | | | 105,469 | | | | 116,270 | | | | 340,632 | | | | 304,099 | |
| | | | | | | | | | | | | | | | |
Expense applicable to revenues: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | (51,197 | ) | | | (63,843 | ) | | | (191,596 | ) | | | (164,785 | ) |
Property operating | | | (21,733 | ) | | | (17,921 | ) | | | (60,804 | ) | | | (41,982 | ) |
General and administrative | | | (7,117 | ) | | | (7,530 | ) | | | (25,468 | ) | | | (28,673 | ) |
Non-operating income | | | 1,802 | | | | 2,633 | | | | 22,599 | | | | 7,502 | |
Interest and amortization expense | | | (37,279 | ) | | | (48,129 | ) | | | (120,519 | ) | | | (114,747 | ) |
Debt satisfaction gains, net | | | 2,309 | | | | — | | | | 39,020 | | | | — | |
Gains on sale-affiliates | | | — | | | | — | | | | 31,806 | | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income (loss) before provision for income taxes, minority interests, equity in earnings (losses) of non-consolidated entities and discontinued operations | | | (7,746 | ) | | | (18,520 | ) | | | 35,670 | | | | (38,586 | ) |
Provision for income taxes | | | (662 | ) | | | (369 | ) | | | (2,636 | ) | | | (2,547 | ) |
Minority interests share of (income) loss | | | 2,823 | | | | 3,336 | | | | 5,372 | | | | (3,546 | ) |
Equity in earnings (losses) of non-consolidated entities | | | (1,525 | ) | | | 4,054 | | | | (23,171 | ) | | | 45,951 | |
| | | | | | | | | | | | |
Income (loss) from continuing operations | | | (7,110 | ) | | | (11,499 | ) | | | 15,235 | | | | 1,272 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income from discontinued operations | | | 26 | | | | 8,441 | | | | 1,628 | | | | 25,720 | |
Provision for income taxes | | | (181 | ) | | | (44 | ) | | | (330 | ) | | | (2,721 | ) |
Debt satisfaction charges | | | (120 | ) | | | (3,596 | ) | | | (433 | ) | | | (3,685 | ) |
Gains on sales of properties | | | 7,374 | | | | 26,980 | | | | 11,986 | | | | 39,808 | |
Impairment charges | | | (1,063 | ) | | | — | | | | (3,757 | ) | | | — | |
Minority interests share of income | | | (2,643 | ) | | | (5,819 | ) | | | (4,509 | ) | | | (14,777 | ) |
| | | | | | | | | | | | |
Total discontinued operations | | | 3,393 | | | | 25,962 | | | | 4,585 | | | | 44,345 | |
| | | | | | | | | | | | |
Net income (loss) | | | (3,717 | ) | | | 14,463 | | | | 19,820 | | | | 45,617 | |
Dividends attributable to preferred shares- Series B | | | (1,590 | ) | | | (1,590 | ) | | | (4,770 | ) | | | (4,770 | ) |
Dividends attributable to preferred shares- Series C | | | (2,110 | ) | | | (2,519 | ) | | | (6,740 | ) | | | (7,556 | ) |
Dividends attributable to preferred shares- Series D | | | (2,926 | ) | | | (2,925 | ) | | | (8,777 | ) | | | (7,372 | ) |
Redemption discount – Series C | | | — | | | | — | | | | 5,678 | | | | — | |
| | | | | | | | | | | | |
Net income (loss) allocable to common shareholders | | $ | (10,343 | ) | | $ | 7,429 | | | $ | 5,211 | | | $ | 25,919 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income per common share-basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations, after preferred dividends | | $ | (0.21 | ) | | $ | (0.29 | ) | | $ | 0.01 | | | $ | (0.28 | ) |
Income from discontinued operations | | | 0.05 | | | | 0.41 | | | | 0.07 | | | | 0.67 | |
| | | | | | | | | | | | |
Net income (loss) allocable to common shareholders | | $ | (0.16 | ) | | $ | 0.12 | | | $ | 0.08 | | | $ | 0.39 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic | | | 64,433,457 | | | | 63,458,167 | | | | 61,485,277 | | | | 65,735,321 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations, after preferred dividends | | $ | (0.21 | ) | | $ | (0.29 | ) | | $ | (0.14 | ) | | $ | (0.28 | ) |
Income from discontinued operations | | | 0.05 | | | | 0.41 | | | | 0.07 | | | | 0.67 | |
| | | | | | | | | | | | |
Net income (loss) allocable to common shareholders | | $ | (0.16 | ) | | $ | 0.12 | | | $ | (0.07 | ) | | $ | 0.39 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding-diluted | | | 64,433,457 | | | | 63,458,167 | | | | 101,789,804 | | | | 65,735,321 | |
| | | | | | | | | | | | |
Page 7 of 50
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, 2008 and December 31, 2007
(Unaudited and in thousands, except share and per share data)
| | | | | | | | |
| | September 30, | | | December 31, | |
| | 2008 | | | 2007 | |
Assets: | | | | | | | | |
Real estate, at cost | | $ | 3,836,321 | | | $ | 4,109,097 | |
Less: accumulated depreciation and amortization | | | 439,531 | | | | 379,831 | |
| | | | | | |
| | | 3,396,790 | | | | 3,729,266 | |
Properties held for sale-discontinued operations | | | 8,408 | | | | 150,907 | |
Intangible assets, net | | | 375,212 | | | | 516,698 | |
Cash and cash equivalents | | | 108,039 | | | | 412,106 | |
Restricted cash | | | 27,481 | | | | 41,026 | |
Investment in and advances to non-consolidated entities | | | 205,021 | | | | 226,476 | |
Deferred expenses, net | | | 37,329 | | | | 42,040 | |
Notes receivable | | | 68,631 | | | | 69,775 | |
Rent receivable-current | | | 16,630 | | | | 25,289 | |
Rent receivable- deferred | | | 16,967 | | | | 15,303 | |
Other assets | | | 33,824 | | | | 36,277 | |
| | | | | | |
| | $ | 4,294,332 | | | $ | 5,265,163 | |
| | | | | | |
Liabilities and Shareholders’ Equity: | | | | | | | | |
Liabilities: | | | | | | | | |
Mortgage and notes payable | | $ | 2,052,955 | | | $ | 2,312,422 | |
Exchangeable notes payable | | | 299,500 | | | | 450,000 | |
Trust preferred securities | | | 129,120 | | | | 200,000 | |
Contract rights payable | | | 14,435 | | | | 13,444 | |
Dividends payable | | | 28,297 | | | | 158,168 | |
Liabilities-discontinued operations | | | 902 | | | | 119,093 | |
Accounts payable and other liabilities | | | 33,974 | | | | 49,442 | |
Accrued interest payable | | | 10,822 | | | | 23,507 | |
Deferred revenue-below market leases, net | | | 155,134 | | | | 217,389 | |
Prepaid rent | | | 20,352 | | | | 16,764 | |
| | | | | | |
| | | 2,745,491 | | | | 3,560,229 | |
Minority interests | | | 624,839 | | | | 765,863 | |
| | | | | | |
| | | 3,370,330 | | | | 4,326,092 | |
| | | | | | |
| | | | | | | | |
Commitments and contingencies | | | | | | | | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares, | | | | | | | | |
Series B Cumulative Redeemable Preferred, liquidation preference $79,000, 3,160,000 shares issued and outstanding | | | 76,315 | | | | 76,315 | |
Series C Cumulative Convertible Preferred, liquidation preference $129,915 and $155,000, respectively, and 2,598,300 and 3,100,000 shares issued and outstanding in 2008 and 2007, respectively | | | 126,217 | | | | 150,589 | |
Series D Cumulative Redeemable Preferred, liquidation preference $155,000, 6,200,000 shares issued and outstanding | | | 149,774 | | | | 149,774 | |
Special Voting Preferred Share, par value $0.0001 per share; 1 share authorized, issued and outstanding | | | — | | | | — | |
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 65,666,569 and 61,064,334 shares issued and outstanding in 2008 and 2007, respectively | | | 6 | | | | 6 | |
Additional paid-in-capital | | | 1,097,176 | | | | 1,033,332 | |
Accumulated distributions in excess of net income | | | (525,788 | ) | | | (468,167 | ) |
Accumulated other comprehensive income (loss) | | | 302 | | | | (2,778 | ) |
| | | | | | |
Total shareholders’ equity | | | 924,002 | | | | 939,071 | |
| | | | | | |
| | $ | 4,294,332 | | | $ | 5,265,163 | |
| | | | | | |
Page 8 of 50
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE AND COMPANY FUNDS FROM OPERATIONS PER SHARE
(Unaudited and in thousands, except share and per share data)
| | | | | | | | | | | | | | | | |
| | Three Months ended | | | Nine Months ended | |
| | September 30, | | | September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
EARNINGS PER SHARE: | | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | (7,110 | ) | | $ | (11,499 | ) | | $ | 15,235 | | | $ | 1,272 | |
Less preferred dividends | | | (6,626 | ) | | | (7,034 | ) | | | (14,609 | ) | | | (19,698 | ) |
| | | | | | | | | | | | |
Income (loss) allocable to common shareholders from continuing operations | | | (13,736 | ) | | | (18,533 | ) | | | 626 | | | | (18,426 | ) |
Total income from discontinued operations | | | 3,393 | | | | 25,962 | | | | 4,585 | | | | 44,345 | |
| | | | | | | | | | | | |
Net income (loss) allocable to common shareholders | | $ | (10,343 | ) | | $ | 7,429 | | | $ | 5,211 | | | $ | 25,919 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding | | | 64,433,457 | | | | 63,458,167 | | | | 61,485,277 | | | | 65,735,321 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | (0.21 | ) | | $ | (0.29 | ) | | $ | 0.01 | | | $ | (0.28 | ) |
Income from discontinued operations | | | 0.05 | | | | 0.41 | | | | 0.07 | | | | 0.67 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (0.16 | ) | | $ | 0.12 | | | $ | 0.08 | | | $ | 0.39 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Income allocable to common shareholders from continuing operations- basic | | $ | (13,736 | ) | | $ | (18,533 | ) | | $ | 626 | | | $ | (18,426 | ) |
Incremental loss attributed to assumed conversion of dilutive securities | | | — | | | | — | | | | (14,728 | ) | | | — | |
| | | | | | | | | | | | |
Income (loss) allocable to common shareholders from continuing operations | | | (13,736 | ) | | | (18,533 | ) | | | (14,102 | ) | | | (18,426 | ) |
Total income from discontinued operations | | | 3,393 | | | | 25,962 | | | | 7,002 | | | | 44,345 | |
| | | | | | | | | | | | |
Net income (loss) allocable to common shareholders | | $ | (10,343 | ) | | $ | 7,429 | | | $ | (7,100 | ) | | $ | 25,919 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares used in calculation of basic earnings per share | | | 64,433,457 | | | | 63,458,167 | | | | 61,485,277 | | | | 65,735,321 | |
Add incremental shares representing: | | | | | | | | | | | | | | | | |
Shares issuable upon exercise of employee share options/non-vested shares | | | — | | | | — | | | | — | | | | — | |
Shares issuable upon conversion of dilutive securities | | | — | | | | — | | | | 40,304,527 | | | | — | |
| | | | | | | | | | | | |
Weighted average number of shares used in calculation of diluted earnings per share | | | 64,433,457 | | | | 63,458,167 | | | | 101,789,804 | | | | 65,735,321 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | (0.21 | ) | | $ | (0.29 | ) | | $ | (0.14 | ) | | $ | (0.28 | ) |
Income from discontinued operations | | | 0.05 | | | | 0.41 | | | | 0.07 | | | | 0.67 | |
| | | | | | | | | | | | |
Net income (loss) | | $ | (0.16 | ) | | $ | 0.12 | | | $ | (0.07 | ) | | $ | 0.39 | |
| | | | | | | | | | | | |
Page 9 of 50
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE AND COMPANY FUNDS FROM OPERATIONS PER SHARE (Continued)
(Unaudited and in thousands, except share and per share data)
| | | | | | | | | | | | | | | | |
| | Three Months ended | | | Nine Months ended | |
| | September 30, | | | September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
COMPANY FUNDS FROM OPERATIONS:(1) | | | | | | | | | | | | | | | | |
Basic and Diluted: | | | | | | | | | | | | | | | | |
Net income (loss) allocable to common shareholders-basic | | $ | (10,343 | ) | | $ | 7,429 | | | $ | 5,211 | | | $ | 25,919 | |
Adjustments: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 50,895 | | | | 67,439 | | | | 191,636 | | | | 180,224 | |
Minority interests- OP units | | | (1,664 | ) | | | 952 | | | | (7,043 | ) | | | 14,867 | |
Amortization of leasing commissions | | | 481 | | | | 346 | | | | 1,493 | | | | 882 | |
Joint venture and minority interest adjustment-depreciation | | | 7,874 | | | | (1,348 | ) | | | 15,312 | | | | 1,698 | |
Preferred dividends- Series C | | | 2,110 | | | | 2,519 | | | | 1,062 | | | | 7,556 | |
Gains on sale of properties | | | (7,374 | ) | | | (26,980 | ) | | | (43,792 | ) | | | (39,808 | ) |
Taxes and minority interest on sale of property | | | 1,303 | | | | — | | | | 1,387 | | | | 1,749 | |
Gains on sale of joint venture properties | | | — | | | | — | | | | — | | | | (34,164 | ) |
| | | | | | | | | | | | |
Company FFO | | $ | 43,282 | | | $ | 50,357 | | | $ | 165,266 | | | $ | 158,923 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-basic EPS | | | 64,433,457 | | | | 63,458,167 | | | | 61,485,277 | | | | 65,735,321 | |
Operating partnership units | | | 39,435,581 | | | | 39,636,305 | | | | 39,532,762 | | | | 40,192,868 | |
Preferred Shares- Series C | | | 5,633,894 | | | | 5,779,330 | | | | 6,249,276 | | | | 5,779,330 | |
| | | | | | | | | | | | |
Weighted average shares outstanding-basic Company FFO | | | 109,502,932 | | | | 108,873,802 | | | | 107,267,315 | | | | 111,707,519 | |
| | | | | | | | | | | | |
Company FFO per share | | $ | 0.40 | | | $ | 0.46 | | | $ | 1.54 | | | $ | 1.42 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – diluted EPS | | | 64,433,457 | | | | 63,458,167 | | | | 101,789,804 | | | | 65,735,321 | |
Employee share option/non-vested shares | | | 5,973 | | | | 403 | | | | 8,820 | | | | 544 | |
Operating partnership units | | | 39,435,581 | | | | 39,636,305 | | | | — | | | | 40,192,868 | |
Preferred Shares- Series C | | | 5,633,894 | | | | 5,779,330 | | | | 5,477,511 | | | | 5,779,330 | |
| | | | | | | | | | | | |
Weighted average shares outstanding – diluted Company FFO | | | 109,508,905 | | | | 108,874,205 | | | | 107,276,135 | | | | 111,708,063 | |
| | | | | | | | | | | | |
Company FFO per share | | $ | 0.40 | | | $ | 0.46 | | | $ | 1.54 | | | $ | 1.42 | |
| | | | | | | | | | | | |
| | |
1 | | Lexington believes that Funds from Operations (“FFO”) is a widely recognized and appropriate measure of the performance of an equity REIT. Lexington presents FFO because it considers FFO an important supplemental measure of Lexington’s operating performance. 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 generally accepted accounting principles (“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. |
Lexington computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”). FFO is defined by NAREIT as “net income (or loss) computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs. FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of liquidity.
Lexington includes in its calculation of FFO, which Lexington refers to as the “Company’s funds from operations” or “Company FFO,” Lexington’s operating partnership units and Lexington’s Series C Cumulative Convertible Preferred Shares because these securities are convertible, at the holder’s option, into Lexington’s common shares. Management believes this is appropriate and relevant to securities analysts, investors and other interested parties because Lexington presents Company FFO on a company-wide basis as if all securities that are convertible, at the holder’s option, into Lexington’s common shares, are converted. Since others do not calculate FFO in a similar fashion, Company FFO may not be comparable to similarly titled measures as reported by others.
# # #
Page 10 of 50
LEXINGTON REALTY TRUST
Major Markets
9/30/2008
| | | | |
| | | | % of Annualized |
| | | | GAAP Base Rent at |
| | Core Based Statistical Area(2) | | 9/30/2008(1) |
| | |
1 | | Dallas-Fort Worth-Arlington, TX | | 9.3% |
2 | | Los Angeles-Long Beach-Santa Ana, CA | | 7.1% |
3 | | New York-Northern New Jersey-Long Island, NY-NJ-PA | | 5.6% |
4 | | Houston-Sugar Land-Baytown, TX | | 5.5% |
5 | | Memphis, TN-MS-AR | | 3.5% |
6 | | Baltimore-Towson, MD | | 3.3% |
7 | | Atlanta-Sandy Springs-Marietta, GA | | 3.1% |
8 | | Orlando-Kissimmee, FL | | 2.9% |
9 | | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | | 2.6% |
10 | | Kansas City, MO-KS | | 2.6% |
11 | | Detroit-Warren-Livonia, MI | | 2.3% |
12 | | Richmond, VA | | 2.2% |
13 | | Boston-Cambridge-Quincy, MA-NH | | 1.9% |
14 | | Charlotte-Gastonia-Concord, NC-SC | | 1.8% |
15 | | Indianapolis-Carmel, IN | | 1.8% |
16 | | Chicago-Naperville-Joliet, IL-IN-WI | | 1.8% |
17 | | Columbus, OH | | 1.7% |
18 | | Salt Lake City, UT | | 1.7% |
19 | | Seattle-Tacoma-Bellevue, WA | | 1.6% |
20 | | Hartford-West Hartford-East Hartford, CT | | 1.5% |
21 | | Washington-Arlington-Alexandria, DC-VA-MD-WV | | 1.5% |
22 | | Phoenix-Mesa-Scottsdale, AZ | | 1.4% |
23 | | San Francisco-Oakland-Fremont, CA | | 1.4% |
24 | | Beaumont-Port Arthur, TX | | 1.3% |
25 | | San Antonio, TX | | 1.3% |
26 | | Cincinnati-Middletown, OH-KY-IN | | 1.2% |
27 | | Columbus, IN | | 1.2% |
28 | | Miami-Fort Lauderdale-Pompano Beach, FL | | 1.2% |
29 | | Las Vegas-Paradise, NV | | 1.1% |
30 | | Denver-Aurora, CO | | 1.0% |
31 | | Myrtle Beach-Conway-North Myrtle Beach, SC | | 1.0% |
| | |
| | Areas which account for 1% or greater of total GAAP base rent(3) | | 77.5% |
| | | |
Footnotes
(1) Calculated by annualizing the three months ended 9/30/2008 GAAP base rent recognized for consolidated properties owned as of 9/30/2008.
(2) A Core Based Statistical Area is the official term for a functional region based around an urban center of at least 10,000 people, based on standards published by the Office of Management and Budget (OMB) in 2000. These standards are used to replace the definitions of metropolitan areas that were defined in 1990.
(3) Total shown may differ from detailed amounts due to rounding.
Page 11 of 50
LEXINGTON REALTY TRUST
Tenant Industry Diversification
9/30/2008
| | | | |
| | % of Annualized |
| | GAAP Base Rent at |
Industry Category | | 9/30/2008(1) |
|
Finance/Insurance | | | 15.0 | % |
Food | | | 9.9 | % |
Energy | | | 9.8 | % |
Technology | | | 9.0 | % |
Automotive | | | 8.7 | % |
Aerospace/Defense | | | 6.4 | % |
Consumer Products/Other | | | 5.6 | % |
Media/Advertising | | | 5.3 | % |
Transportation/Logistics | | | 4.7 | % |
Healthcare | | | 4.7 | % |
Service | | | 4.4 | % |
Construction Materials | | | 2.4 | % |
Retail Department & Discount | | | 2.2 | % |
Printing/Production | | | 2.1 | % |
Telecommunications | | | 1.9 | % |
Other | | | 1.6 | % |
Real Estate | | | 1.4 | % |
Apparel | | | 1.4 | % |
Retail — Specialty | | | 1.3 | % |
Security | | | 1.0 | % |
Retail — Electronics | | | 1.0 | % |
Health/Fitness | | | 0.1 | % |
| | | | |
Total(2) | | | 100.0 | % |
| | | | |
Footnotes
(1) Calculated by annualizing the three months ended 9/30/2008 GAAP base rent recognized for consolidated properties owned as of 9/30/2008.
(2) Total shown may differ from detailed amounts due to rounding.
Page 12 of 50
LEXINGTON REALTY TRUST
Other Revenue Data
9/30/2008
| | | | | | | | |
| | Annualized GAAP | | |
| | Base Rent at 9/30/08 | | |
| | ($000)(1) | | Percentage |
| | |
Asset Class | | | | | | | | |
Office | | $ | 279,140 | | | | 74.2 | % |
Industrial | | $ | 68,772 | | | | 18.3 | % |
Retail | | $ | 28,184 | | | | 7.5 | % |
| | |
| | $ | 376,096 | | | | 100.0 | % |
| | |
| | | | | | | | |
Credit Rating | | | | | | | | |
Investment Grade | | $ | 197,712 | | | | 52.6 | % |
Non-Investment Grade | | $ | 55,528 | | | | 14.8 | % |
Unrated | | $ | 122,856 | | | | 32.6 | % |
| | |
| | $ | 376,096 | | | | 100.0 | % |
| | |
Footnotes
(1) Calculated by annualizing the three months ended 9/30/2008 GAAP base rent recognized for consolidated properties owned as of 9/30/2008.
Page 13 of 50
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
9/30/2008
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Sq. Ft. Leased as a | | Annualized | | Percentage of |
| | | | | | | | | | Percent of | | GAAP Base | | Annualized GAAP |
| | Number of | | | | | | Consolidated | | Rent at | | Base Rent at |
Tenant or Guarantor | | Leases | | Sq. Ft. Leased | | Portfolio(2) | | 9/30/08 ($000)(1) | | 9/30/2008(1) (2) |
Raytheon Company | | | 2 | | | | 690,595 | | | | 1.7 | % | | $ | 11,720 | | | | 3.1 | % |
Bank of America | | | 11 | | | | 735,253 | | | | 1.8 | % | | | 10,408 | | | | 2.8 | % |
Baker Hughes, Inc. | | | 2 | | | | 720,221 | | | | 1.7 | % | | | 9,320 | | | | 2.5 | % |
Sanofi-aventis U.S., Inc. (Aventis Inc. and Aventis Pharma Holding GmbH) | | | 1 | | | | 206,593 | | | | 0.5 | % | | | 8,840 | | | | 2.4 | % |
Dana Corporation | | | 6 | | | | 1,902,414 | | | | 4.6 | % | | | 8,300 | | | | 2.2 | % |
Federal Express Corporation | | | 3 | | | | 702,976 | | | | 1.7 | % | | | 8,164 | | | | 2.2 | % |
Safeway Stores, Inc. | | | 12 | | | | 481,344 | | | | 1.2 | % | | | 8,000 | | | | 2.1 | % |
Safeway Stores, Inc. | | | 1 | | | | 371,392 | | | | 0.9 | % | | | 7,968 | | | | 2.1 | % |
Harcourt, Inc. | | | 2 | | | | 915,098 | | | | 2.2 | % | | | 7,164 | | | | 1.9 | % |
Morgan, Lewis & Bockius, LLC (3) | | | 1 | | | | 293,170 | | | | 0.7 | % | | | 6,840 | | | | 1.8 | % |
| | |
| | | 41 | | | | 7,019,056 | | | | 17.1 | % | | $ | 86,724 | | | | 23.1 | % |
| | |
Footnotes
(1) Calculated by annualizing the three months ended 9/30/2008 GAAP base rent recognized for consolidated properties owned as of 9/30/2008.
(2) Total shown may differ from detailed amounts due to rounding.
(3) Includes parking garage operations.
Page 14 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
OFFICE PROPERTIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2008 | | | 12/19/2008 | | | 10 John St. | | Clinton | | CT | | — | | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | | 1972 | | | 41,188 | | | | 812 | | | | 4,080 | | | | 0 | |
| | | 12/31/2008 | | | 1500 Hughes Way | | Long Beach | | CA | | — | | Raytheon Company | | 1981 | | | 490,054 | | | | 16,988 | | | | 10,040 | | | | 9,291 | |
2009 | | | 3/31/2009 | | | 5757 Decatur Blvd. | | Indianapolis | | IN | | — | | Damar Services, Inc. | | 2002 | | | 5,756 | | | | 40 | | | | 40 | | | | 10 | |
| | | | | | 6277 Sea Harbor Dr. | | Orlando | | FL | | — | | Harcourt Brace Jovanovich, Inc. | | 1984 | | | 355,840 | | | | 4,644 | | | | 3,736 | | | | 3,735 | |
| | | 4/30/2009 | | | 5550 Tech Center Dr. | | Colorado Springs | | CO | | — | | Federal Express Corporation | | 2006 | | | 61,690 | | | | 840 | | | | 748 | | | | 0 | |
| | | 8/31/2009 | | | 1311 Broadfield Blvd. | | Houston | | TX | | — | | Newpark Drilling Fluids, Inc. (Newpark Resources, Inc.) | | 2000 | | | 52,731 | | | | 1,128 | | | | 1,136 | | | | 0 | |
| | | | | | 2706 Media Center Dr. | | Los Angeles | | CA | | — | | Sony Electronics, Inc. | | 2000 | | | 20,203 | | | | 280 | | | | 272 | | | | 0 | |
| | | 9/15/2009 | | | 15375 Memorial Dr. | | Houston | | TX | | — | | BP America Production Company | | 1985 | | | 327,325 | | | | 3,600 | | | | 4,252 | | | | 0 | |
| | | 9/30/2009 | | | 100 Light St. | | Baltimore | | MD | | — | | Legg Mason Tower, Inc. | | 1973 | | | 371,392 | | | | 7,968 | | | | 7,968 | | | | 0 | |
| | | 10/31/2009 | | | 10300 Kincaid Dr. | | Fishers | | IN | | — | | Bank One Indiana, N.A. | | 1999 | | | 193,000 | | | | 3,380 | | | | 2,776 | | | | 0 | |
| | | 11/30/2009 | | | 5724 West Las Positas Blvd. | | Pleasanton | | CA | | — | | NK Leasehold | | 1984 | | | 40,914 | | | | 828 | | | | 680 | | | | 0 | |
| | | 12/31/2009 | | | 1701 Market St. | | Philadelphia | | PA | | (6) | | Sun National Bank | | 1957/1997 | | | 5,315 | | | | 212 | | | | 212 | | | | 0 | |
| | | | | | 400 Butler Farm Rd. | | Hampton | | VA | | — | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | 1999 | | | 100,632 | | | | 1,368 | | | | 1,304 | | | | 0 | |
2010 | | | 1/14/2010 | | | 421 Butler Farm Rd. | | Hampton | | VA | | — | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | 2000 | | | 56,515 | | | | 768 | | | | 720 | | | | 0 | |
| | | 1/31/2010 | | | 4848 129th East Ave. | | Tulsa | | OK | | — | | Metris Direct (Metris Companies, Inc.) | | 2000 | | | 101,100 | | | | 1,308 | | | | 1,308 | | | | 0 | |
| | | | | | 389-399 Interpace Hwy. | | Parsippany | | NJ | | — | | Sanofi-aventis U.S., Inc. (Aventis Inc. and Aventis Pharma Holding GmbH) | | 1999 | | | 206,593 | | | | 9,016 | | | | 8,840 | | | | 0 | |
| | | 2/10/2010 | | | 130 East Shore Dr. | | Glen Allen | | VA | | — | | Capital One Services, Inc. | | 2000 | | | 79,675 | | | | 1,028 | | | | 1,072 | | | | 1,070 | |
| | | 2/28/2010 | | | 9950 Mayland Dr. | | Richmond | | VA | | — | | Circuit City Stores, Inc. | | 1990 | | | 288,000 | | | | 2,860 | | | | 2,792 | | | | 4,079 | |
| | | 3/31/2010 | | | 120 East Shore Dr. | | Glen Allen | | VA | | — | | Capital One Services, Inc. | | 2000 | | | 77,045 | | | | 1,000 | | | | 1,008 | | | | 1,042 | |
| | | 7/31/2010 | | | 350 Pine St. | | Beaumont | | TX | | — | | Honeywell International, Inc. | | 1981 | | | 7,045 | | | | 108 | | | | 108 | | | | 0 | |
| | | 10/31/2010 | | | 12209 West Markham St. | | Little Rock | | AR | | — | | Entergy Arkansas, Inc. | | 1980 | | | 36,311 | | | | 236 | | | | 236 | | | | 237 | |
| | | | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Bull HN Information Systems, Inc. | | 1981/1982 | | | 42,320 | | | | 724 | | | | 700 | | | | 0 | |
| | | 11/30/2010 | | | 6200 Northwest Pkwy. | | San Antonio | | TX | | — | | United Healthcare Services, Inc. | | 2000 | | | 142,500 | | | | 1,640 | | | | 1,620 | | | | 1,968 | |
| | | 12/31/2010 | | | 100 Barnes Rd. | | Wallingford | | CT | | — | | 3M Company | | 1978/1985/1990/1993 | | | 44,400 | | | | 628 | | | | 604 | | | | 475 | |
2011 | | | 2/28/2011 | | | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | — | | The Wackenhut Corporation | | 1996 | | | 96,118 | | | | 1,812 | | | | 1,812 | | | | 2,402 | |
| | | 3/31/2011 | | | 1311 Broadfield Blvd. | | Houston | | TX | | — | | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | | 2000 | | | 103,260 | | | | 2,284 | | | | 2,276 | | | | 0 | |
| | | 9/30/2011 | | | 200 Lucent Ln. | | Cary | | NC | | — | | Lucent Technologies, Inc. | | 1999 | | | 124,944 | | | | 2,148 | | | | 2,056 | | | | 0 | |
| | | 11/30/2011 | | | 207 Mockingbird Ln. | | Johnson City | | TN | | — | | Sun Trust Bank | | 1979 | | | 63,800 | | | | 676 | | | | 756 | | | | 675 | |
| | | 12/20/2011 | | | 15 Nijborg | | 3927 DA Renswoude | | The Netherlands | | — | | AS Watson (Health and Beauty Continental Europe) BV | | 1993/1994 | | | 17,610 | | | | 376 | | | | 376 | | | | 0 | |
| | | 12/31/2011 | | | 2050 Roanoke Rd. | | Westlake | | TX | | — | | Daimler Chrysler Services North America, LLC | | 2001 | | | 130,290 | | | | 3,660 | | | | 3,456 | | | | 0 | |
2012 | | | 1/31/2012 | | | 26210 and 26220 Enterprise Court | | Lake Forest | | CA | | — | | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | | 2001 | | | 100,012 | | | | 1,864 | | | | 1,792 | | | | 0 | |
| | | | | | 4000 Johns Creek Pkwy. | | Suwanee | | GA | | — | | Kraft Foods North America, Inc. | | 2001 | | | 73,264 | | | | 1,384 | | | | 1,384 | | | | 0 | |
| | | | | | 1275 Northwest 128th St. | | Clive | | IA | | — | | Principal Life Insurance Company | | 2004 | | | 61,180 | | | | 800 | | | | 800 | | | | 935 | |
| | | 3/31/2012 | | | 1701 Market St. | | Philadelphia | | PA | | (6) | | Car-Tel Communications, Inc. | | 1957/1997 | | | 1,220 | | | | 48 | | | | 48 | | | | 0 | |
| | | | | | 2300 Litton Ln. | | Hebron | | KY | | — | | Zwicker & Associates, P.C. | | 1986/1996 | | | 49,590 | | | | 152 | | | | 188 | | | | 0 | |
| | | | | | 3940 South Teller St. | | Lakewood | | CO | | — | | Travelers Express Company, Inc. | | 2002 | | | 68,165 | | | | 1,168 | | | | 864 | | | | 1,295 | |
| | | 6/30/2012 | | | 275 South Valencia Ave. | | Brea | | CA | | — | | Bank of America NT & SA | | 1983 | | | 637,503 | | | | 8,712 | | | | 8,796 | | | | 0 | |
| | | 8/31/2012 | | | 2300 Litton Ln. | | Hebron | | KY | | — | | AGC Automotive Americas Company (AFG Industries, Inc.) | | 1986/1996 | | | 21,542 | | | | 204 | | | | 204 | | | | 0 | |
| | | | | | 5757 Decatur Blvd. | | Indianapolis | | IN | | — | | Allstate Insurance Company | | 2002 | | | 84,200 | | | | 1,372 | | | | 1,548 | | | | 0 | |
| | | 10/31/2012 | | | 4455 American Way | | Baton Rouge | | LA | | — | | Bell South Mobility, Inc. | | 1997 | | | 70,100 | | | | 1,080 | | | | 1,112 | | | | 1,207 | |
| | | 11/7/2012 | | | 2706 Media Center Dr. | | Los Angeles | | CA | | — | | Playboy Enterprises, Inc. | | 2000 | | | 63,049 | | | | 1,444 | | | | 1,256 | | | | 0 | |
Page 15 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
| | | 11/14/2012 | | | 2211 South 47th St. | | Phoenix | | AZ | | — | | Avnet, Inc. | | 1997 | | | 176,402 | | | | 2,204 | | | | 2,260 | | | | 0 | |
| | | 12/31/2012 | | | 200 Executive Blvd. S | | Southington | | CT | | — | | Hartford Fire Insurance Company | | 1984 | | | 153,364 | | | | 1,680 | | | | 1,624 | | | | 0 | |
2013 | | | 1/31/2013 | | | 12600 Gateway Blvd. | | Fort Meyers | | FL | | — | | Gartner, Inc. | | 1998 | | | 62,400 | | | | 1,080 | | | | 1,092 | | | | 0 | |
| | | | | | 2300 Litton Ln. | | Hebron | | KY | | — | | FTJ FundChoice, LLC | | 1986/1996 | | | 9,164 | | | | 52 | | | | 48 | | | | 0 | |
| | | | | | 3476 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Home Mortgage, Inc. | | 2004 | | | 169,083 | | | | 3,016 | | | | 3,072 | | | | 0 | |
| | | | | | 810 & 820 Gears Rd. | | Houston | | TX | | — | | IKON Office Solutions, Inc. | | 2000 | | | 157,790 | | | | 2,228 | | | | 2,252 | | | | 0 | |
| | | 3/31/2013 | | | 3165 McKelvey Rd. | | Bridgeton | | MO | | — | | BJC Health System | | 1981 | | | 52,994 | | | | 384 | | | | 528 | | | | 0 | |
| | | | | | 8900 Freeport Pkwy. | | Irving | | TX | | — | | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) | | 2003 | | | 268,445 | | | | 4,748 | | | | 4,888 | | | | 0 | |
| | | 4/30/2013 | | | 1900 L. Don Dodson Dr. | | Bedford | | TX | | — | | Transamerica Life Insurance Company | | 1984 | | | 59,285 | | | | 0 | | | | 928 | | | | 0 | |
| | | | | | Sandlake Rd./Kirkman Rd. | | Orlando | | FL | | — | | Lockheed Martin Corporation | | 1982 | | | 184,000 | | | | 960 | | | | 1,868 | | | | 960 | |
| | | 5/31/2013 | | | 6303 Barfield Rd. | | Atlanta | | GA | | — | | International Business Machines Corporation (Internet Security Systems, Inc.) | | 2000/2001 | | | 238,600 | | | | 4,628 | | | | 4,880 | | | | 0 | |
| | | | | | 859 Mount Vernon Hwy. | | Atlanta | | GA | | — | | International Business Machines Corporation (Internet Security Systems, Inc.) | | 2004 | | | 50,400 | | | | 1,192 | | | | 1,020 | | | | 0 | |
| | | 6/30/2013 | | | 2210 Enterprise Dr. | | Florence | | SC | | (6) | | Washington Mutual Home Loans, Inc. | | 1998 | | | 177,747 | | | | 1,748 | | | | 1,748 | | | | 0 | |
| | | 8/31/2013 | | | 288 North Broad St. | | Elizabeth | | NJ | | — | | Bank of America | | 1982 | | | 30,000 | | | | 636 | | | | 480 | | | | 367 | |
| | | | | | 656 Plainsboro Rd. | | Plainsboro | | NJ | | — | | Bank of America (Bank of America Corporation) | | 1983 | | | 4,060 | | | | 128 | | | | 92 | | | | 70 | |
| | | 9/30/2013 | | | 9200 South Park Center Loop | | Orlando | | FL | | (6) | | Corinthian Colleges, Inc. | | 2003 | | | 59,927 | | | | 1,208 | | | | 1,160 | | | | 0 | |
| | | 11/30/2013 | | | 1110 Bayfield Dr. | | Colorado Springs | | CO | | — | | Honeywell International, Inc. | | 1980/1990/2002 | | | 166,575 | | | | 1,636 | | | | 1,600 | | | | 1,713 | |
| | | 12/13/2013 | | | 3333 Coyote Hill Rd. | | Palo Alto | | CA | | — | | Xerox Corporation | | 1973/1975/1982 | | | 202,000 | | | | 3,500 | | | | 3,392 | | | | 0 | |
| | | 12/31/2013 | | | 2550 Interstate Dr. | | Harrisburg | | PA | | — | | New Cingular Wireless PCS, LLC | | 1998 | | | 81,859 | | | | 1,780 | | | | 1,868 | | | | 0 | |
2014 | | | 1/31/2014 | | | 1701 Market St. | | Philadelphia | | PA | | — | | Morgan, Lewis & Bockius, LLC | | 1957/1997 | | | 293,170 | | | | 4,464 | | | | 4,464 | | | | 5,149 | |
| | | | | | 6226 West Sahara Ave. | | Las Vegas | | NV | | — | | Nevada Power Company | | 1982 | | | 282,000 | | | | 7,736 | | | | 4,008 | | | | 2,754 | |
| | | 3/15/2014 | | | 101 East Erie St. | | Chicago | | IL | | — | | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | | 1986 | | | 230,684 | | | | 4,260 | | | | 5,132 | | | | 0 | |
| | | 5/31/2014 | | | 3480 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Bank N.A. | | 2004 | | | 169,218 | | | | 3,408 | | | | 3,460 | | | | 0 | |
| | | 7/31/2014 | | | 16676 Northchase Dr. | | Houston | | TX | | — | | Anadarko Petroleum Corporation | | 2003 | | | 101,111 | | | | 1,608 | | | | 1,628 | | | | 0 | |
| | | | | | 350 Pine St. | | Beaumont | | TX | | — | | Entergy Gulf States, Inc. | | 1981 | | | 125,406 | | | | 1,064 | | | | 1,264 | | | | 0 | |
| | | 9/30/2014 | | | 333 Mt. Hope Ave. | | Rockway | | NJ | | — | | BASF Corporation | | 1981/2002/2004 | | | 95,500 | | | | 2,244 | | | | 2,124 | | | | 0 | |
| | | 10/31/2014 | | | 1409 Centerpoint Blvd. | | Knoxville | | TN | | — | | Alstom Power, Inc. | | 1997 | | | 84,404 | | | | 1,568 | | | | 1,620 | | | | 0 | |
| | | | | | 2800 Waterford Lake Dr. | | Midlothian | | VA | | — | | Alstom Power, Inc. | | 2000 | | | 99,057 | | | | 1,952 | | | | 2,016 | | | | 0 | |
| | | | | | 700 US Hwy Route 202-206 | | Bridgewater | | NJ | | — | | Biovail Pharmaceuticals, Inc. (Biovail Corporation) | | 1985/2003/2004 | | | 115,558 | | | | 2,024 | | | | 2,848 | | | | 0 | |
| | | 12/14/2014 | | | 5150 220th Ave. | | Issaquah | | WA | | — | | OSI Systems, Inc. (Instrumentarium Corporation) | | 1992 | | | 106,944 | | | | 2,056 | | | | 2,148 | | | | 0 | |
| | | | | | 22011 Southeast 51st St. | | Issaquah | | WA | | — | | OSI Systems, Inc. (Instrumentarium Corporation) | | 1987 | | | 95,600 | | | | 1,888 | | | | 1,936 | | | | 0 | |
| | | 12/31/2014 | | | 180 South Clinton St. | | Rochester | | NY | | (6) | | Frontier Corporation | | 1988/2000 | | | 226,000 | | | | 2,964 | | | | 2,956 | | | | 0 | |
| | | | | | 275 Technology Dr. | | Canonsburg | | PA | | — | | ANSYS, Inc. | | 1996 | | | 107,872 | | | | 1,240 | | | | 1,376 | | | | 0 | |
| | | | | | 3535 Calder Ave. | | Beaumont | | TX | | — | | Compass Bank | | 1977 | | | 49,639 | | | | 684 | | | | 684 | | | | 0 | |
2015 | | | 1/31/2015 | | | 26555 Northwestern Hwy. | | Southfield | | MI | | — | | Federal-Mogul Corporation | | 1963/1965/1988/1989 | | | 187,163 | | | | 1,160 | | | | 1,420 | | | | 0 | |
| | | 4/30/2015 | | | 13775 McLearen Rd. | | Herndon | | VA | | — | | Equant, Inc. (Equant N.V.) | | 1984/1988/1992 | | | 125,293 | | | | 2,012 | | | | 2,132 | | | | 0 | |
| | | 6/30/2015 | | | 389-399 Interpace Hwy. | | Parsippany | | NJ | | — | | Cadbury Schweppes Holdings | | 1999 | | | 133,647 | | | | 212 | | | | 212 | | | | 0 | |
| | | 7/1/2015 | | | 33 Commercial St. | | Foxboro | | MA | | — | | Invensys Systems, Inc. (Siebe, Inc.) | | 1982/1987 | | | 164,689 | | | | 3,436 | | | | 3,436 | | | | 3,024 | |
| | | 7/31/2015 | | | 4001 International Pkwy. | | Carrollton | | TX | | — | | Motel 6 Operating L.P. (Accor S.A.) | | 2003 | | | 138,443 | | | | 3,160 | | | | 3,268 | | | | 3,612 | |
| | | 9/27/2015 | | | 10001 Richmond Ave. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1976/1984 | | | 554,385 | | | | 13,632 | | | | 7,376 | | | | 6,596 | |
| | | | | | 12645 West Airport Rd. | | Sugar Land | | TX | | — | | Baker Hughes, Inc. | | 1997 | | | 165,836 | | | | 3,776 | | | | 1,944 | | | | 1,976 | |
| | | 9/30/2015 | | | 500 Olde Worthington Rd. | | Westerville | | OH | | (5) | | InVentiv Communications, Inc. | | 2000 | | | 97,000 | | | | 1,112 | | | | 1,256 | | | | 0 | |
Page 16 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
| | | | | | 550 Business Center Dr. | | Lake Mary | | FL | | — | | JP Morgan Chase Bank, NA | | 1999 | | | 125,920 | | | | 2,992 | | | | 1,744 | | | | 3,103 | |
| | | | | | 600 Business Center Dr. | | Lake Mary | | FL | | — | | JP Morgan Chase Bank, NA | | 1996 | | | 125,155 | | | | 3,092 | | | | 1,660 | | | | 3,203 | |
2016 | | | 3/31/2016 | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Money Management International | | 1981/1982 | | | 28,710 | | | | 600 | | | | 624 | | | | 0 | |
| | | 4/30/2016 | | | 11511 Luna Rd. | | Farmers Branch | | TX | | — | | Haggar Clothing Company (Texas Holding Clothing Corporation and Haggar Corporation) | | 2000 | | | 180,507 | | | | 2,160 | | | | 3,188 | | | | 2,531 | |
| | | | | | 2000 Eastman Dr. | | Milford | | OH | | — | | Siemens Product Lifecycle Management Software, Inc. | | 1991 | | | 221,215 | | | | 2,488 | | | | 1,824 | | | | 2,426 | |
| | | 7/31/2016 | | | 1600 Viceroy Dr. | | Dallas | | TX | | — | | Visiting Nurse Association | | 1986 | | | 48,027 | | | | 720 | | | | 688 | | | | 0 | |
| | | | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Associated Billing Services, LLC | | 1981/1982 | | | 17,767 | | | | 300 | | | | 308 | | | | 0 | |
| | | 10/31/2016 | | | 104 & 110 South Front St. | | Memphis | | TN | | — | | Hnedak Bobo Group, Inc. | | 1871/1988/1999 | | | 37,229 | | | | 484 | | | | 500 | | | | 0 | |
| | | 11/30/2016 | | | 4000 Johns Creek Pkwy. | | Suwanee | | GA | | — | | Perkin Elmer Instruments, LLC | | 2001 | | | 13,955 | | | | 220 | | | | 232 | | | | 0 | |
| | | 12/31/2016 | | | 37101 Corporate Dr. | | Farmington Hills | | MI | | — | | TEMIC Automotive of North America, Inc. | | 2001 | | | 119,829 | | | | 3,072 | | | | 2,440 | | | | 0 | |
2017 | | | 1/31/2017 | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | Wells Fargo | | 1970/1981 | | | 16,431 | | | | 224 | | | | 224 | | | | 0 | |
| | | 2/28/2017 | | | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | — | | Office Suites Plus Properties, Inc. | | 1996 | | | 18,400 | | | | 420 | | | | 448 | | | | 0 | |
| | | 4/30/2017 | | | 555 Dividend Dr. | | Coppell | | TX | | — | | Brinks, Inc. | | 2002 | | | 101,844 | | | | 1,860 | | | | 1,916 | | | | 0 | |
| | | | | | 1315 W. Century Dr. | | Louisville | | CO | | — | | Global Healthcare Exchange | | 1987 | | | 106,877 | | | | 168 | | | | 212 | | | | 0 | |
| | | 9/30/2017 | | | 9201 East Dry Creek Rd. | | Centennial | | CO | | — | | The Shaw Group, Inc. | | 2001/2002 | | | 128,500 | | | | 2,152 | | | | 2,356 | | | | 0 | |
2018 | | | 5/30/2018 | | | 13651 McLearen Rd. | | Herndon | | VA | | — | | US Government | | 1987 | | | 159,664 | | | | 2,952 | | | | 3,384 | | | | 0 | |
| | | 5/31/2018 | | | 2300 Litton Ln. | | Hebron | | KY | | — | | Great American Insurance Company | | 1986/1996 | | | 3,145 | | | | 16 | | | | 16 | | | | 99 | |
| | | 6/14/2018 | | | 17 Nijborg | | 3927 DA Renswoude | | The Netherlands | | — | | AS Watson (Health and Beauty Continental Europe) BV | | 1993/1994 | | | 114,195 | | | | 3,356 | | | | 2,672 | | | | 0 | |
| | | 7/31/2018 | | | 180 Rittenhouse Cir. | | Bristol | | PA | | — | | Jones Management Service Company | | 1981/1998 | | | 96,000 | | | | 1,032 | | | | 1,100 | | | | 0 | |
| | | 9/15/2018 | | | 295 Chipeta Way | | Salt Lake City | | UT | | — | | Northwest Pipeline Corporation | | 1982 | | | 295,000 | | | | 6,320 | | | | 6,320 | | | | 3,463 | |
| | | 9/30/2018 | | | 1701 Market St. | | Philadelphia | | PA | | (6) | | Brinker Corner Bakery II, LLC | | 1957/1997 | | | 8,070 | | | | 192 | | | | 212 | | | | 0 | |
| | | 11/30/2018 | | | 4201 Marsh Ln. | | Carrollton | | TX | | — | | Carlson Restaurants Worldwide, Inc. (Carlson Companies, Inc.) | | 2003 | | | 130,000 | | | | 1,888 | | | | 1,976 | | | | 0 | |
| | | 12/22/2018 | | | 5200 Metcalf Ave. | | Overland Park | | KS | | — | | Swiss Re American Holding Corporation | | 1980/1990/2004/2005 | | | 320,198 | | | | 4,200 | | | | 4,232 | | | | 0 | |
2019 | | | 1/31/2019 | | | 1600 Viceroy Dr. | | Dallas | | TX | | — | | TFC Services (Freeman Decorating Co.) | | 1986 | | | 110,080 | | | | 1,100 | | | | 1,488 | | | | 0 | |
| | | 4/1/2019 | | | 9201 Stateline Rd. | | Kansas City | | MO | | — | | Swiss Re American Holding Corporation | | 1963/1973/1985/2003 | | | 155,925 | | | | 2,100 | | | | 2,100 | | | | 0 | |
| | | 6/19/2019 | | | 3965 Airways Blvd. | | Memphis | | TN | | — | | Federal Express Corporation | | 1982/1983/1985 | | | 521,286 | | | | 7,356 | | | | 7,012 | | | | 5,375 | |
| | | 7/31/2019 | | | 500 Jackson St. | | Columbus | | IN | | — | | Cummins, Inc. | | 1984 | | | 390,100 | | | | 4,272 | | | | 4,540 | | | | 4,925 | |
| | | 10/31/2019 | | | 10475 Crosspoint Blvd. | | Fishers | | IN | | — | | John Wiley & Sons, Inc. | | 1999 | | | 141,047 | | | | 2,396 | | | | 2,268 | | | | 0 | |
| | | 12/31/2019 | | | 850-950 Warrenville Rd. | | Lisle | | IL | | (5) | | National Louis University | | 1985 | | | 99,329 | | | | 1,276 | | | | 1,676 | | | | 0 | |
2020 | | | 2/14/2020 | | | 5600 Broken Sound Blvd. | | Boca Raton | | FL | | (6) | | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | | 1983/2002 | | | 136,789 | | | | 2,164 | | | | 2,244 | | | | 0 | |
| | | 7/8/2020 | | | 1460 Tobias Gadsen Blvd. | | Charleston | | SC | | (6) | | Hagemeyer North America, Inc. | | 2005 | | | 50,076 | | | | 764 | | | | 840 | | | | 0 | |
2021 | | | 2/28/2021 | | | 5550 Britton Pkwy. | | Hilliard | | OH | | (5) | | BMW Financial Services NA, LLC | | 2006 | | | 220,966 | | | | 2,304 | | | | 2,624 | | | | 0 | |
| | | 6/30/2021 | | | 1415 Wyckoff Rd. | | Wall | | NJ | | — | | New Jersey Natural Gas Company | | 1983 | | | 157,511 | | | | 2,924 | | | | 2,924 | | | | 4,224 | |
| | | 11/30/2021 | | | 29 South Jefferson Rd. | | Whippany | | NJ | | — | | CAE SimuFlite, Inc. | | 2006 | | | 76,383 | | | | 2,264 | | | | 2,328 | | | | 2,069 | |
2022 | | | 12/31/2022 | | | 147 Milk St. | | Boston | | MA | | — | | Harvard Vanguard Medical Assoc. | | 1910 | | | 52,337 | | | | 1,532 | | | | 1,680 | | | | 0 | |
2023 | | | 3/31/2023 | | | 6555 Sierra Dr. | | Irving | | TX | | — | | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | | 1999 | | | 247,254 | | | | 2,072 | | | | 3,232 | | | | 0 | |
| | | 7/31/2023 | | | 11201 Renner Blvd. | | Lenexa | | KS | | (6) | | Applebee's Services, Inc. (DineEquity, Inc.) | | 2007 | | | 178,000 | | | | 2,944 | | | | 3,272 | | | | 0 | |
2025 | | | 11/30/2025 | | | 11707 Miracle Hills Dr. | | Omaha | | NE | | — | | Infocrossing, LLC (Infocrossing, Inc.) | | 1988/1995 | | | 85,200 | | | | 1,168 | | | | 1,168 | | | | 0 | |
| | | 12/31/2025 | | | 2005 EastTechnology Cir. | | Tempe | | AZ | | — | | (i) Structure, LLC (Infocrossing, Inc.) | | 1998 | | | 60,000 | | | | 1,128 | | | | 1,128 | | | | 0 | |
Page 17 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
NA | | NA | | 100 Light St. | | Baltimore | | MD | | — | | (Available for Lease) | | 1973 | | | 12,648 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 160 Clairemont Ave. | | Decatur | | GA | | — | | (Available for Lease) | | 1983 | | | 86,917 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 1600 Viceroy Dr. | | Dallas | | TX | | — | | (Available for Lease) | | 1986 | | | 54,642 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 1701 Market St. | | Philadelphia | | PA | | — | | Parking Operators | | 1957/1997 | | | — | | | | 2,376 | | | | 2,376 | | | | 0 | |
| | | | | | 1900 L. Don Dodson Dr. | | Bedford | | TX | | — | | (Available for Lease) | | 1984 | | | 143,208 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 255 California St. | | San Francisco | | CA | | — | | (Available for Lease) | | 1959 | | | 12,435 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 27404 Drake Rd. | | Farmington Hills | | MI | | — | | (Available for Lease) | | 1999 | | | 108,499 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 350 Pine St. | | Beaumont | | TX | | — | | (Available for Lease) | | 1981 | | | 112,408 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | (Available for Lease) | | 1970/1981 | | | 67,520 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 848 Main St. & 849 Front St. | | Evanston | | WY | | — | | (Available for Lease) | | 1983 | | | 7,608 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | (Available for Lease) | | 1981/1982 | | | 50,143 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 100 East Shore Dr. | | Glen Allen | | VA | | — | | (Available for Lease) | | 1999 | | | 3,263 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 1770 Cartwright Rd. | | Irvine | | CA | | — | | (Available for Lease) | | 1982 | | | 44,531 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | King St. | | Honolulu | | HI | | — | | (Available for Lease) | | 1979/2002 | | | 6,165 | | | | 0 | | | | 0 | | | | 0 | |
Various | | Various | | 100 Light St. | | Baltimore | | MD | | — | | Multi-Tenant | | 1973 | | | 139,200 | | | | 4,552 | | | | 4,552 | | | | 0 | |
| | | | | | 160 Clairemont Ave. | | Decatur | | GA | | — | | Multi-Tenant | | 1983 | | | 34,769 | | | | 648 | | | | 648 | | | | 0 | |
| | | | | | 255 California St. | | San Francisco | | CA | | — | | Multi-Tenant | | 1959 | | | 157,492 | | | | 4,204 | | | | 4,576 | | | | 0 | |
| | | | | | 350 Pine St. | | Beaumont | | TX | | — | | Multi-Tenant | | 1981 | | | 180,339 | | | | 2,932 | | | | 3,004 | | | | 0 | |
| | | | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | Multi-Tenant | | 1970/1981 | | | 89,904 | | | | 1,172 | | | | 1,172 | | | | 0 | |
| | | | | | 848 Main St. & 849 Front St. | | Evanston | | WY | | — | | Multi-Tenant | | 1983 | | | 21,892 | | | | 116 | | | | 168 | | | | 0 | |
| | | | | | 100 East Shore Dr. | | Glen Allen | | VA | | — | | Multi-Tenant | | 1999 | | | 64,245 | | | | 1,196 | | | | 1,248 | | | | 0 | |
| | | | | | 1770 Cartwright Rd. | | Irvine | | CA | | — | | Multi-Tenant | | 1982 | | | 104,663 | | | | 2,616 | | | | 2,732 | | | | 0 | |
| | | | | | King St. | | Honolulu | | HI | | — | | Multi-Tenant | | 1979/2002 | | | 223,898 | | | | 1,444 | | | | 1,380 | | | | 990 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OFFICE TOTAL/WEIGHTED AVERAGE | | | | | | 96.0% Leased | | | | | 17,791,415 | | | $ | 290,984 | | | $ | 279,140 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Page 18 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
INDUSTRIAL PROPERTIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2008 | | | 9/30/2008 | | | 191 Arrowhead Dr. | | Hebron | | OH | | — | | Owens Corning Insulating Systems, LLC | | 1999 | | | 102,960 | | | | 276 | | | | 276 | | | | 0 | |
| | | 12/31/2008 | | | 1665 Hughes Way | | Long Beach | | CA | | — | | Raytheon Company | | 1981 | | | 200,541 | | | | 2,984 | | | | 1,680 | | | | 1,677 | |
2009 | | | 5/31/2009 | | | 200 Arrowhead Dr. | | Hebron | | OH | | — | | Owens Corning Insulating Systems, LLC | | 2000 | | | 401,260 | | | | 1,028 | | | | 984 | | | | 0 | |
| | | 12/31/2009 | | | 75 North St. | | Saugerties | | NY | | — | | Rotron, Inc. (EG&G) | | 1979 | | | 52,000 | | | | 124 | | | | 232 | | | | 122 | |
2010 | | | 4/30/2010 | | | 2203 Sherrill Dr. | | Statesville | | NC | | — | | LA-Z-Boy Greensboro, Inc. (LA-Z-Boy Inc.) | | 1999/2002 | | | 639,600 | | | | 1,648 | | | | 1,904 | | | | 1,813 | |
| | | 12/31/2010 | | | 1109 Commerce Blvd. | | Swedesboro | | NJ | | — | | Linens-n-Things, Inc. | | 1998 | | | 262,644 | | | | 1,260 | | | | 1,260 | | | | 1,300 | |
| | | | | | 113 Wells St. | | North Berwick | | ME | | — | | United Technologies Corporation | | 1965/1980 | | | 820,868 | | | | 2,344 | | | | 2,344 | | | | 1,811 | |
2011 | | | 3/31/2011 | | | 2455 Premier Dr. | | Orlando | | FL | | — | | Walgreen Company | | 1980 | | | 205,016 | | | | 508 | | | | 784 | | | | 508 | |
| | | 5/31/2011 | | | 291 Park Center Dr. | | Winchester | | VA | | (5) | | Kraft Foods North America, Inc. | | 2001 | | | 344,700 | | | | 1,608 | | | | 1,576 | | | | 0 | |
| | | 9/25/2011 | | | 3820 Micro Dr. | | Millington | | TN | | (6) | | Ingram Micro, L.P (Ingram Micro, Inc.) | | 1997 | | | 701,819 | | | | 2,440 | | | | 2,372 | | | | 0 | |
| | | 9/30/2011 | | | 1601 Pratt Ave. | | Marshall | | MI | | — | | Joseph Campbell Company | | 1979 | | | 58,300 | | | | 120 | | | | 120 | | | | 0 | |
2012 | | | 8/4/2012 | | | 101 Michelin Dr. | | Laurens | | SC | | — | | CEVA Logistics US, Inc. (TNT Holdings BV) | | 1991/1993 | | | 1,164,000 | | | | 3,296 | | | | 3,304 | | | | 2,619 | |
| | | | | | 7111 Crabb Rd. | | Temperance | | MI | | — | | CEVA Logistics US, Inc. (TNT Holdings BV) | | 1978/1993 | | | 744,570 | | | | 2,208 | | | | 2,212 | | | | 1,756 | |
| | | 10/31/2012 | | | 43955 Plymouth Oaks Blvd. | | Plymouth | | MI | | — | | Tower Automotive Operations USA I, LLC (Tower Automotive Holdings I, LLC) | | 1996/1998 | | | 290,133 | | | | 1,884 | | | | 1,836 | | | | 2,083 | |
| | | 12/31/2012 | | | 245 Salem Church Rd. | | Mechanicsburg | | PA | | — | | Exel Logistics, Inc. (NFC plc) | | 1985 | | | 252,000 | | | | 868 | | | | 864 | | | | 0 | |
2013 | | | 10/31/2013 | | | 7150 Exchequer Dr. | | Baton Rouge | | LA | | — | | Corporate Express Office Products, Inc. (CEX Holding, Inc.) | | 1998/2005 | | | 79,086 | | | | 460 | | | | 440 | | | | 0 | |
2014 | | | 1/2/2014 | | | Moody Commuter & Tech Park | | Moody | | AL | | — | | CEVA Logistics US, Inc. (TNT Holdings BV) | | 2004 | | | 595,346 | | | | 1,052 | | | | 1,052 | | | | 1,054 | |
| | | 1/31/2014 | | | 1133 Poplar Creek Rd. | | Henderson | | NC | | — | | Corporate Express Office Products, Inc. (Buhrmann, N.V.) | | 1998/2006 | | | 196,946 | | | | 824 | | | | 808 | | | | 0 | |
| | | 12/31/2014 | | | 3686 South Central Ave. | | Rockford | | IL | | — | | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | | 1992 | | | 90,000 | | | | 332 | | | | 316 | | | | 446 | |
2015 | | | 12/31/2015 | | | 749 Southrock Dr. | | Rockford | | IL | | — | | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | | 1992 | | | 150,000 | | | | 452 | | | | 488 | | | | 525 | |
2016 | | | 2/28/2016 | | | 7670 Hacks Cross Rd. | | Olive Branch | | MS | | — | | MAHLE Clevite, Inc. (MAHLE Industries, Inc.) | | 1989 | | | 268,104 | | | | 956 | | | | 916 | | | | 0 | |
| | | 3/31/2016 | | | 19500 Bulverde Rd. | | San Antonio | | TX | | — | | Harcourt, Inc. (Harcourt General, Inc.) | | 2001 | | | 559,258 | | | | 3,332 | | | | 3,428 | | | | 0 | |
| | | 8/31/2016 | | | 10590 Hamilton Ave. | | Cincinnati | | OH | | — | | The Hillman Group, Inc. | | 1991/1994/1995/2005 | | | 247,088 | | | | 792 | | | | 792 | | | | 0 | |
| | | 9/30/2016 | | | 900 Industrial Blvd. | | Crossville | | TN | | — | | Dana Commercial Vehicle Products, LLC (Dana Limited) | | 1989/2006 | | | 222,200 | | | | 684 | | | | 684 | | | | 0 | |
2017 | | | 2/28/2017 | | | 3456 Meyers Ave. | | Memphis | | TN | | — | | Sears, Roebuck & Company | | 1973 | | | 780,000 | | | | 1,592 | | | | 1,696 | | | | 1,592 | |
| | | 6/30/2017 | | | 7500 Chavenelle Rd. | | Dubuque | | IA | | — | | The McGraw-Hill Companies, Inc. | | 2002 | | | 330,988 | | | | 1,152 | | | | 1,164 | | | | 0 | |
| | | 9/30/2017 | | | 250 Swathmore Ave. | | High Point | | NC | | — | | Steelcase, Inc. | | 2002 | | | 244,851 | | | | 1,056 | | | | 1,088 | | | | 1,165 | |
| | | 10/31/2017 | | | 1420 Greenwood Rd. | | McDonough | | GA | | — | | Atlas Cold Storage America, LLC | | 2000 | | | 296,972 | | | | 2,544 | | | | 2,596 | | | | 0 | |
2018 | | | 5/31/2018 | | | 50 Tyger River Dr. | | Duncan | | SC | | (6) | | Plastic Omnium Exteriors, LLC | | 2005/2007/2008 | | | 221,833 | | | | 900 | | | | 900 | | | | 0 | |
| | | 6/30/2018 | | | 1650-1654 Williams Rd. | | Columbus | | OH | | — | | ODW Logistics, Inc. | | 1973 | | | 772,450 | | | | 1,348 | | | | 1,344 | | | | 1,347 | |
2019 | | | 10/17/2019 | | | 10345 Philipp Pkwy | | Streetsboro | | OH | | — | | L'Oreal USA S/D, Inc. (L'Oreal USA, Inc.) | | 2004 | | | 649,250 | | | | 2,292 | | | | 2,612 | | | | 3,149 | |
2020 | | | 3/31/2020 | | | 2425 Hwy. 77 North | | Waxahachie | | TX | | — | | James Hardie Building Products, Inc. (James Hardie NV) | | 1996/2001 | | | 425,816 | | | | 3,400 | | | | 3,400 | | | | 0 | |
| | | 6/30/2020 | | | 3102 Queen Palm Dr. | | Tampa | | FL | | — | | Time Customer Service, Inc. (Time, Inc.) | | 1986 | | | 229,605 | | | | 1,112 | | | | 1,276 | | | | 0 | |
| | | 9/30/2020 | | | 3350 Miac Cove Rd. | | Memphis | | TN | | — | | Mimeo.com, Inc. | | 1987 | | | 107,405 | | | | 376 | | | | 372 | | | | 0 | |
| | | 12/19/2020 | | | 1901 Ragu Dr. | | Owensboro | | KY | | — | | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | | 1975/1979/1995 | | | 443,380 | | | | 5,252 | | | | 0 | | | | 1,802 | |
2021 | | | 3/30/2021 | | | 121 Technology Dr. | | Durham | | NH | | — | | Heidelberg Web Systems, Inc. | | 1986/2002/2003 | | | 500,500 | | | | 2,076 | | | | 1,996 | | | | 0 | |
| | | 3/31/2021 | | | 6050 Dana Way | | Antioch | | TN | | — | | W.M Wright Company | | 1999 | | | 338,700 | | | | 1,016 | | | | 1,016 | | | | 0 | |
| | | 5/31/2021 | | | 477 Distribution Pkwy. | | Collierville | | TN | | — | | Federal Express Corporation | | 1984/1987/2005 | | | 120,000 | | | | 480 | | | | 404 | | | | 0 | |
| | | 11/30/2021 | | | 2880 Kenny Biggs Rd. | | Lumberton | | NC | | — | | Quickie Manufacturing Corporation | | 1998/2001/2006 | | | 423,280 | | | | 1,236 | | | | 1,360 | | | | 0 | |
| | | 12/31/2021 | | | 224 Harbor Freight Rd. | | Dillon | | SC | | (6) | | Harbor Freight Tools USA, Inc. (Central Purchasing, Inc.) | | 2001/2005 | | | 1,010,859 | | | | 2,980 | | | | 3,092 | | | | 0 | |
Page 19 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | | Year | | | | | | Annualized | | | Annualized | | | Fixed Rent at | |
Lease | | Lease | | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased | | | Cash Rent | | | GAAP Rent | | | Next Option | |
Expiration | | Expiration | | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | or Available (1) | | | ($000) (2) | | | ($000) (3) | | | ($000) (4) | |
2023 | | | 4/30/2023 | | | 3600 Southgate Dr. | | Danville | | IL | | — | | The Sygma Network, Inc. (Sysco Corporation) | | 2000/2008 | | | 201,369 | | | | 1,696 | | | | 1,696 | | | | 1,027 | |
2025 | | | 6/30/2025 | | | 10000 Business Blvd. | | Dry Ridge | | KY | | — | | Dana Light Axle Products, LLC (Dana Limited) | | 1988/1999 | | | 336,350 | | | | 1,344 | | | | 1,344 | | | | 1,402 | |
| | | | | | 4010 Airpark Dr. | | Owensboro | | KY | | — | | Dana Structural Products, LLC (Dana Limited) | | 1998/2006 | | | 211,598 | | | | 1,208 | | | | 1,208 | | | | 829 | |
| | | | | | 301 Bill Bryan Rd. | | Hopkinsville | | KY | | — | | Dana Structural Products, LLC (Dana Limited) | | 1989/1999/2000/2005 | | | 424,904 | | | | 1,688 | | | | 1,688 | | | | 1,512 | |
| | | | | | 730 North Black Branch Rd. | | Elizabethtown | | KY | | — | | Dana Structural Products, LLC (Dana Limited) | | 2001 | | | 167,770 | | | | 536 | | | | 536 | | | | 558 | |
| | | | | | 750 North Black Branch Rd. | | Elizabethtown | | KY | | — | | Dana Structural Products, LLC (Dana Limited) | | 1995/2000/2001 | | | 539,592 | | | | 2,840 | | | | 2,840 | | | | 2,960 | |
| | | 7/31/2025 | | | 7005 Cochran Rd. | | Glenwillow | | OH | | — | | Royal Appliance Manufacturing Company | | 1997 | | | 458,000 | | | | 1,944 | | | | 2,252 | | | | 2,164 | |
2026 | | | 10/30/2026 | | | 5001 Greenwood Rd. | | Shreveport | | LA | | — | | Libbey Glass, Inc. (Libbey Inc.) | | 2006 | | | 646,000 | | | | 1,940 | | | | 2,164 | | | | 0 | |
NA | | NA | | 191 Arrowhead Dr. | | Hebron | | OH | | — | | (Available for Lease) | | 1999 | | | 147,040 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 250 Rittenhouse Cir. | | Bristol | | PA | | — | | (Available for Lease) | | 1983/1997 | | | 255,019 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 3350 Miac Cove Rd. | | Memphis | | TN | | — | | (Available for Lease) | | 1987 | | | 33,954 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 34 East Main St. | | New Kingstown | | PA | | — | | (Available for Lease) | | 1981 | | | 179,200 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 4425 Purks Rd. | | Auburn Hills | | MI | | — | | (Available for Lease) | | 1987/1988/1998 | | | 183,717 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 46600 Port St. | | Plymouth | | MI | | — | | (Available for Lease) | | 1996 | | | 134,160 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | 6 Doughten Rd. | | New Kingstown | | PA | | (7) | | (Available for Lease)(Prior tenant Carolina Logistics Services) | | 1989 | | | 330,000 | | | | 56 | | | | 56 | | | | 0 | |
| | | | | | 6050 Dana Way | | Antioch | | TN | | — | | (Available for Lease) | | 1999 | | | 338,700 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | | | | | | 92.0% Leased | | | | | 20,131,701 | | | $ | 73,544 | | | $ | 68,772 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Page 20 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | Year | | | | | | Annualized | | Annualized | | Fixed Rent at |
Lease | | Lease | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased or | | Cash Rent | | GAAP Rent | | Next Option |
Expiration | | Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | Available (1) | | ($000) (2) | | ($000) (3) | | ($000) (4) |
RETAIL PROPERTIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2008 | | | | 10/31/2008 | | | 1000 US Hwy. 17 | | North Myrtle Beach | | SC | | — | | Food Lion, Inc. | | 1981 | | | 43,021 | | | | 144 | | | | 3,668 | | | | 0 | |
| | | | | | | | 835 Julian Ave. | | Thomasville | | NC | | — | | Food Lion, Inc. | | 1983 | | | 23,767 | | | | 108 | | | | 108 | | | | 0 | |
| 2009 | | | | 1/31/2009 | | | 35400 Cowan Rd. | | Westland | | MI | | — | | Sam's Real Estate Business Trust | | 1987/1997 | | | 101,402 | | | | 752 | | | | 752 | | | | 0 | |
| | | | | 3/31/2009 | | | 2500 E. Carrier Pkwy. | | Grand Prairie | | TX | | — | | Safeway Stores, Inc. | | 1984 | | | 49,349 | | | | 496 | | | | 4,280 | | | | 274 | |
| | | | | 9/30/2009 | | | 1032 Fort St. Mall | | Honolulu | | HI | | — | | Macy's Department Stores, Inc. | | 1979/2002 | | | 85,610 | | | | 988 | | | | 972 | | | | 990 | |
| | | | | 12/31/2009 | | | 1066 Main St. | | Forest Park | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1969 | | | 14,859 | | | | 216 | | | | 188 | | | | 199 | |
| | | | | | | | 201 West Main St. | | Cumming | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1968/1982 | | | 14,208 | | | | 216 | | | | 288 | | | | 198 | |
| | | | | | | | 2223 North Druid Hills Rd. | | Atlanta | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1972 | | | 6,260 | | | | 120 | | | | 96 | | | | 112 | |
| | | | | | | | 3468 Georgia Hwy. 120 | | Duluth | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1971 | | | 9,300 | | | | 144 | | | | 152 | | | | 133 | |
| | | | | | | | 4545 Chamblee — Dunwoody Rd. | | Chamblee | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1972 | | | 4,565 | | | | 96 | | | | 76 | | | | 88 | |
| | | | | | | | 4733 Hills & Dales Rd. | | Canton | | OH | | — | | Bally's Total Fitness of the Midwest (Bally's Health & Tennis Corporation) | | 1987 | | | 37,214 | | | | 448 | | | | 396 | | | | 0 | |
| | | | | | | | 825 Southway Dr. | | Jonesboro | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1971 | | | 4,894 | | | | 84 | | | | 64 | | | | 77 | |
| | | | | | | | 956 Ponce de Leon Ave. | | Atlanta | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1975 | | | 3,900 | | | | 84 | | | | 88 | | | | 78 | |
| | | | | | | | 1698 Mountain Industrial Blvd. | | Stone Mountain | | GA | | — | | Bank South, N.A. (Bank of America Corporation) | | 1973 | | | 5,704 | | | | 104 | | | | 88 | | | | 95 | |
| 2010 | | | | 5/31/2010 | | | 24th St. West & St. John’s Ave. | | Billings | | MT | | — | | Safeway Stores, Inc. | | 1981 | | | 40,800 | | | | 188 | | | | 332 | | | | 186 | |
| | | | | 7/1/2010 | | | 1600 East 23rd St. | | Chattanooga | | TN | | — | | BI-LO, LLC (Prior tenant The Kroger Company) | | 1983 | | | 42,130 | | | | 128 | | | | 128 | | | | 134 | |
| 2011 | | | | 5/31/2011 | | | 18601 Alderwood Mall Blvd. | | Lynnwood | | WA | | — | | Toys "R" Us, Inc. | | 1981/1993 | | | 43,105 | | | | 280 | | | | 300 | | | | 279 | |
| | | | | | | | 4811 Wesley St. | | Greenville | | TX | | — | | Safeway Stores, Inc. | | 1985 | | | 48,492 | | | | 172 | | | | 240 | | | | 171 | |
| | | | | | | | 12535 Southeast 82nd Ave. | | Clackamas | | OR | | — | | Toys "R" Us, Inc. | | 1981 | | | 42,842 | | | | 304 | | | | 324 | | | | 298 | |
| | | | | | | | 6910 South Memorial Hwy. | | Tulsa | | OK | | — | | Toys "R" Us, Inc. | | 1981 | | | 43,123 | | | | 256 | | | | 272 | | | | 255 | |
| | | | | 9/30/2011 | | | 928 First Ave. | | Rock Falls | | IL | | — | | Rock Falls Country Market, LLC (Rock Island Country Market, LLC) | | 1982 | | | 27,650 | | | | 76 | | | | 96 | | | | 140 | |
| | | | | 12/29/2011 | | | 13133 Steubner Ave. | | Houston | | TX | | — | | The Kroger Company | | 1980 | | | 52,200 | | | | 280 | | | | 404 | | | | 281 | |
| 2012 | | | | 4/30/2012 | | | 10415 Grande Ave. | | Sun City | | AZ | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1982 | | | 10,000 | | | | 164 | | | | 264 | | | | 0 | |
| | | | | | | | 119 North Balboa Rd. | | El Paso | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1982 | | | 10,000 | | | | 164 | | | | 136 | | | | 0 | |
| | | | | | | | 402 East Crestwood Dr. | | Victoria | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1982 | | | 10,000 | | | | 164 | | | | 116 | | | | 0 | |
| | | | | | | | 4121 South Port Ave. | | Corpus Christi | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1980 | | | 10,000 | | | | 164 | | | | 136 | | | | 0 | |
| | | | | | | | 900 South Canal St. | | Carlsbad | | NM | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1980 | | | 10,000 | | | | 164 | | | | 104 | | | | 0 | |
| | | | | | | | 901 West Expwy. | | McAllen | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | 1980 | | | 10,000 | | | | 164 | | | | 164 | | | | 0 | |
| | | | | 5/31/2012 | | | 12000 East Mississippi Ave. | | Aurora | | CO | | — | | Safeway Stores, Inc. | | 1981/1996 | | | 24,000 | | | | 256 | | | | 276 | | | | 257 | |
| | | | | | | | 3451 Alta Mesa Blvd. | | Fort Worth | | TX | | — | | Minyard Food Stores, Inc. | | 1985 | | | 44,000 | | | | 304 | | | | 360 | | | | 304 | |
| | | | | | | | Old Mammoth Rd./Meridian Blvd. | | Mammoth Lakes | | CA | | — | | Safeway Stores, Inc. | | 1982 | | | 44,425 | | | | 412 | | | | 576 | | | | 410 | |
| | | | | 11/30/2012 | | | 101 West Buckingham Rd. | | Garland | | TX | | — | | Minyard Food Stores, Inc. | | 1982 | | | 40,000 | | | | 324 | | | | 324 | | | | 326 | |
| | | | | | | | 120 South Waco St. | | Hillsboro | | TX | | — | | Brookshire Grocery | | 1985 | | | 35,000 | | | | 160 | | | | 188 | | | | 161 | |
| | | | | | | | 1415 Hwy. 377 East | | Granbury | | TX | | — | | The Kroger Company | | 1982 | | | 35,000 | | | | 204 | | | | 316 | | | | 203 | |
| | | | | | | | 205 Homer Rd. | | Minden | | LA | | — | | Brookshire Grocery | | 1985 | | | 35,000 | | | | 192 | | | | 284 | | | | 193 | |
Page 21 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | Year | | | | | | Annualized | | Annualized | | Fixed Rent at |
Lease | | Lease | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased or | | Cash Rent | | GAAP Rent | | Next Option |
Expiration | | Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | Available (1) | | ($000) (2) | | ($000) (3) | | ($000) (4) |
| 2013 | | | | 2/28/2013 | | | US 221 & Hospital Rd. | | Jefferson | | NC | | — | | Food Lion, Inc. | | 1981 | | | 23,000 | | | | 72 | | | | 72 | | | | 73 | |
| | | | | | | | 104 Branchwood Shopping Center | | Jacksonville | | NC | | — | | Food Lion, Inc. | | 1982/1995 | | | 23,000 | | | | 84 | | | | 112 | | | | 84 | |
| | | | | | | | 291 Talbert Blvd. | | Lexington | | NC | | — | | Food Lion, Inc. | | 1981 | | | 23,000 | | | | 140 | | | | 140 | | | | 138 | |
| | | | | | | | S. Carolina 52/52 Bypass | | Moncks Corner | | SC | | — | | Food Lion, Inc. | | 1982 | | | 23,000 | | | | 60 | | | | 124 | | | | 62 | |
| | | | | | | | 3211 West Beverly St. | | Staunton | | VA | | — | | Food Lion, Inc. | | 1971 | | | 23,000 | | | | 164 | | | | 164 | | | | 166 | |
| | | | | 7/1/2013 | | | 1053 Mineral Springs Rd. | | Paris | | TN | | — | | The Kroger Company | | 1982 | | | 31,170 | | | | 160 | | | | 212 | | | | 159 | |
| | | | | | | | 302 Coxcreek Pkwy. | | Florence | | AL | | — | | The Kroger Company | | 1983 | | | 42,130 | | | | 224 | | | | 312 | | | | 223 | |
| | | | | 10/31/2013 | | | 1084 East Second St. | | Franklin | | OH | | — | | Marsh Supermarkets, Inc. | | 1961/1978 | | | 29,119 | | | | 112 | | | | 156 | | | | 111 | |
| | | | | | | | 130 Midland Ave. | | Port Chester | | NY | | — | | Pathmark Stores, Inc. | | 1982 | | | 59,000 | | | | 1,116 | | | | 1,196 | | | | 458 | |
| | | | | | | | 5104 North Franklin Rd. | | Lawrence | | IN | | — | | Marsh Supermarkets, Inc. | | 1958 | | | 28,721 | | | | 192 | | | | 192 | | | | 193 | |
| | | | | | | | Brown Mill Rd./US 601 | | Concord | | NC | | — | | Food Lion, Inc. | | 1983 | | | 32,259 | | | | 196 | | | | 164 | | | | 197 | |
| | | | | | | | Little Rock Rd./Tuckaseegee Rd. | | Charlotte | | NC | | — | | Food Lion, Inc. | | 1982/1997 | | | 33,640 | | | | 96 | | | | 152 | | | | 98 | |
| 2014 | | | | 3/31/2014 | | | 1642 Williams Ave. | | Grants Pass | | OR | | — | | Safeway Stores, Inc. | | 1984 | | | 33,770 | | | | 292 | | | | 216 | | | | 162 | |
| | | | | | | | Bisbee Naco Hwy. & Hwy. 92 | | Bisbee | | AZ | | — | | Safeway Stores, Inc. | | 1984 | | | 30,181 | | | | 272 | | | | 204 | | | | 152 | |
| | | | | | | | N.E.C. 45th St./Lee Blvd. | | Lawton | | OK | | — | | Associated Wholesale Grocers Inc. | | 1984 | | | 30,757 | | | | 332 | | | | 76 | | | | 185 | |
| | | | | | | | Grant Rd. & Craycroft Road | | Tucson | | AZ | | — | | Safeway Stores, Inc. | | 1983 | | | 37,268 | | | | 364 | | | | 304 | | | | 202 | |
| | | | | | | | 224th St. & Meridan Ave. | | Graham | | WA | | — | | Safeway Stores, Inc. | | 1984 | | | 44,718 | | | | 412 | | | | 384 | | | | 229 | |
| | | | | | | | 400 East Meridian Ave. | | Milton | | WA | | — | | Safeway Stores, Inc. | | 1984 | | | 44,718 | | | | 476 | | | | 416 | | | | 264 | |
| | | | | | | | 228th Ave., Northeast | | Redmond | | WA | | — | | Safeway Stores, Inc. | | 1984 | | | 44,718 | | | | 504 | | | | 508 | | | | 279 | |
| | | | | | | | 4512 North Market St. | | Spokane | | WA | | — | | Safeway Stores, Inc. | | 1984 | | | 38,905 | | | | 376 | | | | 264 | | | | 208 | |
| 2015 | | | | 1/25/2015 | | | 3711 Gateway Dr. | | Eau Claire | | WI | | — | | Kohl's Department Stores, Inc. | | 1994 | | | 76,164 | | | | 468 | | | | 464 | | | | 487 | |
| | | | | 1/31/2015 | | | 1700 State Route 160 | | Port Orchard | | WA | | — | | Save-A-Lot, Ltd. | | 1983 | | | 16,037 | | | | 80 | | | | 80 | | | | 97 | |
| 2017 | | | | 3/31/2017 | | | 1610 South Westmoreland Ave. | | Dallas | | TX | | — | | Malone's Food Stores | | 1960 | | | 68,024 | | | | 360 | | | | 480 | | | | 376 | |
| | | | | 4/30/2017 | | | 2401 Wooton Pkwy. | | Rockville | | MD | | — | | GFS Realty, Inc. (Giant Food, Inc.) | | 1977 | | | 51,682 | | | | 116 | | | | 152 | | | | 92 | |
| | | | | 11/30/2017 | | | 10340 U.S. 19 | | Port Richey | | FL | | — | | Kingswere Furniture | | 1980 | | | 53,820 | | | | 0 | | | | 0 | | | | 400 | |
| 2018 | | | | 2/26/2018 | | | 4831 Whipple Ave., Northwest | | Canton | | OH | | — | | Best Buy Company, Inc. | | 1995 | | | 46,350 | | | | 464 | | | | 468 | | | | 465 | |
| | | | | | | | 399 Peachwood Centre Dr. | | Spartanburg | | SC | | — | | Best Buy Company, Inc. | | 1996 | | | 45,800 | | | | 396 | | | | 396 | | | | 395 | |
| | | | | 12/31/2018 | | | 1150 West Carl Sandburg Dr. | | Galesburg | | IL | | — | | Kmart Corporation | | 1992 | | | 94,970 | | | | 696 | | | | 328 | | | | 0 | |
| | | | | | | | 12080 Carmel Mountain Rd. | | San Diego | | CA | | — | | Sears Holding Corporation | | 1993 | | | 107,210 | | | | 788 | | | | 752 | | | | 0 | |
| | | | | | | | 21082 Pioneer Plaza Dr. | | Watertown | | NY | | — | | Kmart Corporation | | 1993 | | | 120,727 | | | | 1,164 | | | | 480 | | | | 0 | |
| | | | | | | | 255 Northgate Dr. | | Manteca | | CA | | — | | Kmart Corporation | | 1993 | | | 107,489 | | | | 1,236 | | | | 556 | | | | 0 | |
| | | | | | | | 5350 Leavitt Rd. | | Lorain | | OH | | — | | Kmart Corporation | | 1993 | | | 193,193 | | | | 1,752 | | | | 732 | | | | 0 | |
| | | | | | | | 97 Seneca Trail | | Fairlea | | WV | | — | | Kmart Corporation | | 1993/1999 | | | 90,933 | | | | 816 | | | | 348 | | | | 0 | |
| 2021 | | | | 1/31/2021 | | | 3040 Josey Ln. | | Carrollton | | TX | | — | | Ong's Family Inc. | | 1984 | | | 61,000 | | | | 240 | | | | 404 | | | | 0 | |
| 2028 | | | | 1/31/2028 | | | 2010 Apalachee Pkwy. | | Tallahassee | | FL | | — | | Kohl's Department Stores, Inc. | | 2007 | | | 102,381 | | | | 400 | | | | 420 | | | | 484 | |
| | | | | 8/31/2028 | | | 9803 Edmonds Way | | Edmonds | | WA | | — | | PCC Natural Markets | | 1981 | | | 34,459 | | | | 200 | | | | 200 | | | | 0 | |
Page 22 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Consolidated Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | Year | | | | | | Annualized | | Annualized | | Fixed Rent at |
Lease | | Lease | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased or | | Cash Rent | | GAAP Rent | | Next Option |
Expiration | | Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | Available (1) | | ($000) (2) | | ($000) (3) | | ($000) (4) |
NA | | NA | | 1700 State Route 160 | | Port Orchard | | WA | | — | | (Available for Lease) | | 1983 | | | 11,931 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | 3621 E Lincoln Way | | Cheyenne | | WY | | — | | (Available for Lease) | | 1981 | | | 31,420 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | 5402 4th St. | | Lubbock | | TX | | — | | (Available for Lease) | | 1978 | | | 53,820 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | 5544 Atlanta Hwy. | | Montgomery | | AL | | — | | (Available for Lease) | | 1980/2007 | | | 60,698 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | 9400 South 755 East | | Sandy | | UT | | — | | (Available for Lease) | | 1981 | | | 41,612 | | | | 0 | | | | 0 | | | | 0 | |
| | | | | | | | Kipling St. & Bowles Ave. | | Littleton | | CO | | — | | (Available for Lease) | | 1981 | | | 29,360 | | | | 0 | | | | 0 | | | | 0 | |
| | | | RETAIL TOTAL/WEIGHTED AVERAGE | | | | 92.9% Leased | | | | | 3,236,974 | | | | 23,340 | | | | 28,184 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | | | | 93.82% Leased | | | | | 41,160,090 | | | | 387,868 | | | | 376,096 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Footnote
| | |
|
(1) | | Square foot leased or vacant includes those tenants with month-to-month leases. |
|
(2) | | Calculated by annualizing the three months ended 9/30/08 cash rent. |
|
(3) | | Calculated by annualizing the three months ended 9/30/08 GAAP base rent. |
|
(4) | | Rent at option rate listed for those lease contracts where a set rent in dollars is specified, as it relates to Fixed Rent at Next Option. |
|
(5) | | Lesser of the noted rent or a function of fair market value such as 100%, 95%, or 90%. |
|
(6) | | Greater of the noted rent or a function of fair market value such as 100%, 95%, or 90%. |
|
(7) | | Rents from tenants prior to expiration of lease, prior tenant has vacated. |
Page 23 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Net Lease Strategic Asset Fund Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | Year | | | | | | Annualized | | Annualized | | Fixed Rent at |
Lease | | Lease | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased or | | Cash Rent | | GAAP Rent | | Next Option |
Expiration | | Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | Available (1) | | ($000) (2) | | ($000) (3) | | ($000) (4) |
NET LEASE STRATEGIC ASSET FUND PROPERTIES | | | | | | | | | | | | | | | | | | | | | | | | |
| 2009 | | | | 9/30/2009 | | | 109 Stevens St. | | Jacksonville | | FL | | (5) | | Unisource Worldwide, Inc. | | 1959/1967 | | | 168,800 | | | | 620 | | | | 568 | | | | 0 | |
| 2010 | | | | 8/17/2010 | | | 904 Industrial Rd. | | Marshall | | MI | | — | | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | | 1968/1972 | | | 195,640 | | | | 624 | | | | 624 | | | | 0 | |
| | | | | 10/31/2010 | | | 265 Lehigh St. | | Allentown | | PA | | — | | Wachovia Bank N.A. | | 1980 | | | 71,230 | | | | 248 | | | | 572 | | | | 261 | |
| | | | | | | | 5201 West Barraque St. | | Pine Bluff | | AR | | — | | Entergy Services, Inc. | | 1964/1973 | | | 27,189 | | | | 192 | | | | 192 | | | | 192 | |
| 2011 | | | | 5/31/2011 | | | 1200 Jupiter Rd. | | Garland | | TX | | — | | Raytheon Company | | 1980 | | | 278,759 | | | | 1,508 | | | | 2,052 | | | | 1,588 | |
| | | | | 7/15/2011 | | | 19019 North 59th Ave. | | Glendale | | AZ | | — | | Honeywell International, Inc. | | 1986/1997/2000 | | | 252,300 | | | | 2,452 | | | | 3,100 | | | | 0 | |
| 2012 | | | | 4/30/2012 | | | 3600 Army Post Rd. | | Des Moines | | IA | | (6) | | Electronic Data Systems LLC | | 2002 | | | 405,000 | | | | 2,852 | | | | 2,968 | | | | 0 | |
| | | | | 5/31/2012 | | | 101 Creger Dr. | | Ft. Collins | | CO | | — | | Lithia Motors | | 1982 | | | 10,000 | | | | 276 | | | | 236 | | | | 0 | |
| 2013 | | | | 5/31/2013 | | | 2401 Cherahala Blvd. | | Knoxville | | TN | | — | | Advance PCS, Inc. | | 2002 | | | 59,748 | | | | 900 | | | | 900 | | | | 0 | |
| | | | | 6/30/2013 | | | 420 Riverport Rd. | | Kingsport | | TN | | — | | American Electric Power | | 1981 | | | 42,770 | | | | 312 | | | | 308 | | | | 310 | |
| | | | | | | | 8555 South River Pkwy. | | Tempe | | AZ | | (6) | | ASM Lithography, Inc. (ASM Lithography Holding NV) | | 1998 | | | 95,133 | | | | 2,356 | | | | 2,124 | | | | 0 | |
| | | | | 10/31/2013 | | | 3943 Denny Ave. | | Pascagoula | | MS | | — | | Northrop Grumman Systems Corporation | | 1995 | | | 94,841 | | | | 680 | | | | 680 | | | | 0 | |
| | | | | 12/31/2013 | | | 120 Southeast Parkway Dr. | | Franklin | | TN | | — | | Essex Group, Inc. (United Technologies Corporation) | | 1970/1983 | | | 289,330 | | | | 1,476 | | | | 652 | | | | 735 | |
| 2014 | | | | 1/31/2014 | | | 1401 & 1501 Nolan Ryan Parkway | | Arlington | | TX | | — | | Siemens Dematic Postal Automation, L.P. | | 2003 | | | 236,547 | | | | 2,460 | | | | 2,724 | | | | 0 | |
| | | | | 4/30/2014 | | | 12000 & 12025 Tech Center Dr. | | Livonia | | MI | | (6) | | Kelsey-Hayes Company (TRW Automotive Inc.) | | 1987/1988/1990 | | | 180,230 | | | | 1,988 | | | | 2,072 | | | | 0 | |
| | | | | 6/30/2014 | | | 70 Mechanic St. | | Foxboro | | MA | | — | | Invensys Systems, Inc. (Siebe, Inc.) | | 1965/1967/1971 | | | 251,914 | | | | 0 | | | | (412 | ) | | | 2,817 | |
| | | | | 12/31/2014 | | | 324 Industrial Park Rd. | | Franklin | | NC | | (5) | | SKF USA, Inc. | | 1996 | | | 72,868 | | | | 396 | | | | 396 | | | | 0 | |
| 2015 | | | | 6/30/2015 | | | 1901 49th Ave. | | Minneapolis | | MN | | (5) | | Owens Corning Roofing and Asphalt, LLC | | 2003 | | | 18,620 | | | | 588 | | | | 588 | | | | 0 | |
| | | | | | | | 2500 Patrick Henry Pkwy | | McDonough | | GA | | — | | Georgia Power Company | | 1999 | | | 111,911 | | | | 1,476 | | | | 1,136 | | | | 0 | |
| | | | | | | | 2935 Van Vactor Dr. | | Plymouth | | IN | | — | | Bay Valley Foods, LLC | | 2000/2003 | | | 300,500 | | | | 780 | | | | 808 | | | | 853 | |
| | | | | | | | 3711 San Gabriel | | Mission | | TX | | — | | Voicestream PCS II Corporation (T-Mobile USA, Inc.) | | 2003 | | | 75,016 | | | | 900 | | | | 1,020 | | | | 0 | |
| | | | | 9/27/2015 | | | 9110 Grogans Mill Rd. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1992 | | | 275,750 | | | | 1,680 | | | | 3,148 | | | | 0 | |
| | | | | | | | 2529 West Thorne Dr. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1982/1999 | | | 65,500 | | | | 1,532 | | | | 836 | | | | 0 | |
| 2016 | | | | 1/31/2016 | | | 1600 Eberhardt Rd. | | Temple | | TX | | — | | Nextel of Texas | | 2001 | | | 108,800 | | | | 1,524 | | | | 1,616 | | | | 0 | |
| | | | | 5/14/2016 | | | 6455 State Hwy 303 Northeast | | Bremerton | | WA | | — | | Nextel West Corporation | | 2002 | | | 60,200 | | | | 1,084 | | | | 1,164 | | | | 0 | |
| | | | | 9/30/2016 | | | 1440 East 15th St. | | Tucson | | AZ | | — | | Cox Communications, Inc. | | 1988 | | | 28,591 | | | | 480 | | | | 548 | | | | 0 | |
| | | | | 11/30/2016 | | | 736 Addison Rd. | | Erwin | | NY | | (6) | | Corning, Inc. | | 2006 | | | 408,000 | | | | 1,112 | | | | 1,272 | | | | 0 | |
| 2017 | | | | 12/31/2017 | | | 11411 North Kelly Avenue | | Oklahoma City | | OK | | — | | American Golf Corporation | | 1991/1996 | | | 13,924 | | | | 476 | | | | 480 | | | | 0 | |
| 2018 | | | | 3/15/2018 | | | 601 & 701 Experian Pkwy. | | Allen | | TX | | — | | Experian Information Solutions, Inc. (Experian North America) | | 1981/1983 | | | 292,700 | | | | 516 | | | | 3,836 | | | | 0 | |
| | | | | 8/31/2018 | | | 3500 North Loop Rd. | | McDonough | | GA | | — | | Litton Loan Servicing, L.P. | | 2007 | | | 62,218 | | | | 1,100 | | | | 1,100 | | | | 0 | |
| 2019 | | | | 1/31/2019 | | | 2999 Southwest 6th St. | | Redmond | | OR | | — | | Voice Stream PCS I, LLC (T-Mobile USA, Inc.) | | 2004 | | | 77,484 | | | | 1,436 | | | | 1,572 | | | | 0 | |
| | | | | 6/28/2019 | | | 3265 East Goldstone Dr. | | Meridian | | ID | | (6) | | Voicestream PCS II Corporation (T-Mobile USA, Inc.) | | 2004 | | | 77,484 | | | | 1,240 | | | | 1,364 | | | | 0 | |
| | | | | 10/31/2019 | | | 17191 St. Luke’s Way | | The Woodlands | | TX | | — | | Montgomery County Management Company, LLC | | 2004 | | | 41,000 | | | | 716 | | | | 964 | | | | 0 | |
| | | | | | | | 9601 Renner Blvd. | | Lenexa | | KS | | (6) | | Voicestream PCS II Corporation (T-Mobile USA, Inc.) | | 2004 | | | 77,484 | | | | 1,244 | | | | 1,392 | | | | 0 | |
Page 24 of 50
LEXINGTON REALTY TRUST
Property Leases and Vacancies — Net Lease Strategic Asset Fund Portfolio — 9/30/08
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of | | Date of | | | | | | | | | | | | Year | | | | | | Annualized | | Annualized | | Fixed Rent at |
Lease | | Lease | | | | | | | | | | | | Built/Renovated/ | | Sq.Ft. Leased or | | Cash Rent | | GAAP Rent | | Next Option |
Expiration | | Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Expanded | | Available (1) | | ($000) (2) | | ($000) (3) | | ($000) (4) |
| 2020 | | | | 5/31/2020 | | | 359 Gateway Dr. | | Lavonia | | GA | | — | | TI Group Automotive Systems, LLC (TI Automotive Ltd.) | | 2005 | | | 133,221 | | | | 1,200 | | | | 1,200 | | | | 0 | |
| | | | | 6/30/2020 | | | 10419 North 30th St. | | Tampa | | FL | | — | | Time Customer Service, Inc. | | 1986 | | | 132,981 | | | | 1,256 | | | | 1,448 | | | | 0 | |
| | | | | 8/31/2020 | | | First Park Dr. | | Oakland | | ME | | (6) | | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | | 2005 | | | 78,610 | | | | 1,240 | | | | 1,148 | | | | 0 | |
| | | | | 11/30/2020 | | | 11555 University Blvd. | | Sugar Land | | TX | | — | | KS Management Services, LLP (St. Luke's Episcopal Health System Corporation) | | 2005 | | | 72,683 | | | | 1,116 | | | | 1,252 | | | | 0 | |
| 2021 | | | | 10/25/2021 | | | 6938 Elm Valley Dr. | | Kalamazoo | | MI | | — | | Dana Commercial Vehicle Products, LLC (Dana Limited) | | 1999/2004 | | | 150,945 | | | | 1,844 | | | | 1,932 | | | | 0 | |
| 2025 | | | | 7/14/2025 | | | 590 Ecology Ln. | | Chester | | SC | | — | | Owens Corning, Inc. | | 2001/2005 | | | 420,597 | | | | 2,184 | | | | 2,168 | | | | 1,678 | |
| 2026 | | | | 8/31/2026 | | | 25500 State Hwy 249 | | Tomball | | TX | | — | | Parkway Chevrolet, Inc. (R. Durdin, J. Durdin) | | 2005 | | | 77,076 | | | | 1,260 | | | | 1,508 | | | | 0 | |
| 2027 | | | | 4/30/2027 | | | 2424 Alpine Rd. | | Eau Claire | | WI | | (6) | | Silver Spring Gardens, Inc. (Huntsinger Farms, Inc.) | | 1993/2004 | | | 159,000 | | | | 932 | | | | 1,172 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | NET LEASE STRATEGIC ASSET FUND TOTAL/WEIGHTED AVERAGE | | 100.0% Leased | | | | | 6,052,594 | | | | 48,256 | | | | 54,428 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Footnotes
| | |
|
(1) | | Square foot leased or vacant includes those tenants with month-to-month leases. |
|
(2) | | Calculated by annualizing the three months ended 9/30/08 cash rent. |
|
(3) | | Calculated by annualizing the three months ended 9/30/08 GAAP base rent. |
|
(4) | | Rent at option rate listed for those lease contracts where a set rent in dollars is specified, as it relates to Fixed Rent at Next Option. |
|
(5) | | Lesser of the noted rent or a function of fair market value such as 100%, 95%, or 90%. |
|
(6) | | Greater of the noted rent or a function of fair market value such as 100%, 95%, or 90%. |
Page 25 of 50
LEXINGTON REALTY TRUST
Unleveraged Properties by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Annualized | | Annualized |
| | | | | | | | | | | | Original Gross Book | | Cash Rent | | GAAP Rent |
| | Property Location | | City | | State | | Net Rentable Area | | Value ($000) (3) | | ($000) (1) | | ($000) (2) |
|
Office | | 11201 Renner Blvd. | | Lenexa | | KS | | | 178,000 | | | $ | 39,261 | | | $ | 2,944 | | | $ | 3,272 | |
| | 160 Clairemont Ave. | | Decatur | | GA | | | 121,686 | | | $ | 15,928 | | | $ | 648 | | | $ | 648 | |
| | 1600 Viceroy Dr. | | Dallas | | TX | | | 212,749 | | | $ | 41,672 | | | $ | 1,820 | | | $ | 2,176 | |
| | 1770 Cartwright Rd. | | Irvine | | CA | | | 149,194 | | | $ | 34,046 | | | $ | 2,616 | | | $ | 2,732 | |
| | 2300 Litton Ln. | | Hebron | | KY | | | 83,441 | | | $ | 9,581 | | | $ | 424 | | | $ | 456 | |
| | 3535 Calder Ave. | | Beaumont | | TX | | | 49,639 | | | $ | 3,909 | | | $ | 684 | | | $ | 684 | |
| | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | | 114,518 | | | $ | 19,151 | | | $ | 2,232 | | | $ | 2,260 | |
| | 500 Olde Worthington Rd. | | Westerville | | OH | | | 97,000 | | | $ | 13,839 | | | $ | 1,112 | | | $ | 1,256 | |
| | 656 Plainsboro Rd. | | Plainsboro | | NJ | | | 4,060 | | | $ | 808 | | | $ | 128 | | | $ | 92 | |
| | 848 Main St. & 849 Front St. | | Evanston | | WY | | | 29,500 | | | $ | 3,339 | | | $ | 116 | | | $ | 168 | |
|
Industrial | | 1601 Pratt Ave. | | Marshall | | MI | | | 58,300 | | | $ | 939 | | | $ | 120 | | | $ | 120 | |
| | 2425 Hwy. 77 North | | Waxahachie | | TX | | | 425,816 | | | $ | 32,612 | | | $ | 3,400 | | | $ | 3,400 | |
| | 250 Rittenhouse Cir. | | Bristol | | PA | | | 255,019 | | | $ | 14,041 | | | $ | — | | | $ | — | |
| | 3456 Meyers Ave. | | Memphis | | TN | | | 780,000 | | | $ | 14,910 | | | $ | 1,592 | | | $ | 1,696 | |
| | 50 Tyger River Dr. | | Duncan | | SC | | | 221,833 | | | $ | 13,017 | | | $ | 900 | | | $ | 900 | |
| | 75 North St. | | Saugerties | | NY | | | 52,000 | | | $ | 1,330 | | | $ | 124 | | | $ | 232 | |
| | 7670 Hacks Cross Rd. | | Olive Branch | | MS | | | 268,104 | | | $ | 10,954 | | | $ | 956 | | | $ | 916 | |
| | 900 Industrial Blvd. | | Crossville | | TN | | | 222,200 | | | $ | 7,690 | | | $ | 684 | | | $ | 684 | |
|
Retail | | 10340 U.S. 19 | | Port Richey | | FL | | | 53,820 | | | $ | 3,040 | | | $ | — | | | $ | — | |
| | 104 Branchwood Shopping Center | | Jacksonville | | NC | | | 23,000 | | | $ | 709 | | | $ | 84 | | | $ | 112 | |
| | 10415 Grande Ave. | | Sun City | | AZ | | | 10,000 | | | $ | 4,650 | | | $ | 164 | | | $ | 264 | |
| | 1066 Main St. | | Forest Park | | GA | | | 14,859 | | | $ | 2,400 | | | $ | 216 | | | $ | 188 | |
| | 1084 East Second St. | | Franklin | | OH | | | 29,119 | | | $ | 1,840 | | | $ | 112 | | | $ | 156 | |
| | 119 North Balboa Rd. | | El Paso | | TX | | | 10,000 | | | $ | 2,280 | | | $ | 164 | | | $ | 136 | |
| | 120 South Waco St. | | Hillsboro | | TX | | | 35,000 | | | $ | 2,280 | | | $ | 160 | | | $ | 188 | |
| | 12000 East Mississippi Ave. | | Aurora | | CO | | | 24,000 | | | $ | 3,060 | | | $ | 256 | | | $ | 276 | |
| | 12535 Southeast 82nd Ave. | | Clackamas | | OR | | | 42,842 | | | $ | 3,371 | | | $ | 304 | | | $ | 324 | |
| | 130 Midland Ave. | | Port Chester | | NY | | | 59,000 | | | $ | 6,760 | | | $ | 1,116 | | | $ | 1,196 | |
| | 13133 Steubner Ave. | | Houston | | TX | | | 52,200 | | | $ | 3,490 | | | $ | 280 | | | $ | 404 | |
| | 1415 Hwy. 377 East | | Granbury | | TX | | | 35,000 | | | $ | 2,700 | | | $ | 204 | | | $ | 316 | |
| | 1610 South Westmoreland Ave. | | Dallas | | TX | | | 68,024 | | | $ | 5,925 | | | $ | 360 | | | $ | 480 | |
| | 1642 Williams Ave. | | Grants Pass | | OR | | | 33,770 | | | $ | 2,270 | | | $ | 292 | | | $ | 216 | |
| | 1698 Mountain Industrial Blvd. | | Stone Mountain | | GA | | | 5,704 | | | $ | 1,170 | | | $ | 104 | | | $ | 88 | |
| | 1700 State Route 160 | | Port Orchard | | WA | | | 27,968 | | | $ | 3,566 | | | $ | 80 | | | $ | 80 | |
Page 26 of 50
LEXINGTON REALTY TRUST
Unleveraged Properties by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Annualized | | Annualized |
| | | | | | | | | | | | Original Gross Book | | Cash Rent | | GAAP Rent |
| | Property Location | | City | | State | | Net Rentable Area | | Value ($000) (3) | | ($000) (1) | | ($000) (2) |
|
| | 18601 Alderwood Mall Blvd. | | Lynnwood | | WA | | | 43,105 | | | $ | 3,147 | | | $ | 280 | | | $ | 300 | |
| | 201 West Main St. | | Cumming | | GA | | | 14,208 | | | $ | 3,390 | | | $ | 216 | | | $ | 288 | |
| | 2010 Apalachee Pkwy. | | Tallahassee | | FL | | | 102,381 | | | $ | 3,700 | | | $ | 400 | | | $ | 420 | |
| | 205 Homer Rd. | | Minden | | LA | | | 35,000 | | | $ | 3,360 | | | $ | 192 | | | $ | 284 | |
| | 2223 North Druid Hills Rd. | | Atlanta | | GA | | | 6,260 | | | $ | 1,450 | | | $ | 120 | | | $ | 96 | |
| | 224th St. & Meridan Ave. | | Graham | | WA | | | 44,718 | | | $ | 3,200 | | | $ | 412 | | | $ | 384 | |
| | 228th Ave., Northeast | | Redmond | | WA | | | 44,718 | | | $ | 3,910 | | | $ | 504 | | | $ | 508 | |
| | 24th St. West & St. John’s Ave. | | Billings | | MT | | | 40,800 | | | $ | 3,500 | | | $ | 188 | | | $ | 332 | |
| | 2500 E. Carrier Pkwy. | | Grand Prairie | | TX | | | 49,349 | | | $ | 3,840 | | | $ | 496 | | | $ | 4,280 | |
| | 291 Talbert Blvd. | | Lexington | | NC | | | 23,000 | | | $ | 2,460 | | | $ | 140 | | | $ | 140 | |
| | 3040 Josey Ln. | | Carrollton | | TX | | | 61,000 | | | $ | 3,055 | | | $ | 240 | | | $ | 404 | |
| | 3211 West Beverly St. | | Staunton | | VA | | | 23,000 | | | $ | 1,958 | | | $ | 164 | | | $ | 164 | |
| | 3451 Alta Mesa Blvd. | | Fort Worth | | TX | | | 44,000 | | | $ | 4,830 | | | $ | 304 | | | $ | 360 | |
| | 3468 Georgia Hwy. 120 | | Duluth | | GA | | | 9,300 | | | $ | 1,950 | | | $ | 144 | | | $ | 152 | |
| | 399 Peachwood Centre Dr. | | Spartanburg | | SC | | | 45,800 | | | $ | 4,167 | | | $ | 396 | | | $ | 396 | |
| | 400 East Meridian Ave. | | Milton | | WA | | | 44,718 | | | $ | 3,690 | | | $ | 476 | | | $ | 416 | |
| | 402 East Crestwood Dr. | | Victoria | | TX | | | 10,000 | | | $ | 1,870 | | | $ | 164 | | | $ | 116 | |
| | 4121 South Port Ave. | | Corpus Christi | | TX | | | 10,000 | | | $ | 2,280 | | | $ | 164 | | | $ | 136 | |
| | 4512 North Market St. | | Spokane | | WA | | | 38,905 | | | $ | 2,910 | | | $ | 376 | | | $ | 264 | |
| | 4545 Chamblee — Dunwoody Rd. | | Chamblee | | GA | | | 4,565 | | | $ | 1,170 | | | $ | 96 | | | $ | 76 | |
| | 4811 Wesley St. | | Greenville | | TX | | | 48,492 | | | $ | 2,120 | | | $ | 172 | | | $ | 240 | |
| | 4831 Whipple Ave., Northwest | | Canton | | OH | | | 46,350 | | | $ | 4,417 | | | $ | 464 | | | $ | 468 | |
| | 5104 North Franklin Rd. | | Lawrence | | IN | | | 28,721 | | | $ | 2,870 | | | $ | 192 | | | $ | 192 | |
| | 5544 Atlanta Hwy. | | Montgomery | | AL | | | 60,698 | | | $ | 3,940 | | | $ | — | | | $ | — | |
| | 6910 South Memorial Hwy. | | Tulsa | | OK | | | 43,123 | | | $ | 2,879 | | | $ | 256 | | | $ | 272 | |
| | 825 Southway Dr. | | Jonesboro | | GA | | | 4,894 | | | $ | 1,120 | | | $ | 84 | | | $ | 64 | |
| | 900 South Canal St. | | Carlsbad | | NM | | | 10,000 | | | $ | 2,160 | | | $ | 164 | | | $ | 104 | |
| | 901 West Expwy. | | McAllen | | TX | | | 10,000 | | | $ | 2,110 | | | $ | 164 | | | $ | 164 | |
| | 956 Ponce de Leon Ave. | | Atlanta | | GA | | | 3,900 | | | $ | 1,160 | | | $ | 84 | | | $ | 88 | |
| | Bisbee Naco Hwy. & Hwy. 92 | | Bisbee | | AZ | | | 30,181 | | | $ | 2,120 | | | $ | 272 | | | $ | 204 | |
| | Grant Rd. & Craycroft Road | | Tucson | | AZ | | | 37,268 | | | $ | 2,830 | | | $ | 364 | | | $ | 304 | |
| | N.E.C. 45th St./Lee Blvd. | | Lawton | | OK | | | 30,757 | | | $ | 2,560 | | | $ | 332 | | | $ | 76 | |
| | Old Mammoth Rd./Meridian Blvd. | | Mammoth Lakes | | CA | | | 44,425 | | | $ | 5,240 | | | $ | 412 | | | $ | 576 | |
| | S. Carolina 52/52 Bypass | | Moncks Corner | | SC | | | 23,000 | | | $ | 1,310 | | | $ | 60 | | | $ | 124 | |
Page 27 of 50
LEXINGTON REALTY TRUST
Unleveraged Properties by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Annualized | | Annualized |
| | | | | | | | | | | | Original Gross Book | | Cash Rent | | GAAP Rent |
| | Property Location | | City | | State | | Net Rentable Area | | Value ($000) (3) | | ($000) (1) | | ($000) (2) |
|
| | US 221 & Hospital Rd. | | Jefferson | | NC | | | 23,000 | | | $ | 1,070 | | | $ | 72 | | | $ | 72 | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| | Total Unleveraged Properties | | | | | | | 4,987,001 | | | $ | 424,281 | | | $ | 32,960 | | | $ | 38,580 | |
| | | | | | | | |
| | |
Footnotes |
|
(1) | | Calculated by annualizing the three months ended 9/30/2008 cash rent. |
|
(2) | | Calculated by annualizing the three months ended 9/30/2008 GAAP rent. |
|
(3) | | Represents original GAAP capitalized costs. |
Page 28 of 50
LEXINGTON REALTY TRUST
Term Loan Collateral by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Term Loan | | | | | | |
| | | | | | | | | | | | Outstanding | | Original Gross Book | | Annualized Cash | | Annualized GAAP |
| | Property Location | | City | | State | | Net Rentable Area | | ($000) (4) | | Value($000) (3) | | Rent 000) (1) | | Rent ($000) (2) |
|
Office | | 100 Light St. | | Baltimore | | MD | | | 523,240 | | | | | | | $ | 167,860 | | | $ | 12,520 | | | $ | 12,520 | |
| | 12209 West Markham St. | | Little Rock | | AR | | | 36,311 | | | | | | | $ | 4,010 | | | $ | 236 | | | $ | 236 | |
| | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | | 138,940 | | | | | | | $ | 23,053 | | | $ | 1,624 | | | $ | 1,632 | |
| | 147 Milk St. | | Boston | | MA | | | 52,337 | | | | | | | $ | 20,074 | | | $ | 1,532 | | | $ | 1,680 | |
| | 1900 L. Don Dodson Dr. | | Bedford | | TX | | | 202,493 | | | | | | | $ | 9,154 | | | $ | — | | | $ | 928 | |
| | 207 Mockingbird Ln. | | Johnson City | | TN | | | 63,800 | | | | | | | $ | 10,120 | | | $ | 676 | | | $ | 756 | |
| | 26555 Northwestern Hwy. | | Southfield | | MI | | | 187,163 | | | | | | | $ | 12,853 | | | $ | 1,160 | | | $ | 1,420 | |
| | 288 North Broad St. | | Elizabeth | | NJ | | | 30,000 | | | | | | | $ | 5,610 | | | $ | 636 | | | $ | 480 | |
| | 3165 McKelvey Rd. | | Bridgeton | | MO | | | 52,994 | | | | | | | $ | 5,850 | | | $ | 384 | | | $ | 528 | |
| | 3333 Coyote Hill Rd. | | Palo Alto | | CA | | | 202,000 | | | | | | | $ | 33,400 | | | $ | 3,500 | | | $ | 3,392 | |
| | 350 Pine St. | | Beaumont | | TX | | | 425,198 | | | | | | | $ | 25,337 | | | $ | 4,104 | | | $ | 4,376 | |
| | 5550 Tech Center Dr. | | Colorado Springs | | CO | | | 61,690 | | | | | | | $ | 6,790 | | | $ | 840 | | | $ | 748 | |
| | 6277 Sea Harbor Dr. | | Orlando | | FL | | | 355,840 | | | | | | | $ | 51,421 | | | $ | 4,644 | | | $ | 3,736 | |
| | 6301 Gaston Ave. | | Dallas | | TX | | | 173,855 | | | | | | | $ | 22,047 | | | $ | 1,396 | | | $ | 1,396 | |
| | King St. | | Honolulu | | HI | | | 230,063 | | | | | | | $ | 35,931 | | | $ | 1,444 | | | $ | 1,380 | |
| | Sandlake Rd./Kirkman Rd. | | Orlando | | FL | | | 184,000 | | | | | | | $ | 11,900 | | | $ | 960 | | | $ | 1,868 | |
|
Industrial | | 10590 Hamilton Ave. | | Cincinnati | | OH | | | 247,088 | | | | | | | $ | 9,708 | | | $ | 792 | | | $ | 792 | |
| | 113 Wells St. | | North Berwick | | ME | | | 820,868 | | | | | | | $ | 36,640 | | | $ | 2,344 | | | $ | 2,344 | |
| | 1650-1654 Williams Rd. | | Columbus | | OH | | | 772,450 | | | | | | | $ | 16,459 | | | $ | 1,348 | | | $ | 1,344 | |
| | 191 Arrowhead Dr. | | Hebron | | OH | | | 250,000 | | | | | | | $ | 5,334 | | | $ | 276 | | | $ | 276 | |
| | 200 Arrowhead Dr. | | Hebron | | OH | | | 401,260 | | | | | | | $ | 8,461 | | | $ | 1,028 | | | $ | 984 | |
| | 2455 Premier Dr. | | Orlando | | FL | | | 205,016 | | | | | | | $ | 6,290 | | | $ | 508 | | | $ | 784 | |
| | 2880 Kenny Biggs Rd. | | Lumberton | | NC | | | 423,280 | | | | | | | $ | 15,416 | | | $ | 1,236 | | | $ | 1,360 | |
| | 3350 Miac Cove Rd. | | Memphis | | TN | | | 141,359 | | | | | | | $ | 12,591 | | | $ | 376 | | | $ | 372 | |
| | 477 Distribution Pkwy. | | Collierville | | TN | | | 120,000 | | | | | | | $ | 3,797 | | | $ | 480 | | | $ | 404 | |
|
Retail | | 1000 US Hwy. 17 | | North Myrtle Beach | | SC | | | 43,021 | | | | | | | $ | 1,770 | | | $ | 144 | | | $ | 3,668 | |
| | 101 West Buckingham Rd. | | Garland | | TX | | | 40,000 | | | | | | | $ | 5,380 | | | $ | 324 | | | $ | 324 | |
| | 1032 Fort St. Mall | | Honolulu | | HI | | | 85,610 | | | | | | | $ | 11,147 | | | $ | 988 | | | $ | 972 | |
| | 1053 Mineral Springs Rd. | | Paris | | TN | | | 31,170 | | | | | | | $ | 1,450 | | | $ | 160 | | | $ | 212 | |
| | 1600 East 23rd St. | | Chattanooga | | TN | | | 42,130 | | | | | | | $ | 2,770 | | | $ | 128 | | | $ | 128 | |
| | 302 Coxcreek Pkwy. | | Florence | | AL | | | 42,130 | | | | | | | $ | 3,360 | | | $ | 224 | | | $ | 312 | |
| | 3621 E Lincoln Way | | Cheyenne | | WY | | | 31,420 | | | | | | | $ | 2,930 | | | $ | — | | | $ | — | |
| | 5402 4th St. | | Lubbock | | TX | | | 53,820 | | | | | | | $ | 2,110 | | | $ | — | | | $ | — | |
Page 29 of 50
LEXINGTON REALTY TRUST
Term Loan Collateral by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Term Loan | | | | | | |
| | | | | | | | | | | | Outstanding | | Original Gross Book | | Annualized Cash | | Annualized GAAP |
| | Property Location | | City | | State | | Net Rentable Area | | ($000) (4) | | Value($000) (3) | | Rent 000) (1) | | Rent ($000) (2) |
|
| | 835 Julian Ave. | | Thomasville | | NC | | | 23,767 | | | | | | | $ | 2,620 | | | $ | 108 | | | $ | 108 | |
| | 928 First Ave. | | Rock Falls | | IL | | | 27,650 | | | | | | | $ | 1,140 | | | $ | 76 | | | $ | 96 | |
| | 9400 South 755 East | | Sandy | | UT | | | 41,612 | | | | | | | $ | 4,880 | | | $ | — | | | $ | — | |
| | 9803 Edmonds Way | | Edmonds | | WA | | | 34,459 | | | | | | | $ | 3,813 | | | $ | 200 | | | $ | 200 | |
| | Brown Mill Rd./US 601 | | Concord | | NC | | | 32,259 | | | | | | | $ | 1,932 | | | $ | 196 | | | $ | 164 | |
| | Little Rock Rd./Tuckaseegee Rd. | | Charlotte | | NC | | | 33,640 | | | | | | | $ | 1,610 | | | $ | 96 | | | $ | 152 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| | Total Term Loan Collateral | | | | | | | 6,863,933 | | | $ | 197,931 | | | $ | 607,018 | | | $ | 46,688 | | | $ | 52,072 | |
| | | | | | | | |
| | |
Footnotes |
|
(1) | | Calculated by annualizing the three months ended 9/30/2008 cash rent. |
|
(2) | | Calculated by annualizing the three months ended 9/30/2008 GAAP rent. |
|
(3) | | Represents original GAAP capitalized costs. |
|
(4) | | Aggregate amount of $197,931 is secured by all properties in the collateral pool. |
Page 30 of 50
LEXINGTON REALTY TRUST
2009 Mortgage Maturities by Property Type
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Mortgage | | | | | | Original Gross | | Annualized | | Annualized |
| | | | | | | | | | Net Rentable | | Balance at | | Maturity | | Book Value | | Cash Rent | | GAAP Rent |
| | Property Location | | City | | State | | Area | | Maturity ($000) | | Date | | ($000) (3) | | ($000) (1) | | ($000) (2) |
|
Office | | 1500 Hughes Way | | Long Beach | | CA | | | 490,054 | | | $ | — | | | | 01/2009 | | | $ | 112,383 | | | $ | 16,988 | | | $ | 10,040 | |
| | 15375 Memorial Dr. | | Houston | | TX | | | 327,325 | | | $ | 18,229 | | | | 10/2009 | | | $ | 45,792 | | | $ | 3,600 | | | $ | 4,252 | |
| | 180 Rittenhouse Cir. | | Bristol | | PA | | | 96,000 | | | $ | 5,228 | | | | 04/2009 | | | $ | 8,782 | | | $ | 1,032 | | | $ | 1,100 | |
| | 2210 Enterprise Dr. | | Florence | | SC | | | 177,747 | | | $ | 8,445 | | | | 02/2009 | | | $ | 16,176 | | | $ | 1,748 | | | $ | 1,748 | |
| | 255 California St. | | San Francisco | | CA | | | 169,927 | | | $ | 20,000 | | | | 12/2009 | | | $ | 53,772 | | | $ | 4,204 | | | $ | 4,576 | |
| | 295 Chipeta Way | | Salt Lake City | | UT | | | 295,000 | | | $ | — | | | | 10/2009 | | | $ | 55,404 | | | $ | 6,320 | | | $ | 6,320 | |
| | 5724 West Las Positas Blvd. | | Pleasanton | | CA | | | 40,914 | | | $ | 3,808 | | | | 12/2009 | | | $ | 6,544 | | | $ | 828 | | | $ | 680 | |
|
Industrial | | 1133 Poplar Creek Rd. | | Henderson | | NC | | | 196,946 | | | $ | 3,854 | | | | 05/2009 | | | $ | 7,442 | | | $ | 824 | | | $ | 808 | |
| | 1665 Hughes Way | | Long Beach | | CA | | | 200,541 | | | $ | — | | | | 01/2009 | | | $ | 18,419 | | | $ | 2,984 | | | $ | 1,680 | |
| | 250 Swathmore Ave. | | High Point | | NC | | | 244,851 | | | $ | 7,741 | | | | 10/2009 | | | $ | 13,248 | | | $ | 1,056 | | | $ | 1,088 | |
| | 7150 Exchequer Dr. | | Baton Rouge | | LA | | | 79,086 | | | $ | 1,478 | | | | 03/2009 | | | $ | 4,001 | | | $ | 460 | | | $ | 440 | |
|
Retail | | 35400 Cowan Rd. | | Westland | | MI | | | 101,402 | | | $ | — | | | | 09/2009 | | | $ | 7,221 | | | $ | 752 | | | $ | 752 | |
| | 4733 Hills & Dales Rd. | | Canton | | OH | | | 37,214 | | | $ | — | | | | 02/2009 | | | $ | 4,422 | | | $ | 448 | | | $ | 396 | |
|
| | Total 2009 Mortgage Maturities | | | | | | | | | 2,457,007 | | | $ | 68,783 | | | | — | | | $ | 353,606 | | | $ | 41,244 | | | $ | 33,880 | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | GRAND TOTAL | | | | | | | | | 14,307,941 | | | $ | 266,714 | | | | — | | | $ | 1,384,905 | | | $ | 120,892 | | | $ | 124,532 | |
| | | | | | | | | | |
Footnotes
| | |
|
(1) | | Calculated by annualizing the three months ended 9/30/2008 cash rent. |
|
(2) | | Calculated by annualizing the three months ended 9/30/2008 GAAP rent. |
|
(3) | | Represents original GAAP capitalized costs. |
Page 31 of 50
LEXINGTON REALTY TRUST
2008 Third Quarter Disposition Summary
DISPOSITIONS
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Property | | | Gross Sale Price | | | Gain Recognized | | | | | | | Month of | |
Tenants/Guarantors | | Location | | | Type | | | ($000) | | | ($000) | | | Cash Cap Rate | | | Disposition | |
1 GFS Realty, Inc. (Giant Food, Inc.) | | Columbia | | MD | | Retail | | $ | 5,000 | | | $ | 3,023 | | | | 6.0 | % | | July |
2 GFS Realty, Inc. (Giant Food, Inc.) | | Oxon Hill | | MD | | Retail | | $ | 4,000 | | | $ | 2,650 | | | | 5.1 | % | | July |
3 Citizens Bank of Pennsylvania -13 Properties | | Various | | PA | | Retail | | $ | 13,600 | | | $ | 1,701 | | | | 7.3 | % | | Sept |
| | | | | | | | | | | | | | | | | | | | | | | |
15 TOTAL DISPOSITIONS | | | | | | | | | | | | $ | 22,600 | | | $ | 7,374 | | | | 6.6 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Page 32 of 50
LEXINGTON REALTY TRUST
2008 Third Quarter Acquisition Summary
ACQUISITIONS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | Estimated | | | | | | | |
| | | | | | | | | | | | | | | | Estimated | | | | | | | Current | | | | | | | |
| | | | | | | | | | | | | | | | Average Annual | | | | | | | Annual Cash | | | | | | | |
| | | | | | | | Property | | | Basis | | | GAAP Rent, Net | | | Average | | | Rent, Net | | | Current Cash | | | | |
Tenants/Guarantors | | Location | | | Type | | | ($000) | | | ($000) | | | GAAP Yield | | | ($000) | | | Yield | | | Lease Due | |
1 Applebee’s Services, Inc. (DineEquity, Inc.) | | Lenexa | | KS | | Office | | $ | 39,261 | | | $ | 3,902 | | | | 9.9 | % | | $ | 3,510 | | | | 8.9 | % | | | 07/2023 | |
2 Global Healthcare Exchange | | Louisville | | CO | | Office | | $ | 16,870 | | | $ | 1,600 | | | | 9.5 | % | | $ | 1,251 | | | | 7.4 | % | | | 04/2017 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 TOTAL ACQUISITIONS | | | | | | | | | | | | $ | 56,131 | | | $ | 5,502 | | | | 9.8 | % | | $ | 4,761 | | | | 8.5 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Page 33 of 50
LEXINGTON REALTY TRUST
2008 Third Quarter Leasing Summary
NEW LEASES
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | New Cash | | | New GAAP | |
| | | | | | | | Lease | | | | | | Rent Per | | | Rent Per | |
| | | | | | Property | | Expiration | | | | | | Annum | | | Annum | |
Tenants/Guarantors | | Location | | Type | | Date | | Sq. Ft. | | | ($000) | | | ($000) | |
1 Advanstar Communication, Inc. | | Irvine | | CA | | Office | | 02/2016 | | | 34,418 | | | $ | 630 | | | $ | 630 | |
2 Corona Resources, LTD | | Dallas | | TX | | Office | | 10/2013 | | | 690 | | | $ | 10 | | | $ | 10 | |
3 Fluor Enterprises, Inc. (1) | | Long Beach | | CA | | Office | | 02/2014 | | | 86,610 | | | $ | 1,871 | | | $ | 1,992 | |
4 Office Suites Plus Properties, Inc. | | Decatur | | GA | | Office | | 07/2019 | | | 18,838 | | | $ | 405 | | | $ | 432 | |
5 Rubber Duck Creative, LLC | | Dallas | | TX | | Office | | 08/2009 | | | 1,220 | | | $ | 15 | | | $ | 15 | |
6 Spears & Spears P.C. | | Decatur | | GA | | Office | | 12/2013 | | | 1,937 | | | $ | 43 | | | $ | 44 | |
| | | | | | | | | | | | | |
6 TOTAL NEW LEASES | | | | | | | | | | | 143,713 | | | $ | 2,974 | | | $ | 3,123 | |
| | | | | | | | | | | | | |
LEASE EXTENSIONS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | New Cash | | | Prior Cash | | | New GAAP | | | Prior GAAP | |
| | | | | | | | Lease | | | | | | Rent Per | | | Rent Per | | | Rent Per | | | Rent Per | |
| | | | | | Property | | Expiration | | | | | | Annum | | | Annum | | | Annum | | | Annum | |
Tenants/Guarantors | | Location | | Type | | Date | | Sq. Ft. | | | ($000) | | | ($000) | | | ($000) | | | ($000) | |
1 Aminex Corp. | | Dallas | | TX | | Office | | 10/2011 | | | 874 | | | $ | 14 | | | $ | 13 | | | $ | 14 | | | $ | 13 | |
2 CDI Corporation | | Beaumont | | TX | | Office | | 06/2009 | | | 8,726 | | | $ | 144 | | | $ | 105 | | | $ | 105 | | | $ | 144 | |
3 Damar Services Inc. | | Indianapolis | | IN | | Office | | 03/2009 | | | 5,756 | | | $ | 40 | | | $ | 40 | | | $ | 40 | | | $ | 40 | |
4 East Dallas Lakewood People, Inc. | | Dallas | | TX | | Office | | 12/2016 | | | 10,222 | | | $ | 158 | | | $ | 64 | | | $ | 158 | | | $ | 64 | |
5 Jones Management Service Company | | Bristol | | PA | | Office | | 07/2018 | | | 96,000 | | | $ | 1,032 | | | $ | 1,032 | | | $ | 1,102 | | | $ | 970 | |
6 Northwest Pipeline Corporation (2) | | Salt Lake City | | UT | | Office | | 09/2018 | | | 295,000 | | | $ | 3,701 | | | $ | 6,202 | | | $ | 3,499 | | | $ | 6,202 | |
7 SMS Research & Marketing Services, Inc. | | Honolulu | | HI | | Office | | 03/2014 | | | 5,399 | | | $ | 62 | | | $ | 84 | | | $ | 62 | | | $ | 84 | |
8 The Elder and Disability Law Firm of Victoria Collier | | Decatur | | GA | | Office | | 09/2014 | | | 2,419 | | | $ | 34 | | | $ | 34 | | | $ | 54 | | | $ | 36 | |
9 The Sygma Network, Inc. | | Danville | | IL | | Industrial | | 04/2023 | | | 201,369 | | | $ | 1,719 | | | $ | 933 | | | $ | 1,719 | | | $ | 933 | |
10 Transfair North America International Freight Services, Inc. | | Evanston | | WY | | Office | | 07/2009 | | | 731 | | | $ | 5 | | | $ | 5 | | | $ | 5 | | | $ | 5 | |
11 Willis Henry Moore dba Pacific and Asian Heritage | | Honolulu | | HI | | Office | | 08/2013 | | | 360 | | | $ | 5 | | | $ | 5 | | | $ | 5 | | | $ | 5 | |
12 Windell Investments, Inc. | | Irvine | | CA | | Office | | 12/2008 | | | 6,348 | | | $ | 117 | | | $ | 117 | | | $ | 117 | | | $ | 117 | |
| | | | | | | | | | | | | | | | | | | |
12 TOTAL LEASE EXTENSIONS | | | | | | | | | | | 633,204 | | | $ | 7,031 | | | $ | 8,634 | | | $ | 6,880 | | | $ | 8,613 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
18 TOTAL NEW AND RENEWED LEASES | | | | | | | | | | | 776,917 | | | $ | 10,005 | | | $ | 8,634 | | | $ | 10,003 | | | $ | 8,613 | |
| | | | | | | | | | | | | | | | | | | |
Footnotes
(1) | | Direct lease with current sub- tenant at property, effective 1/1/09. |
|
(2) | | Option exercised by tenant effective 10/1/09, debt service during option period reduced from $2,901 to $0. |
Page 34 of 50
LEXINGTON REALTY TRUST
2008 Third Quarter Debt Summary
NEW FINANCING
| | | | | | | | | | | | | | | | | | |
| | | | | | Property | | Amount | | | | | | | |
Tenants/Guarantors | | Location | | Type | | ($000) | | | Rate | | | Maturity | |
1 Global Healthcare Exchange | | Louisville | | CO | | Office | | $ | 7,545 | | | | 5.83 | % | | | 01/2012 | |
| | | | | | | | | | | | | | | | |
1 TOTAL FINANCING | | | | | | | | $ | 7,545 | | | | 5.83 | % | | | | |
| | | | | | | | | | | | | | | | |
DEBT RETIRED
| | | | | | | | | | | | | | | | |
| | Face | | | Payoff | | | | | | | |
Debt | | ($000) | | | ($000) | | | Rate | | | Due Date | |
1 Exchangeable Guaranteed Notes | | $ | 25,500 | | | $ | 22,778 | | | | 5.45 | % | | | 01/2012 | |
2 Term Loan | | $ | 4,489 | | | $ | 4,489 | | | | 3.05 | % | | | 06/2009 | |
3 Term Loan | | $ | 1,122 | | | $ | 1,122 | | | | 5.52 | % | | | 03/2013 | |
4 Canton, OH Mortgage | | $ | 2,936 | | | $ | 2,936 | | | | 7.15 | % | | Matured |
5 Spartanburg, SC Mortgage | | $ | 2,438 | | | $ | 2,438 | | | | 7.15 | % | | Matured |
6 Irvine, CA Mortgage | | $ | 1,391 | | | $ | 1,391 | | | | 9.34 | % | | Matured |
7 Columbia, MD Mortgage | | $ | 777 | | | $ | 777 | | | | 8.63 | % | | Property Sale |
| | | | | | | | | | | | | | |
7 TOTAL RETIRED | | $ | 38,653 | | | $ | 35,931 | | | | | | | | | |
| | | | | | | | | | | | | | |
Page 35 of 50
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type — Cash Basis
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Office | | Industrial | | Retail |
| | Net Rentable | | Cash Rental | | Net Rent | | Net Rentable | | Cash Rental | | Net Rent | | Net Rentable | | Cash Rental | | Net Rent |
Year | | Area | | Revenue ($000) | | PSF | | Area | | Revenue ($000) | | PSF | | Area | | Revenue ($000) | | PSF |
2008 | | | 531,242 | | | $ | 17,800 | | | $ | 33.51 | | | | 303,501 | | | $ | 3,260 | | | $ | 10.74 | | | | 66,788 | | | $ | 252 | | | $ | 3.77 | |
2009 | | | 1,534,798 | | | $ | 24,288 | | | $ | 15.82 | | | | 453,260 | | | $ | 1,152 | | | $ | 2.54 | | | | 337,265 | | | $ | 3,748 | | | $ | 11.11 | |
2010 | | | 1,081,504 | | | $ | 19,316 | | | $ | 17.86 | | | | 1,723,112 | | | $ | 5,252 | | | $ | 3.05 | | | | 82,930 | | | $ | 316 | | | $ | 3.81 | |
2011 | | | 536,022 | | | $ | 10,956 | | | $ | 20.44 | | | | 1,309,835 | | | $ | 4,676 | | | $ | 3.57 | | | | 257,412 | | | $ | 1,368 | | | $ | 5.31 | |
2012 | | | 1,559,591 | | | $ | 22,112 | | | $ | 14.18 | | | | 2,450,703 | | | $ | 8,256 | | | $ | 3.37 | | | | 317,425 | | | $ | 2,836 | | | $ | 8.93 | |
2013 | | | 1,974,329 | | | $ | 28,924 | | | $ | 14.65 | | | | 79,086 | | | $ | 460 | | | $ | 5.82 | | | | 371,039 | | | $ | 2,616 | | | $ | 7.05 | |
2014 | | | 2,182,163 | | | $ | 39,160 | | | $ | 17.95 | | | | 882,292 | | | $ | 2,208 | | | $ | 2.50 | | | | 305,035 | | | $ | 3,028 | | | $ | 9.93 | |
2015 | | | 1,817,531 | | | $ | 34,584 | | | $ | 19.03 | | | | 150,000 | | | $ | 452 | | | $ | 3.01 | | | | 92,201 | | | $ | 548 | | | $ | 5.94 | |
2016 | | | 667,239 | | | $ | 10,044 | | | $ | 15.05 | | | | 1,296,650 | | | $ | 5,764 | | | $ | 4.45 | | | | — | | | $ | — | | | $ | — | |
2017 | | | 372,052 | | | $ | 4,824 | | | $ | 12.97 | | | | 1,652,811 | | | $ | 6,344 | | | $ | 3.84 | | | | 176,412 | | | $ | 476 | | | $ | 2.70 | |
2018 | | | 1,126,272 | | | $ | 19,956 | | | $ | 17.72 | | | | 994,283 | | | $ | 2,248 | | | $ | 2.26 | | | | 806,672 | | | $ | 7,312 | | | $ | 9.06 | |
2019 | | | 1,417,767 | | | $ | 18,500 | | | $ | 13.05 | | | | 649,250 | | | $ | 2,292 | | | $ | 3.53 | | | | — | | | $ | — | | | $ | — | |
2020 | | | 186,865 | | | $ | 2,928 | | | $ | 15.67 | | | | 1,206,206 | | | $ | 10,140 | | | $ | 8.41 | | | | — | | | $ | — | | | $ | — | |
2021 | | | 454,860 | | | $ | 7,492 | | | $ | 16.47 | | | | 2,393,339 | | | $ | 7,788 | | | $ | 3.25 | | | | 61,000 | | | $ | 240 | | | $ | 3.93 | |
2022 | | | 52,337 | | | $ | 1,532 | | | $ | 29.27 | | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | |
2023 | | | 425,254 | | | $ | 5,016 | | | $ | 11.80 | | | | 201,369 | | | $ | 1,696 | | | $ | 8.42 | | | | — | | | $ | — | | | $ | — | |
2024 | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | |
2025 | | | 145,200 | | | $ | 2,296 | | | $ | 15.81 | | | | 2,138,214 | | | $ | 9,560 | | | $ | 4.47 | | | | — | | | $ | — | | | $ | — | |
2026 | | | — | | | $ | — | | | $ | — | | | | 646,000 | | | $ | 1,940 | | | $ | 3.00 | | | | — | | | $ | — | | | $ | — | |
2027 | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | |
2028 | | | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | | | | 136,840 | | | $ | 600 | | | $ | 4.38 | |
| | |
Total/Weighted Average(1) | | | 16,065,026 | | | $ | 269,728 | | | $ | 16.79 | | | | 18,529,911 | | | $ | 73,488 | | | $ | 3.97 | | | | 3,011,019 | | | $ | 23,340 | | | $ | 7.75 | |
| | |
Footnotes
(1) | | Total shown may differ from detailed amounts due to rounding, and does not include multi-tenant leases. |
Page 36 of 50
LEXINGTON REALTY TRUST
Lease Rollover Schedule — GAAP Basis
9/30/2008
| | | | | | | | | | | | |
| | | | | | Total | | |
| | Number of | | Annualized | | Percentage of |
| | Leases | | GAAP Base | | Total Annualized |
Year | | Expiring | | Rent ($000) | | GAAP Base Rent |
|
2008 | | | 6 | | | $ | 19,852 | | | | 5.6 | % |
2009 | | | 25 | | | $ | 31,780 | | | | 9.0 | % |
2010 | | | 16 | | | $ | 24,976 | | | | 7.1 | % |
2011 | | | 16 | | | $ | 17,220 | | | | 4.9 | % |
2012 | | | 30 | | | $ | 33,336 | | | | 9.4 | % |
2013 | | | 30 | | | $ | 34,352 | | | | 9.7 | % |
2014 | | | 26 | | | $ | 42,212 | | | | 11.9 | % |
2015 | | | 13 | | | $ | 25,480 | | | | 7.2 | % |
2016 | | | 12 | | | $ | 15,624 | | | | 4.4 | % |
2017 | | | 12 | | | $ | 12,332 | | | | 3.5 | % |
2018 | | | 18 | | | $ | 26,216 | | | | 7.4 | % |
2019 | | | 7 | | | $ | 21,696 | | | | 6.1 | % |
2020 | | | 6 | | | $ | 8,132 | | | | 2.3 | % |
2021 | | | 9 | | | $ | 16,148 | | | | 4.6 | % |
2022 | | | 1 | | | $ | 1,680 | | | | 0.5 | % |
2023 | | | 3 | | | $ | 8,200 | | | | 2.3 | % |
2024 | | | — | | | $ | — | | | | 0.0 | % |
2025 | | | 8 | | | $ | 12,164 | | | | 3.4 | % |
2026 | | | 1 | | | $ | 2,164 | | | | 0.6 | % |
2027 | | | — | | | $ | — | | | | 0.0 | % |
2028 | | | 2 | | | $ | 620 | | | | 0.2 | % |
| | |
Total(1) | | | 241 | | | $ | 354,184 | | | | 100.0 | % |
| | |
Footnotes
(1) | | Total shown may differ from detailed amounts due to rounding, and does not include multi-tenant leases. |
Page 37 of 50
LEXINGTON REALTY TRUST
Joint Venture Investments — Proportionate Share
Three and Nine Months Ended September 30, 2008
($000)
| | | | | | | | |
Joint Venture Operations- Real Estate | | 3 months | | | 9 months | |
EBITDA | | $ | 8,942 | | | $ | 23,744 | |
| | | | | | |
Interest expense | | $ | 3,142 | | | $ | 8,042 | |
| | | | | | |
| | | | | | | | |
Joint Venture Operations- Debt Platform | | 3 months | | | 9 months | |
Interest and other income | | $ | 9,094 | | | $ | 27,698 | |
Interest expense | | | (4,088 | ) | | | (13,531 | ) |
Other expenses, net | | | (975 | ) | | | (1,858 | ) |
Gain on debt repayment | | | 2,498 | | | | 6,349 | |
Impairment charges | | | (3,603 | ) | | | (32,611 | ) |
| | | | | | |
Net income (loss) | | $ | 2,926 | | | $ | (13,953 | ) |
| | | | | | |
Page 38 of 50
LEXINGTON REALTY TRUST
Concord Debt Holdings — Investment Summary
9/30/2008
Investment Diversification:
| | | | | | | | | | | | |
| | Face | | | | | | | |
| | Amount | | | Wtg. Avg. | | | Wtg. Avg. | |
Interest Type(1) | | ($000) | | | Rate (%) | | | Life(2) | |
|
Fixed | | $ | 228,533 | | | | 7.26 | % | | | 6.3 | |
Variable | | | 675,460 | | | | 6.29 | | | | 1.0 | |
| | | | | | | | | |
| | | 903,993 | | | | 6.54 | % | | | 2.3 | |
| | | | | | | | | |
| | | | | | | | |
| | Face | | | | |
| | Amount | | | | |
Property Type(1) | | ($000) | | | Percentage | |
|
Office | | $ | 402,684 | | | | 44.5 | % |
Lodging | | | 340,644 | | | | 37.7 | |
Multi — family | | | 69,400 | | | | 7.7 | |
Mixed — use | | | 50,765 | | | | 5.6 | |
Industrial | | | 25,500 | | | | 2.8 | |
Retail | | | 15,000 | | | | 1.7 | |
| | | | | | |
| | $ | 903,993 | | | | 100.0 | % |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
| | Face | | | | |
| | Amount | | | | |
Loan Type(1) | | ($000) | | | Percentage | |
|
Whole | | $ | 198,344 | | | | 21.9 | % |
B-Notes | | | 299,816 | | | | 33.2 | |
Mezzanine | | | 405,833 | | | | 44.9 | |
| | | | | | |
| | $ | 903,993 | | | | 100.0 | % |
| | | | | | |
| | |
Footnotes |
|
(1) | | Excludes CUSIP Bonds of $204,301. |
|
(2) | | Assumes initial maturity. |
Source: Concord Debt Holdings LLC
Page 39 of 50
LEXINGTON REALTY TRUST
Selected Balance Sheet Account Detail
As of September 30, 2008
($000)
| | | | |
Investments in and advances to non-consolidated entities | | $ | 205,021 | |
| | | |
| | | | |
Lexington’s “Investments in and advances to non-consolidated entities” line item includes investments in entities which invest in real estate debt securities and net leased properties. A summary is as follows: | | | | |
| | | | |
Investment in debt platform | | $ | 135,460 | |
Investment in net lease partnerships | | | 69,561 | |
| | | | |
Other assets | | $ | 33,824 | |
| | | |
| | | | |
The components of other assets are: | | | | |
| | | | |
Deposits | | $ | 697 | |
Investments | | | 15,583 | |
Equipment | | | 431 | |
Prepaids | | | 6,393 | |
Other receivables | | | 6,043 | |
Other | | | 4,677 | |
| | | | |
Accounts payable and other liabilities | | $ | 33,974 | |
| | | |
| | | | |
The components of accounts payable and other liabilities are: | | | | |
| | | | |
Accounts payable and accrued expenses | | $ | 12,847 | |
CIP accruals and other | | | 3,446 | |
Taxes | | | 3,899 | |
Deferred lease costs | | | 1,525 | |
Subordinated notes | | | 3,074 | |
Deposits | | | 1,675 | |
Escrows | | | 1,635 | |
Transaction costs | | | 2,883 | |
Derivative liability | | | 2,990 | |
Page 40 of 50
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Current | | |
| | | | | | | | | | | | | | | | | | Estimated | | |
| | | | | | | | | | | | | | | | | | Annual Debt | | Balloon |
| | | | | | Debt Balance | | Interest | | | | Service | | Payment |
Property | | Footnotes | | ($000) | | Rate (%) | | Maturity(a) | | ($000) (d) | | ($000) |
|
Owensboro, KY | | | | | | $ | 1,616 | | | | 7.940 | % | | | 12/2008 | | | | 1,680 | | | | — | |
Clinton, CT | | | | | | | 250 | | | | 7.940 | % | | | 12/2008 | | | | 260 | | | | — | |
Long Beach, CA | | | | | | | 5,472 | | | | 6.250 | % | | | 01/2009 | | | | 5,643 | | | | — | |
Long Beach, CA | | | | | | | 2,027 | | | | 6.160 | % | | | 01/2009 | | | | 2,090 | | | | — | |
Florence, SC | | | | | | | 8,519 | | | | 7.500 | % | | | 02/2009 | | | | 362 | | | | 8,445 | |
Canton, OH | | | | | | | 157 | | | | 9.490 | % | | | 02/2009 | | | | 162 | | | | — | |
Baton Rouge, LA | | | | | | | 1,511 | | | | 7.375 | % | | | 03/2009 | | | | 87 | | | | 1,478 | |
Bristol, PA | | | | | | | 5,306 | | | | 7.250 | % | | | 04/2009 | | | | 285 | | | | 5,228 | |
Henderson, NC | | | | | | | 3,917 | | | | 7.390 | % | | | 05/2009 | | | | 208 | | | | 3,854 | |
Westland, MI | | | | | | | 645 | | | | 10.500 | % | | | 09/2009 | | | | 569 | | | | — | |
Houston, TX | | | (b | ) | | | 19,065 | | | | 5.810 | % | | | 10/2009 | | | | 2,032 | | | | 18,229 | |
High Point, NC | | | | | | | 7,969 | | | | 5.750 | % | | | 10/2009 | | | | 695 | | | | 7,741 | |
Salt Lake City, UT | | | | | | | 2,768 | | | | 7.610 | % | | | 10/2009 | | | | 2,901 | | | | — | |
San Francisco, CA | | | | | | | 21,516 | | | | 3.893 | % | | | 12/2009 | | | | 2,110 | | | | 20,000 | |
Pleasanton, CA | | | | | | | 4,176 | | | | 10.250 | % | | | 12/2009 | | | | 727 | | | | 3,808 | |
Richmond, VA | | | | | | | 15,581 | | | | 8.100 | % | | | 02/2010 | | | | 1,511 | | | | 15,257 | |
Fishers, IN | | | (b | ) | | | 13,895 | | | | 5.880 | % | | | 04/2010 | | | | 1,499 | | | | 12,960 | |
Hampton, VA | | | | | | | 6,916 | | | | 8.270 | % | | | 04/2010 | | | | 677 | | | | 6,758 | |
Hampton, VA | | | | | | | 4,241 | | | | 8.260 | % | | | 04/2010 | | | | 415 | | | | 4,144 | |
Lorain, OH | | | (b | ) | | | 1,222 | | | | 5.540 | % | | | 07/2010 | | | | 908 | | | | — | |
Manteca, CA | | | (b | ) | | | 863 | | | | 5.540 | % | | | 07/2010 | | | | 642 | | | | — | |
Watertown, NY | | | (b | ) | | | 812 | | | | 5.540 | % | | | 07/2010 | | | | 603 | | | | — | |
Lewisburg, WV | | | (b | ) | | | 570 | | | | 5.540 | % | | | 07/2010 | | | | 424 | | | | — | |
San Diego, CA | | | (b | ) | | | 550 | | | | 5.540 | % | | | 07/2010 | | | | 409 | | | | — | |
Galesburg, IL | | | (b | ) | | | 485 | | | | 5.540 | % | | | 07/2010 | | | | 360 | | | | — | |
Tampa, FL | | | | | | | 5,678 | | | | 6.880 | % | | | 08/2010 | | | | 485 | | | | 5,495 | |
Irving, TX | | | (b | ) | | | 25,891 | | | | 5.880 | % | | | 10/2010 | | | | 2,432 | | | | 24,454 | |
Lake Mary, FL | | | (b | ) | | | 12,835 | | | | 5.880 | % | | | 10/2010 | | | | 1,181 | | | | 12,118 | |
Lake Mary, FL | | | (b | ) | | | 12,797 | | | | 5.880 | % | | | 10/2010 | | | | 1,178 | | | | 12,082 | |
Herndon, VA | | | | | | | 17,871 | | | | 8.180 | % | | | 12/2010 | | | | 1,723 | | | | 17,301 | |
Parsippany, NJ | | | (b | ) | | | 39,476 | | | | 5.860 | % | | | 03/2011 | | | | 3,472 | | | | 37,047 | |
Renswoude, NA | | | | | | | 37,779 | | | | 5.305 | % | | | 04/2011 | | | | 2,763 | | | | 35,612 | |
Wallingford, CT | | | | | | | 3,331 | | | | 4.926 | % | | | 05/2011 | | | | 221 | | | | 3,187 | |
Auburn Hills, MI | | | | | | | 6,516 | | | | 7.010 | % | | | 06/2011 | | | | 637 | | | | 5,918 | |
Plymouth, MI | | | | | | | 4,384 | | | | 7.960 | % | | | 07/2011 | | | | 421 | | | | 4,171 | |
Winchester, VA | | | (b | ) | | | 10,435 | | | | 5.860 | % | | | 08/2011 | | | | 908 | | | | 9,675 | |
Louisville, CO | | | | | | | 7,537 | | | | 5.830 | % | | | 01/2012 | | | | 544 | | | | 7,195 | |
New Kingston, PA | | | | | | | 6,673 | | | | 7.790 | % | | | 01/2012 | | | | 678 | | | | 6,101 | |
Mechanicsburg, PA | | | | | | | 4,925 | | | | 7.780 | % | | | 01/2012 | | | | 500 | | | | 4,503 | |
New Kingston, PA | | | | | | | 3,179 | | | | 7.780 | % | | | 01/2012 | | | | 323 | | | | 2,906 | |
Milford, OH | | | (b | ) | | | 15,575 | | | | 5.860 | % | | | 02/2012 | | | | 1,822 | | | | 12,686 | |
Lake Forest, CA | | | | | | | 10,246 | | | | 7.260 | % | | | 02/2012 | | | | 901 | | | | 9,708 | |
Fort Worth, TX | | | (b | ) | | | 18,819 | | | | 5.510 | % | | | 05/2012 | | | | 1,280 | | | | 17,823 | |
Memphis, TN | | | | | | | 17,234 | | | | 5.247 | % | | | 05/2012 | | | | 1,181 | | | | 16,222 | |
Raleigh, NC | | | (b | ) | | | 12,639 | | | | 5.860 | % | | | 05/2012 | | | | 647 | | | | 12,543 | |
Lakewood, CO | | | | | | | 8,396 | | | | 5.097 | % | | | 05/2012 | | | | 566 | | | | 7,890 | |
Farmington Hills, MI | | | (b | ) | | | 19,340 | | | | 5.860 | % | | | 09/2012 | | | | 1,500 | | | | 17,724 | |
Laurens, SC | | | (b | ) | | | 15,955 | | | | 5.870 | % | | | 09/2012 | | | | 1,396 | | | | 14,022 | |
Page 41 of 50
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Current | | |
| | | | | | | | | | | | | | | | | | Estimated | | |
| | | | | | | | | | | | | | | | | | Annual Debt | | Balloon |
| | | | | | Debt Balance | | Interest | | | | Service | | Payment |
Property | | Footnotes | | ($000) | | Rate (%) | | Maturity(a) | | ($000) (d) | | ($000) |
|
Temperance, MI | | | (b | ) | | | 10,696 | | | | 5.870 | % | | | 09/2012 | | | | 936 | | | | 9,400 | |
Baton Rouge, LA | | | (b | ) | | | 6,391 | | | | 5.520 | % | | | 10/2012 | | | | 443 | | | | 5,948 | |
San Antonio, TX | | | | | | | 28,340 | | | | 6.080 | % | | | 10/2012 | | | | 2,260 | | | | 26,025 | |
Plymouth, MI | | | (b | ) | | | 11,603 | | | | 5.860 | % | | | 12/2012 | | | | 1,026 | | | | 10,026 | |
Colorado Springs, CO | | | (b | ) | | | 11,234 | | | | 5.870 | % | | | 12/2012 | | | | 887 | | | | 10,272 | |
Fort Mill, SC | | | | | | | 10,770 | | | | 6.000 | % | | | 01/2013 | | | | 839 | | | | 9,904 | |
Centennial, CO | | | (b | ) | | | 15,092 | | | | 5.550 | % | | | 02/2013 | | | | 1,177 | | | | 13,555 | |
Los Angeles, CA | | | (b | ) | | | 77,468 | | | | 5.860 | % | | | 05/2013 | | | | 5,361 | | | | 73,071 | |
Atlanta, GA | | | | | | | 43,740 | | | | 5.268 | % | | | 05/2013 | | | | 3,004 | | | | 40,356 | |
Dallas, TX | | | (b | ) | | | 39,189 | | | | 5.550 | % | | | 05/2013 | | | | 2,702 | | | | 36,455 | |
Houston, TX | | | | | | | 17,092 | | | | 5.218 | % | | | 05/2013 | | | | 1,166 | | | | 15,737 | |
Southington, CT | | | | | | | 13,300 | | | | 5.018 | % | | | 05/2013 | | | | 890 | | | | 12,228 | |
Indianapolis, IN | | | | | | | 9,313 | | | | 5.168 | % | | | 05/2013 | | | | 633 | | | | 8,580 | |
Fort Meyers, FL | | | | | | | 8,912 | | | | 5.268 | % | | | 05/2013 | | | | 477 | | | | 8,550 | |
Phoenix, AZ | | | | | | | 18,540 | | | | 6.270 | % | | | 09/2013 | | | | 1,527 | | | | 16,490 | |
Foxboro, MA | | | (b | ) | | | 16,120 | | | | 6.000 | % | | | 01/2014 | | | | 3,270 | | | | — | |
Moody, AL | | | | | | | 7,145 | | | | 4.978 | % | | | 01/2014 | | | | 493 | | | | 6,350 | |
Logan Township, NJ | | | (b | ) | | | 7,265 | | | | 5.870 | % | | | 04/2014 | | | | 482 | | | | 6,784 | |
Clive, IA | | | | | | | 5,719 | | | | 5.139 | % | | | 05/2014 | | | | 387 | | | | 5,151 | |
Fort Mill, SC | | | | | | | 20,039 | | | | 5.373 | % | | | 05/2014 | | | | 1,364 | | | | 18,311 | |
Philadelphia, PA | | | | | | | 48,218 | | | | 5.060 | % | | | 07/2014 | | | | 3,178 | | | | 43,547 | |
Eau Claire, WI | | | | | | | 1,440 | | | | 8.000 | % | | | 07/2014 | | | | 313 | | | | — | |
3 Properties | | | (i | ) | | | 103,511 | | | | 6.150 | % | | | 09/2014 | | | | 6,366 | | | | 103,511 | |
Issaquah, WA | | | (b | ) | | | 31,702 | | | | 5.890 | % | | | 12/2014 | | | | 1,663 | | | | 30,388 | |
Canonsburg, PA | | | (b | ) | | | 9,072 | | | | 5.550 | % | | | 12/2014 | | | | 489 | | | | 9,095 | |
Chicago, IL | | | (b | ) | | | 29,057 | | | | 5.870 | % | | | 01/2015 | | | | 1,548 | | | | 29,900 | |
Carrollton, TX | | | | | | | 13,751 | | | | 5.530 | % | | | 01/2015 | | | | 993 | | | | 12,022 | |
Herndon, VA | | | (b | ) | | | 11,796 | | | | 5.870 | % | | | 04/2015 | | | | 888 | | | | 10,359 | |
Richmond, VA | | | (b | ) | | | 19,512 | | | | 5.510 | % | | | 05/2015 | | | | 1,026 | | | | 18,292 | |
Houston, TX | | | | | | | 16,402 | | | | 5.160 | % | | | 05/2015 | | | | 1,114 | | | | 14,408 | |
Rockaway, NJ | | | | | | | 14,900 | | | | 5.292 | % | | | 05/2015 | | | | 799 | | | | 14,900 | |
Houston, TX | | | | | | | 12,810 | | | | 5.210 | % | | | 05/2015 | | | | 874 | | | | 11,265 | |
Fishers, IN | | | | | | | 12,736 | | | | 5.160 | % | | | 05/2015 | | | | 865 | | | | 11,188 | |
San Antonio, TX | | | | | | | 12,644 | | | | 5.340 | % | | | 05/2015 | | | | 875 | | | | 11,149 | |
Atlanta, GA | | | | | | | 11,325 | | | | 5.260 | % | | | 05/2015 | | | | 604 | | | | 10,502 | |
Los Angeles, CA | | | | | | | 11,107 | | | | 5.110 | % | | | 05/2015 | | | | 750 | | | | 9,760 | |
Richmond, VA | | | | | | | 10,260 | | | | 5.310 | % | | | 05/2015 | | | | 708 | | | | 9,055 | |
Harrisburg, PA | | | | | | | 8,866 | | | | 5.110 | % | | | 05/2015 | | | | 599 | | | | 7,780 | |
Knoxville, TN | | | | | | | 7,554 | | | | 5.310 | % | | | 05/2015 | | | | 520 | | | | 6,658 | |
Tulsa, OK | | | | | | | 7,423 | | | | 5.060 | % | | | 05/2015 | | | | 499 | | | | 6,517 | |
Carrollton, TX | | | (b | ) | | | 20,295 | | | | 5.870 | % | | | 07/2015 | | | | 1,338 | | | | 18,677 | |
Elizabethtown, KY | | | | | | | 15,564 | | | | 4.990 | % | | | 07/2015 | | | | 1,052 | | | | 13,502 | |
Hopkinsville, KY | | | | | | | 9,123 | | | | 4.990 | % | | | 07/2015 | | | | 617 | | | | 7,916 | |
Dry Ridge, KY | | | | | | | 6,759 | | | | 4.990 | % | | | 07/2015 | | | | 457 | | | | 5,863 | |
Owensboro, KY | | | | | | | 6,021 | | | | 4.990 | % | | | 07/2015 | | | | 407 | | | | 5,223 | |
Elizabethtown, KY | | | | | | | 2,936 | | | | 4.990 | % | | | 07/2015 | | | | 198 | | | | 2,547 | |
Houston, TX | | | (b | ) | | | 56,740 | | | | 6.250 | % | | | 09/2015 | | | | 8,159 | | | | 18,318 | |
Sugar Land, TX | | | (b | ) | | | 14,677 | | | | 6.250 | % | | | 09/2015 | | | | 2,083 | | | | 6,286 | |
Danville, IL | | | | | | | 6,055 | | | | 9.000 | % | | | 01/2016 | | | | 692 | | | | 4,578 | |
Page 42 of 50
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Current | | |
| | | | | | | | | | | | | | | | | | Estimated | | |
| | | | | | | | | | | | | | | | | | Annual Debt | | Balloon |
| | | | | | Debt Balance | | Interest | | | | Service | | Payment |
Property | | Footnotes | | ($000) | | Rate (%) | | Maturity(a) | | ($000) (d) | | ($000) |
|
Bridgewater, NJ | | | | | | | 14,805 | | | | 5.732 | % | | | 03/2016 | | | | 860 | | | | 13,825 | |
Omaha, NE | | | | | | | 8,711 | | | | 5.610 | % | | | 04/2016 | | | | 621 | | | | 7,560 | |
Tempe, AZ | | | | | | | 8,227 | | | | 5.610 | % | | | 04/2016 | | | | 586 | | | | 7,140 | |
Lisle, IL | | | | | | | 10,416 | | | | 6.500 | % | | | 06/2016 | | | | 793 | | | | 9,377 | |
Dallas, TX | | | (b | ) | | | 18,549 | | | | 5.870 | % | | | 07/2016 | | | | 1,136 | | | | 18,365 | |
Rochester, NY | | | | | | | 18,785 | | | | 6.210 | % | | | 08/2016 | | | | 1,383 | | | | 16,602 | |
Statesville, NC | | | | | | | 14,089 | | | | 6.210 | % | | | 08/2016 | | | | 1,037 | | | | 12,451 | |
Rockford, IL | | | | | | | 6,895 | | | | 6.210 | % | | | 08/2016 | | | | 508 | | | | 6,093 | |
Glenwillow, OH | | | | | | | 16,983 | | | | 6.130 | % | | | 09/2016 | | | | 1,240 | | | | 14,987 | |
Memphis, TN | | | | | | | 3,951 | | | | 5.710 | % | | | 01/2017 | | | | 264 | | | | 3,484 | |
Orlando, FL | | | | | | | 9,975 | | | | 5.722 | % | | | 02/2017 | | | | 579 | | | | 9,309 | |
Coppell, TX | | | | | | | 14,400 | | | | 5.710 | % | | | 06/2017 | | | | 834 | | | | 14,400 | |
Dubuque, IA | | | | | | | 10,482 | | | | 5.402 | % | | | 06/2017 | | | | 733 | | | | 8,725 | |
Shreveport, LA | | | | | | | 19,000 | | | | 5.690 | % | | | 07/2017 | | | | 1,096 | | | | 19,000 | |
McDonough, GA | | | | | | | 23,000 | | | | 6.110 | % | | | 11/2017 | | | | 1,425 | | | | 21,651 | |
Lorain, OH | | | (b | ) | | | 1,271 | | | | 7.750 | % | | | 07/2018 | | | | 108 | | | | — | |
Manteca, CA | | | (b | ) | | | 898 | | | | 7.750 | % | | | 07/2018 | | | | 77 | | | | — | |
Watertown, NY | | | (b | ) | | | 844 | �� | | | 7.750 | % | | | 07/2018 | | | | 72 | | | | — | |
Lewisburg, WV | | | (b | ) | | | 593 | | | | 7.750 | % | | | 07/2018 | | | | 51 | | | | — | |
San Diego, CA | | | (b | ) | | | 572 | | | | 7.750 | % | | | 07/2018 | | | | 49 | | | | — | |
Galesburg, IL | | | (b | ) | | | 504 | | | | 7.750 | % | | | 07/2018 | | | | 43 | | | | — | |
Overland Park, KS | | | (b | ) | | | 37,475 | | | | 5.911 | % | | | 05/2019 | | | | 2,399 | | | | 31,819 | |
Kansas City, MO | | | (b | ) | | | 17,879 | | | | 5.900 | % | | | 05/2019 | | | | 1,145 | | | | 15,182 | |
Streetsboro, OH | | | (b | ) | | | 19,478 | | | | 5.900 | % | | | 09/2019 | | | | 1,344 | | | | 16,338 | |
Boca Raton, FL | | | | | | | 20,400 | | | | 6.470 | % | | | 02/2020 | | | | 1,338 | | | | 18,383 | |
Wall Township, NJ | | | (b | ) | | | 28,891 | | | | 6.250 | % | | | 01/2021 | | | | 2,588 | | | | — | |
Hilliard, OH | | | | | | | 28,960 | | | | 5.907 | % | | | 02/2021 | | | | 1,734 | | | | 27,483 | |
Charleston, SC | | | | | | | 7,350 | | | | 5.850 | % | | | 02/2021 | | | | 436 | | | | 6,632 | |
Durham, NH | | | (b | ) | | | 19,261 | | | | 6.750 | % | | | 03/2021 | | | | 1,683 | | | | — | |
Antioch, TN | | | (b | ) | | | 14,291 | | | | 5.630 | % | | | 10/2021 | | | | 1,580 | | | | 774 | |
Whippany, NJ | | | | | | | 16,414 | | | | 6.298 | % | | | 11/2021 | | | | 1,344 | | | | 10,400 | |
Dillon, SC | | | | | | | 22,612 | | | | 5.974 | % | | | 02/2022 | | | | 1,832 | | | | 13,269 | |
| | |
Subtotal/Wtg. Avg./Years Remaining(k) | | | 1,793,745 | | | | 5.885 | % | | | 5.9 | | | | 153,934 | | | | 1,513,933 | |
| | |
Page 43 of 50
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Current | | |
| | | | | | | | | | | | | | | | | | Estimated | | |
| | | | | | | | | | | | | | | | | | Annual Debt | | Balloon |
| | | | | | Debt Balance | | Interest Rate | | | | | | Service | | Payment |
Property | | Footnotes | | ($000) | | (%) | | Maturity(a) | | ($000) (d) | | ($000) |
|
Corporate | | | | | | | | | | | | | | | | | | | | | | | | |
Credit Facility | | | (c | ) | | | — | | | | — | | | | 06/2009 | | | | — | | | | — | |
Term Loan | | | (f | ) | | | 197,931 | | | | 3.090 | % | | | 06/2009 | | | | 4,134 | | | | 197,931 | |
Exchangeable Notes | | | (e | ) | | | 299,500 | | | | 5.450 | % | | | 01/2012 | | | | 16,323 | | | | 299,500 | |
Term Loan | | | (h | )(j) | | | 41,074 | | | | 5.520 | % | | | 03/2013 | | | | 2,299 | | | | 41,074 | |
Term Loan | | | (h | )(j) | | | 25,000 | | | | 5.520 | % | | | 03/2013 | | | | 1,399 | | | | 25,000 | |
Trust Preferred Notes | | | (g | ) | | | 129,120 | | | | 6.804 | % | | | 04/2037 | | | | 8,785 | | | | 129,120 | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal/Wtg. Avg./Years Remaining(k) | | | | | | | 692,625 | | | | 5.035 | % | | | 7.3 | | | | 32,940 | | | | 692,625 | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total/Wtg. Avg./Years Remaining(k) | | | | | | $ | 2,486,370 | | | | 5.648 | % | | | 6.3 | | | $ | 186,874 | | | $ | 2,206,558 | |
| | | | | | |
Footnotes
| | |
(a) | | Subtotal and total based on weighted average term to maturity shown in years based on debt balance. |
|
(b) | | Debt balances based upon imputed interest rates. |
|
(c) | | Floating rate debt 30/60/90 day LIBOR plus 120 to 170 bps. |
|
(d) | | Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months. |
|
(e) | | Holders have the right to put notes to the Company commencing 2012 and every five years thereafter. Notes mature in 2027. |
|
(f) | | Floating rate debt 30 day LIBOR plus 60 bps; maturity can be extended by Company to December 2009. |
|
(g) | | Rate fixed through April 2017, thereafter LIBOR plus 170 bps. |
|
(h) | | Rate is swapped to fixed rate through maturity. |
|
(i) | | Debt on three cross-collateralized properties located in Nevada, Indiana, and Tennessee. |
|
(j) | | Represents full payable of loans, discount of $4,795 excluded from balance. |
|
(k) | | Total shown may differ from detailed amounts due to rounding. |
Page 44 of 50
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | Current | | | | | | |
| | | | | | | | | | LXP | | | | | | | | | | Estimated | | | | | | Proportionate |
| | | | | | Debt | | Proportionate | | | | | | | | | | Annual Debt | | Balloon | | Share Balloon |
| | | | | | Balance | | Share | | Interest | | | | | | Service | | Payment | | Payment |
Joint Venture | | Footnotes | | ($000) | | ($000)(15) | | Rate (%) | | Maturity | | ($000)(10) | | ($000) | | ($000) |
|
Net Lease Strategic | | | | | | $ | 10,329 | | | $ | 4,966 | | | | 7.800 | % | | | 04/2009 | | | $ | 496 | | | $ | 10,239 | | | $ | 4,921 | |
Dallas Commerce | | | | | | | 9,153 | | | | 2,371 | | | | 6.680 | % | | | 06/2009 | | | | 9,614 | | | | — | | | | — | |
BCBS LLC | | | | | | | 22,968 | | | | 9,187 | | | | 7.850 | % | | | 10/2009 | | | | 2,196 | | | | 22,586 | | | | 9,034 | |
Net Lease Strategic | | | | | | | 7,853 | | | | 3,776 | | | | 6.930 | % | | | 08/2010 | | | | 674 | | | | 7,603 | | | | 3,656 | |
Harpard | | | | | | | 1,181 | | | | 321 | | | | 9.875 | % | | | 01/2011 | | | | 569 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 2,212 | | | | 1,064 | | | | 7.500 | % | | | 01/2011 | | | | 226 | | | | 2,076 | | | | 998 | |
Net Lease Strategic | | | | | | | 13,930 | | | | 6,698 | | | | 7.400 | % | | | 04/2011 | | | | 1,258 | | | | 13,365 | | | | 6,426 | |
Net Lease Strategic | | | | | | | 30,582 | | | | 14,704 | | | | 5.126 | % | | | 05/2011 | | | | 1,589 | | | | 30,582 | | | | 14,704 | |
Taber | | | | | | | 748 | | | | 203 | | | | 10.125 | % | | | 06/2011 | | | | 313 | | | | — | | | | — | |
Jayal | | | | | | | 1,068 | | | | 317 | | | | 11.500 | % | | | 03/2012 | | | | 365 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 22,761 | | | | 10,943 | | | | 5.147 | % | | | 05/2012 | | | | 1,188 | | | | 22,153 | | | | 10,651 | |
Net Lease Strategic | | | | | | | 11,605 | | | | 5,580 | | | | 7.670 | % | | | 01/2013 | | | | 2,817 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 13,185 | | | | 6,339 | | | | 5.148 | % | | | 05/2013 | | | | 894 | | | | 12,144 | | | | 5,839 | |
Net Lease Strategic | | | | | | | 4,957 | | | | 2,383 | | | | 5.950 | % | | | 09/2013 | | | | 381 | | | | 4,496 | | | | 2,162 | |
Net Lease Strategic | | | | | | | 20,666 | | | | 9,936 | | | | 5.810 | % | | | 02/2014 | | | | 1,551 | | | | 18,588 | | | | 8,937 | |
Net Lease Strategic | | | | | | | 9,493 | | | | 4,564 | | | | 5.616 | % | | | 04/2014 | | | | 697 | | | | 8,484 | | | | 4,079 | |
Net Lease Strategic | | | | | | | 1,348 | | | | 648 | | | | 8.500 | % | | | 04/2015 | | | | 271 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 17,058 | | | | 8,201 | | | | 5.411 | % | | | 05/2015 | | | | 1,189 | | | | 15,087 | | | | 7,254 | |
Net Lease Strategic — Oklahoma TIC | | | | | | | 14,749 | | | | 2,836 | | | | 5.240 | % | | | 05/2015 | | | | 784 | | | | 13,673 | | | | 2,629 | |
Net Lease Strategic | | | | | | | 12,675 | | | | 6,094 | | | | 5.212 | % | | | 06/2015 | | | | 836 | | | | 11,349 | | | | 5,457 | |
Net Lease Strategic | | | | | | | 6,180 | | | | 2,971 | | | | 5.783 | % | | | 06/2015 | | | | 462 | | | | 5,371 | | | | 2,582 | |
Net Lease Strategic | | | | | | | 21,545 | | | | 10,359 | | | | 8.036 | % | | | 09/2015 | | | | 3,352 | | | | 6,925 | | | | 3,330 | |
Net Lease Strategic | | | | | | | 6,121 | | | | 2,943 | | | | 8.036 | % | | | 09/2015 | | | | 925 | | | | 2,203 | | | | 1,059 | |
Net Lease Strategic | | | | | | | 8,662 | | | | 4,165 | | | | 6.090 | % | | | 01/2016 | | | | 668 | | | | 7,446 | | | | 3,580 | |
Net Lease Strategic | | | | | | | 6,402 | | | | 3,078 | | | | 6.090 | % | | | 04/2016 | | | | 494 | | | | 5,465 | | | | 2,628 | |
Net Lease Strategic | | | | | | | 6,522 | | | | 3,136 | | | | 6.315 | % | | | 09/2016 | | | | 497 | | | | 5,723 | | | | 2,752 | |
One Summit | | | | | | | 18,860 | | | | 5,658 | | | | 9.375 | % | | | 10/2016 | | | | 3,344 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 9,216 | | | | 4,431 | | | | 6.063 | % | | | 11/2016 | | | | 683 | | | | 8,023 | | | | 3,857 | |
One Summit | | | | | | | 12,191 | | | | 3,657 | | | | 10.625 | % | | | 11/2016 | | | | 2,239 | | | | — | | | | — | |
Page 45 of 50
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | Current | | | | | | |
| | | | | | | | | | LXP | | | | | | | | | | Estimated | | | | | | Proportionate |
| | | | | | Debt | | Proportionate | | | | | | | | | | Annual Debt | | Balloon | | Share Balloon |
| | | | | | Balance | | Share | | Interest | | | | | | Service | | Payment | | Payment |
Joint Venture | | Footnotes | | ($000) | | ($000)(15) | | Rate (%) | | Maturity | | ($000)(10) | | ($000) | | ($000) |
|
Net Lease Strategic | | | | | | | 9,147 | | | | 4,398 | | | | 5.910 | % | | | 10/2018 | | | | 728 | | | | 6,624 | | | | 3,185 | |
Dallas Commerce | | | | | | | 12,512 | | | | 3,241 | | | | 15.000 | % | | | 12/2018 | | | | 2,166 | | | | — | | | | — | |
Net Lease Strategic | | | | | | | 9,913 | | | | 4,766 | | | | 6.010 | % | | | 08/2019 | | | | 753 | | | | 7,658 | | | | 3,682 | |
Net Lease Strategic | | | | | | | 7,500 | | | | 3,606 | | | | 6.507 | % | | | 11/2019 | | | | 495 | | | | 6,692 | | | | 3,218 | |
Net Lease Strategic | | | | | | | 10,000 | | | | 4,808 | | | | 6.270 | % | | | 12/2019 | | | | 774 | | | | 7,755 | | | | 3,729 | |
Net Lease Strategic | | | | | | | 10,113 | | | | 4,862 | | | | 5.930 | % | | | 10/2020 | | | | 750 | | | | 7,660 | | | | 3,683 | |
Net Lease Strategic | | | | | | | 9,543 | | | | 4,588 | | | | 5.460 | % | | | 12/2020 | | | | 741 | | | | 5,895 | | | | 2,834 | |
Net Lease Strategic | | | | | | | 9,633 | | | | 4,632 | | | | 5.640 | % | | | 01/2021 | | | | 692 | | | | 7,018 | | | | 3,374 | |
Net Lease Strategic | | | | | | | 12,690 | | | | 6,101 | | | | 5.380 | % | | | 08/2025 | | | | 1,144 | | | | 362 | | | | 174 | |
| | | | | | |
Subtotal/Wtg. Avg.(5) /Years Remaining(6) | | | | | | $ | 415,271 | | | $ | 182,533 | | | | 6.557 | % | | | 6.4 | | | $ | 48,815 | | | $ | 283,245 | | | $ | 130,414 | |
| | | | | | |
Page 46 of 50
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | Current | | | | | | |
| | | | | | | | | | LXP | | | | | | | | | | Estimated | | | | | | Proportionate |
| | | | | | Debt | | Proportionate | | | | | | | | | | Annual Debt | | Balloon | | Share Balloon |
| | | | | | Balance | | Share | | Interest | | | | | | Service | | Payment | | Payment |
Joint Venture | | Footnotes | | ($000) | | ($000)(15) | | Rate (%) | | Maturity | | ($000)(10) | | ($000) | | ($000) |
|
Corporate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Concord | | | (1 | )(13) | | | 22,893 | | | | 11,447 | | | | 4.788 | % | | | 11/2008 | | | | 1,111 | | | | 22,893 | | | | 11,447 | |
Concord | | | (4 | )(12) | | | 25,516 | | | | 12,758 | | | | 4.188 | % | | | 12/2008 | | | | 1,083 | | | | 25,516 | | | | 12,758 | |
Concord | | | (4 | )(8) | | | 15,981 | | | | 7,991 | | | | 3.461 | % | | | 03/2009 | | | | 561 | | | | 15,981 | | | | 7,991 | |
Concord | | | (2 | )(11) | | | 196,538 | | | | 98,269 | | | | 4.214 | % | | | 03/2009 | | | | 8,397 | | | | 196,538 | | | | 98,269 | |
Concord | | | (7 | )(9) | | | 73,000 | | | | 36,500 | | | | 5.820 | % | | | 03/2010 | | | | 4,308 | | | | 73,000 | | | | 36,500 | |
Concord | | | (4 | ) | | | 59,613 | | | | 29,807 | | | | 3.488 | % | | | 12/2012 | | | | 2,108 | | | | 59,613 | | | | 29,807 | |
Concord | | | (3 | )(14) | | | 351,525 | | | | 175,763 | | | | 3.700 | % | | | 12/2016 | | | | 13,187 | | | | 351,525 | | | | 175,763 | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal/Wtg. Avg.(5) /Years Remaining(6) | | | | | | $ | 745,066 | | | $ | 372,535 | | | | 4.071 | % | | | 4.5 | | | $ | 30,755 | | | $ | 745,066 | | | $ | 372,535 | |
| | | | | | |
Total/Wtg. Avg.(5) /Years Remaining(6) | | | | | | $ | 1,160,337 | | | $ | 555,068 | | | | 4.889 | % | | | 5.1 | | | $ | 79,570 | | | $ | 1,028,311 | | | $ | 502,949 | |
| | | | | | |
Footnotes
| | |
(1) | | Represents amount outstanding on $150.0 million repurchase agreement, variable rate. |
|
(2) | | Represents amount outstanding on $350.0 million repurchase agreement, variable rate. Subsequent to September 30, 2008, the repurchase agreement was reduced to $150.0 million. |
|
(3) | | Collateralized debt obligation of investment grade-rated debt secured directly or indirectly by real estate assets. |
|
(4) | | Represents amount outstanding on term loans. |
|
(5) | | Weighted average interest rate based on proportionate share. |
|
(6) | | Weighted average years remaining on maturities based on proportionate debt balance. |
|
(7) | | Maturity date can be extended to 03/2011 if certain criteria are met. |
|
(8) | | Maturity date can be extended to 03/2012 if certain criteria are met. |
|
(9) | | Represents amount outstanding on $100.0 million repurchase agreement, variable rate. |
|
(10) | | Amounts represent estimated 12 months debt service regardless of maturity date. |
|
(11) | | Subsequent to September 30, 2008, $46,583 was repaid and the maturity date was extended to 3/2011. |
|
(12) | | Subsequent to September 30, 2008, $4,000 was repaid and the maturity date was extended to 12/2009. |
|
(13) | | Subsequent to September 30, 2008, $3,093 was repaid. |
|
(14) | | Subsequent to September 30, 2008, $4,000 was repaid via a payment of $1,040. |
|
(15) | | Total balance shown may differ from detailed amounts due to rounding. |
Page 47 of 50
LEXINGTON REALTY TRUST
Mortgage Maturity Schedule
As of September 30, 2008
($000)
| | | | | | | | | | | | | | | | |
Consolidated Properties | |
| | | | | | | | | | | | | | Balloon Weighted | |
| | | | | | Scheduled | | | | | | | Average Interest | |
Year | | | | Amortization | | | Balloon Payments | | | Rate (%) | |
2008-remaining | | | | $ | 7,007 | | | $ | — | | | | — | % |
2009 | | | | | 47,244 | | | | 68,783 | (1) | | | 5.93 | |
2010 | | | | | 34,639 | | | | 110,569 | | | | 6.83 | |
2011 | | | | | 31,062 | | | | 95,610 | | | | 5.78 | |
2012 | | | | | 30,991 | | | | 190,994 | (2) | | | 5.97 | |
| | | | | | | | | | | |
| | | | $ | 150,943 | | | $ | 465,956 | | | | 6.13 | % |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Joint Venture Investments - LXP Proportionate Share | |
| | | | | | | | | | | | | | Balloon Weighted | |
| | | | | | Scheduled | | | | | | | Average Interest | |
Year | | | | | Amortization | | | Balloon Payments | | | Rate (%) | |
2008-remaining | | | | $ | 1,830 | | | $ | 24,205 | (3) | | | 4.47 | % |
2009 | | | | | 6,433 | | | | 120,215 | (4) | | | 4.58 | |
2010 | | | | | 5,593 | | | | 40,156 | | | | 5.92 | |
2011 | | | | | 5,780 | | | | 22,128 | | | | 5.89 | |
2012 | | | | | 5,980 | | | | 40,458 | | | | 3.92 | |
| | | | | | | | | | | |
| | | | $ | 25,616 | | | $ | 247,162 | | | | 4.80 | % |
| | | | | | | | | | | | | |
Footnotes
| | |
|
(1) | | Excludes corporate level debt of $197,931, variable rate 3.09% at 9/30/08. |
|
(2) | | Excludes corporate level debt of $299,500, fixed rate 5.45% at 9/30/08. |
|
(3) | | Subsequent to September 30, 2008, $12,758 of these maturities were extended to 2009. (See note 12 on page 47) |
|
(4) | | Subsequent to September 30, 2008, $98,269 of these maturities were extended to 2011. (See note 11 on page 47) |
Page 48 of 50
LEXINGTON REALTY TRUST
Base Rent Estimates for Current Assets
9/30/2008
($000)
| | | | | | | | | | | | |
Year | | | | Cash | | GAAP |
2008-remaining | | | | $ | 91,505 | | | $ | 92,416 | |
2009 | | | | | 342,951 | | | | 347,821 | |
2010 | | | | | 307,789 | | | | 310,991 | |
2011 | | | | | 294,000 | | | | 297,636 | |
2012 | | | | | 267,796 | | | | 268,824 | |
Amounts assume all below market leases are renewed by the tenants at the option rate and no new or renegotiated leases are entered into for any other property.
Page 49 of 50
Investor Information
| | | | |
Transfer Agent | | Investor Relations |
BNY Mellon Shareowner Services | | Patrick Carroll | | |
480 Washington Blvd. | | Executive Vice President and Chief Financial Officer |
Jersey City NJ 07310-1900 | | Telephone (direct) | | (212) 692-7215 |
(800) 850-3948 | | Facsimile (main) | | (212) 594-6600 |
www.bnymellon.com/shareowner/isd | | E-mail | | pcarroll@lxp.com |
| | |
Cantor Fitzgerald | | |
Philip Martin | | (312) 469-7485 |
Matthew Thorp | | (312) 469-7484 |
| | |
Friedman, Billings, Ramsey | | |
Gabe Poggi | | (703) 469-1141 |
Merrill Ross | | (703) 312-9769 |
| | |
J.P. Morgan Chase | | |
Joseph Dazio, CFA | | (212) 622-6416 |
Michael W. Mueller, CFA | | (212) 622-6689 |
Anthony Paolone, CFA | | (212) 622-6682 |
Gregory P. Stuart | | (212) 622-5390 |
| | |
Keefe, Bruyette & Woods | | |
Sheila K. McGrath | | (212) 887-7793 |
| | |
Barclays Capital | | |
Ross L. Smotrich | | (212)526-2306 |
| | |
Raymond James & Assoc. | | |
Paul Puryear | | (727) 567-2253 |
| | |
Stifel Nicolaus | | |
John W. Guinee | | (443) 224-1307 |
Page 50 of 50