Quarterly Earnings and
Supplemental Operating and Financial Data
For the Three and Twelve Months Ended December 31, 2008
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
For the Three and Twelve Months Ended December 31, 2008
Table of Contents
Section | | Page | |
| | | |
Fourth Quarter 2008 Earnings Press Release | | | 3 | |
| | | | |
Portfolio Data | | | | |
Major Markets | | | 10 | |
Tenant Industry Diversification | | | 11 | |
Other Revenue Data | | | 12 | |
Top 10 Tenants or Guarantors | | | 13 | |
Property Leases and Vacancies – Consolidated Portfolio | | | 14 | |
Property Leases and Vacancies – Net Lease Strategic Assets Fund | | | 22 | |
2009 Mortgage Maturities by Property Type | | | 24 | |
4Q ’08 Disposition Summary | | | 25 | |
4Q ’08 Investment Summary | | | 26 | |
4Q ’08 Leasing Summary | | | 27 | |
4Q ’08 Debt Summary | | | 28 | |
Lease Rollover Schedule – Cash Basis | | | 29 | |
Lease Rollover Schedule – GAAP Basis | | | 30 | |
| | | | |
Financial Data | | | | |
| | | | |
Joint Venture Investments - Proportionate Share | | | 31 | |
Selected Balance Sheet Account Detail | | | 32 | |
Mortgages and Notes Payable | | | 33 | |
Base Rent Estimates from Current Assets | | | 41 | |
| | | | |
Investor Information | | | 42 | |
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
Wednesday February 25, 2009
LEXINGTON REALTY TRUST REPORTS FOURTH QUARTER 2008 RESULTS
New York, NY – February 25, 2009 – Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the fourth quarter and year ended December 31, 2008.
Fourth Quarter 2008 Highlights
| · | Generated Company Funds From Operations (“Company FFO”) of $40.7 million or $0.37 per diluted common share/unit.(1) |
| · | Executed 24 new and renewal leases, totaling approximately 1.5 million square feet. |
| · | Sold 17 properties for $49.5 million. |
| · | Repurchased $88.5 million original principal amount of 5.45% Exchangeable Notes at a 31.6% discount. |
| · | Reduced overall debt by $103.0 million. |
| · | Recorded impairment charges, net of debt satisfaction gains, of $1.1 million, including our share of joint ventures. |
| · | Incurred $2.1 million non-cash charge related to a forward equity commitment to repurchase 3.5 million common shares. |
(1) See the last page of this press release for a reconciliation of GAAP net income to Company FFO.
T. Wilson Eglin, President and Chief Executive Officer of Lexington stated, “During the fourth quarter, we continued to create liquidity through favorable asset sales and reduce our leverage by repurchasing our debt at attractive discounts to the original principal amount. More recently, the refinancing of our term loan and revolving credit facility has enhanced our financial flexibility and reduced our current 2009 consolidated debt maturities by approximately $200.0 million to $55.1 million, consisting solely of non-recourse mortgage debt. Over the balance of the year we expect to continue marketing assets for sale in order to create liquidity to take further advantage of opportunities to reduce our debt on what we believe are advantageous terms.”
FINANCIAL RESULTS
Revenues
For the quarter ended December 31, 2008, total gross revenues were $105.1 million, compared with total gross revenues of $119.3 million for the quarter ended December 31, 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 a property located at 100 Light Street in Baltimore, Maryland.
Net Income (Loss) Allocable to Common Shareholders
For the quarter ended December 31, 2008, net loss allocable to common shareholders was ($18.0) million, or a loss of ($0.21) per diluted share, compared with net income allocable to common shareholders for the quarter ended December 31, 2007 of $24.2 million, or income of $0.39 per diluted share.
Company FFO Applicable to Common Shareholders/Unitholders
For the quarter ended December 31, 2008, Company FFO was $40.7 million, or $0.37 per diluted share/unit, compared with Company FFO for the quarter ended December 31, 2007 of $21.3 million, or $0.20 per diluted share/unit. Company FFO for the quarter ended December 31, 2008 was positively impacted by debt satisfaction gains of $31.6 million, including Lexington’s proportionate share through joint ventures, which were offset by impairment charges of $32.7 million, including Lexington’s proportionate share through joint ventures, and a $2.1 million non-cash charge relating to Lexington’s forward equity commitment. For the quarter ended December 31, 2007, Company FFO was negatively impacted by impairment charges of $22.7 million, including Lexington’s proportionate share through joint ventures, debt satisfaction losses of $5.5 million and joint venture formation costs of $2.3 million, which were offset by lease termination payments of $4.8 million and incentive fees earned of $1.1 million.
Balance Sheet
At December 31, 2008, Lexington had approximately $99.2 million of cash and restricted cash and $2.4 billion in debt outstanding. As of December 31, 2008, the weighted average interest rate on Lexington’s debt was 5.6% with a weighted average maturity of 6.3 years. Approximately 91.6% of Lexington’s debt was subject to fixed interest rates at December 31, 2008.
Common Share Dividend/Distribution
During the quarter ended December 31, 2008, Lexington’s Board of Trustees declared a regular quarterly cash dividend/distribution of $0.18 per share/unit, which was paid on January 15, 2009, to common shareholders/unitholders of record as of December 31, 2008, and which equated to an annualized dividend of $0.72 per share.
OPERATING ACTIVITIES
Sales
During the quarter ended December 31, 2008, Lexington sold its interest in 17 properties, including 4 vacant properties, to unrelated parties for an aggregate sales price of $49.5 million, which generated gains on sale of $1.2 million. These properties generated annualized net operating income of $2.1 million, or 4.3% of the sales price.
Leasing Activity
At December 31, 2008, Lexington’s consolidated portfolio was approximately 93.3% leased. For the quarter ended December 31, 2008, Lexington executed 24 new and renewal leases for approximately 1.5 million square feet.
2009 EARNINGS GUIDANCE
Lexington disclosed an estimated Company FFO guidance range of $1.35 to $1.42 per diluted share/unit for the year ending December 31, 2009. This guidance excludes the impact of non-recurring items and the new accounting requirements for convertible securities effective in 2009. In addition, this guidance is based on current expectations and is forward-looking.
FOURTH QUARTER 2008 CONFERENCE CALL
Lexington will host a conference call today, Wednesday, February 25, 2009, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended December 31, 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 March 25, 2009, at (877) 660-6853, Account #: 286, Conference ID #: 306317.
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 February 25, 2010.
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 at www.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015, Attention: Investor Relations.
This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the failure to continue to qualify as a real estate investment trust, (2) changes in general business and economic conditions, including the impact of the current global financial and credit crisis, (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 Securities and Exchange Commission are available on Lexington’s website at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “is optimistic” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and Twelve Months ended December 31, 2008 and 2007
(Unaudited and in thousands, except share and per share data)
| | Three months ended December 31, | | | Twelve months ended December 31, |
| | 2008 | | | 2007 | | | 2008 | | | 2007 |
Gross Revenues: | | | | | | | | | | | | |
Rental | | $ | 92,507 | | | $ | 107,777 | | | $ | 396,546 | | | $ | 373,877 | |
Advisory and incentive fees | | | 360 | | | | 1,384 | | | | 1,432 | | | | 13,567 | |
Tenant reimbursements | | | 12,230 | | | | 10,139 | | | | 43,253 | | | | 32,214 | |
Total gross revenues | | | 105,097 | | | | 119,300 | | | | 441,231 | | | | 419,658 | |
| | | | | | | | | | | | | | | | |
Expense applicable to revenues: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | (50,551 | ) | | | (65,336 | ) | | | (239,899 | ) | | | (228,050 | ) |
Property operating | | | (23,058 | ) | | | (17,788 | ) | | | (82,187 | ) | | | (58,764 | ) |
General and administrative | | | (5,049 | ) | | | (10,670 | ) | | | (30,515 | ) | | | (39,334 | ) |
Non-operating income | | | 1,831 | | | | 3,222 | | | | 24,410 | | | | 11,448 | |
Interest and amortization expense | | | (36,883 | ) | | | (48,042 | ) | | | (156,063 | ) | | | (162,028 | ) |
Debt satisfaction gains (charges), net | | | 26,631 | | | | (1,209 | ) | | | 65,651 | | | | (1,209 | ) |
Change in value of forward equity commitment | | | (2,128 | ) | | | — | | | | (2,128 | ) | | | — | |
Gains on sale of properties – affiliates | | | — | | | | 17,864 | | | | 31,806 | | | | 17,864 | |
| | | | | | | | | | | | | | | | |
Income (loss) before provision for income taxes, minority interests, equity in earnings (losses) of non-consolidated entities and discontinued operations | | | 15,890 | | | | (2,659 | ) | | | 52,306 | | | | (40,415 | ) |
Provision for income taxes | | | (375 | ) | | | (745 | ) | | | (3,008 | ) | | | (3,288 | ) |
Minority interests share of (income) loss | | | 133 | | | | 4,940 | | | | 3,131 | | | | 1,110 | |
Equity in earnings (losses) of non-consolidated entities | | | (20,134 | ) | | | 522 | | | | (43,305 | ) | | | 46,467 | |
Income (loss) from continuing operations | | | (4,486 | ) | | | 2,058 | | | | 9,124 | | | | 3,874 | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | (131 | ) | | | 4,050 | | | | 753 | | | | 28,948 | |
Provision for income taxes | | | (173 | ) | | | (687 | ) | | | (506 | ) | | | (3,413 | ) |
Debt satisfaction gains (charges), net | | | 3,495 | | | | (4,265 | ) | | | 3,062 | | | | (7,950 | ) |
Gains on sales of properties | | | 1,166 | | | | 53,070 | | | | 13,151 | | | | 92,878 | |
Impairment charges | | | (12,762 | ) | | | (17,170 | ) | | | (16,519 | ) | | | (17,170 | ) |
Minority interests share of income | | | 1,536 | | | | (5,822 | ) | | | (600 | ) | | | (20,316 | ) |
Total discontinued operations | | | (6,869 | ) | | | 29,176 | | | | (659 | ) | | | 72,977 | |
Net income (loss) | | | (11,355 | ) | | | 31,234 | | | | 8,465 | | | | 76,851 | |
Dividends attributable to preferred shares- Series B | | | (1,590 | ) | | | (1,590 | ) | | | (6,360 | ) | | | (6,360 | ) |
Dividends attributable to preferred shares- Series C | | | (2,111 | ) | | | (2,519 | ) | | | (8,852 | ) | | | (10,075 | ) |
Dividends attributable to preferred shares- Series D | | | (2,926 | ) | | | (2,926 | ) | | | (11,703 | ) | | | (10,298 | ) |
Redemption discount – Series C | | | — | | | | — | | | | 5,678 | | | | — | |
Net income (loss) allocable to common shareholders | | $ | (17,982 | ) | | $ | 24,199 | | | $ | (12,772 | ) | | $ | 50,118 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations, after preferred dividends | | $ | (0.13 | ) | | $ | (0.08 | ) | | $ | (0.18 | ) | | $ | (0.35 | ) |
Income (loss) from discontinued operations | | | (0.08 | ) | | | 0.47 | | | | (0.01 | ) | | | 1.12 | |
Net income (loss) allocable to common shareholders | | $ | (0.21 | ) | | $ | 0.39 | | | $ | (0.19 | ) | | $ | 0.77 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations, after preferred dividends | | $ | (0.13 | ) | | $ | (0.08 | ) | | $ | (0.18 | ) | | $ | (0.35 | ) |
Income (loss) from discontinued operations | | | (0.08 | ) | | | 0.47 | | | | (0.01 | ) | | | 1.12 | |
Net income (loss) allocable to common shareholders | | $ | (0.21 | ) | | $ | 0.39 | | | $ | (0.19 | ) | | $ | 0.77 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding-diluted | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
December 31, 2008 and December 31, 2007
( Unaudited and in thousands, except share and per share data)
| | December 31, 2008 | | | December 31, 2007 | |
Assets: | | | | | | |
Real estate, at cost | | $ | 3,756,188 | | | $ | 4,109,097 | |
Less: accumulated depreciation and amortization | | | 461,661 | | | | 379,831 | |
| | | 3,294,527 | | | | 3,729,266 | |
Properties held for sale-discontinued operations | | | 8,150 | | | | 150,907 | |
Intangible assets, net | | | 343,192 | | | | 516,698 | |
Cash and cash equivalents | | | 67,798 | | | | 412,106 | |
Restricted cash | | | 31,369 | | | | 41,026 | |
Investment in and advances to non-consolidated entities | | | 179,133 | | | | 226,476 | |
Deferred expenses, net | | | 35,904 | | | | 42,040 | |
Notes receivable | | | 68,812 | | | | 69,775 | |
Rent receivable-current | | | 19,829 | | | | 25,289 | |
Rent receivable- deferred | | | 19,255 | | | | 15,303 | |
Other assets | | | 37,919 | | | | 36,277 | |
| | $ | 4,105,888 | | | $ | 5,265,163 | |
Liabilities and Shareholders’ Equity: | | | | | | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable | | $ | 2,033,854 | | | $ | 2,312,422 | |
Exchangeable notes payable | | | 211,000 | | | | 450,000 | |
Trust preferred securities | | | 129,120 | | | | 200,000 | |
Contract rights payable | | | 14,776 | | | | 13,444 | |
Dividends payable | | | 24,681 | | | | 158,168 | |
Liabilities-discontinued operations | | | 6,142 | | | | 119,093 | |
Accounts payable and other liabilities | | | 33,814 | | | | 49,442 | |
Accrued interest payable | | | 16,345 | | | | 23,507 | |
Deferred revenue-below market leases, net | | | 121,722 | | | | 217,389 | |
Prepaid rent | | | 20,126 | | | | 16,764 | |
| | | 2,611,580 | | | | 3,560,229 | |
Minority interests | | | 94,996 | | | | 765,863 | |
| | | 2,706,576 | | | | 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 in 2007 | | — | | | — | |
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 100,300,238 and 61,064,334 shares issued and outstanding in 2008 and 2007, respectively | | | 10 | | | | 6 | |
Additional paid-in-capital | | | 1,624,463 | | | | 1,033,332 | |
Accumulated distributions in excess of net income | | | (561,817 | ) | | | (468,167 | ) |
Accumulated other comprehensive income (loss) | | | (15,650 | ) | | | (2,778 | ) |
Total shareholders’ equity | | | 1,399,312 | | | | 939,071 | |
| | $ | 4,105,888 | | | $ | 5,265,163 | |
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 December 31, | | | Twelve Months ended December 31, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
EARNINGS PER SHARE: | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | |
Income (loss ) from continuing operations | | $ | (4,486 | ) | | $ | 2,058 | | | $ | 9,124 | | | $ | 3,874 | |
Less preferred dividends | | | (6,627 | ) | | | (7,035 | ) | | | (21,237 | ) | | | (26,733 | ) |
Income (loss) allocable to common shareholders from continuing operations | | | (11,113 | ) | | | (4,977 | ) | | | (12,113 | ) | | | (22,859 | ) |
Total income (loss ) from discontinued operations | | | (6,869 | ) | | | 29,176 | | | | (659 | ) | | | 72,977 | |
Net income (loss) allocable to common shareholders | | $ | (17,982 | ) | | $ | 24,199 | | | $ | (12,772 | ) | | $ | 50,118 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-basic: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | (0.13 | ) | | $ | (0.08 | ) | | $ | (0.18 | ) | | $ | (0.35 | ) |
Income (loss ) from discontinued operations | | | (0.08 | ) | | | 0.47 | | | | (0.01 | ) | | | 1.12 | |
Net income (loss ) | | $ | (0.21 | ) | | $ | 0.39 | | | $ | (0.19 | ) | | $ | 0.77 | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Income (loss) allocable to common shareholders from continuing operations- basic | | $ | (11,113 | ) | | $ | (4,977 | ) | | $ | (12,113 | ) | | $ | (22,859 | ) |
Incremental loss attributed to assumed conversion of dilutive securities | | — | | | — | | | — | | | — | |
Income (loss) allocable to common shareholders from continuing operations | | | (11,113 | ) | | | (4,977 | ) | | | (12,113 | ) | | | (22,859 | ) |
Total income (loss) from discontinued operations | | | (6,869 | ) | | | 29,176 | | | | (659 | ) | | | 72,977 | |
Net income (loss) allocable to common shareholders | | $ | (17,982 | ) | | $ | 24,199 | | | $ | (12,772 | ) | | $ | 50,118 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares used in calculation of basic earnings per share | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
Add incremental shares representing: | | | | | | | | | | | | | | | | |
Shares issuable upon exercise of employee share options/non-vested shares | | — | | | — | | | — | | | — | |
Shares issuable upon conversion of dilutive securities | | — | | | — | | | — | | | — | |
Weighted average number of shares used in calculation of diluted earnings per share | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | (0.13 | ) | | $ | (0.08 | ) | | $ | (0.18 | ) | | $ | (0.35 | ) |
Income (loss) from discontinued operations | | | (0.08 | ) | | | 0.47 | | | | (0.01 | ) | | | 1.12 | |
Net income (loss) | | $ | (0.21 | ) | | $ | 0.39 | | | $ | (0.19 | ) | | $ | 0.77 | |
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 December 31, | | | Twelve Months ended December 31, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
COMPANY FUNDS FROM OPERATIONS: (1) | | | | | | | | | | | | |
Basic and Diluted: | | | | | | | | | | | | |
Net income (loss) allocable to common shareholders-basic | | $ | (17,982 | ) | | $ | 24,199 | | | $ | (12,772 | ) | | $ | 50,118 | |
Adjustments: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 50,350 | | | | 67,387 | | | | 241,986 | | | | 247,611 | |
Minority interests- OP units | | | (1,760 | ) | | | (320 | ) | | | (8,803 | ) | | | 14,547 | |
Amortization of leasing commissions | | | 1,191 | | | | 370 | | | | 2,684 | | | | 1,252 | |
Joint venture adjustment-depreciation | | | 7,933 | | | | (1,056 | ) | | | 23,245 | | | | 642 | |
Preferred dividends- Series C | | | 2,111 | | | | 2,519 | | | | 3,174 | | | | 10,075 | |
Gains on sale of properties | | | (1,166 | ) | | | (70,934 | ) | | | (44,957 | ) | | | (110,742 | ) |
Taxes and minority interest on sale of property | | | — | | | | 673 | | | | 1,385 | | | | 2,422 | |
Gains on sale of joint venture properties | | | — | | | | (1,558 | ) | | | — | | | | (35,722 | ) |
Company FFO | | $ | 40,677 | | | $ | 21,280 | | | $ | 205,942 | | | $ | 180,203 | |
| | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-basic EPS | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
Operating partnership units | | | 18,327,874 | | | | 39,748,268 | | | | 34,202,572 | | | | 40,057,955 | |
Preferred Shares- Series C | | | 5,633,894 | | | | 5,779,330 | | | | 6,094,590 | | | | 5,779,330 | |
Weighted average shares outstanding-basic Company FFO | | | 110,857,442 | | | | 107,989,036 | | | | 108,169,752 | | | | 110,747,408 | |
Company FFO per share | | $ | 0.37 | | | $ | 0.20 | | | $ | 1.90 | | | $ | 1.63 | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – diluted EPS | | | 86,895,674 | | | | 62,461,438 | | | | 67,872,590 | | | | 64,910,123 | |
Other | | | — | | | | — | | | | — | | | | 367 | |
Operating partnership units | | | 18,327,874 | | | | 39,748,268 | | | | 34,202,572 | | | | 40,057,955 | |
Preferred Shares- Series C | | | 5,633,894 | | | | 5,779,330 | | | | 6,094,590 | | | | 5,779,330 | |
Weighted average shares outstanding – diluted Company FFO | | | 110,857,442 | | | | 107,989,036 | | | | 108,169,752 | | | | 110,747,775 | |
Company FFO per share | | $ | 0.37 | | | $ | 0.20 | | | $ | 1.90 | | | $ | 1.63 | |
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.
# # #
LEXINGTON REALTY TRUST
Major Markets
12/31/2008
| | Core Based Statistical Area (2) | | % of Annualized GAAP Base Rent at 12/31/2008 (1) | |
1 | | Dallas-Fort Worth-Arlington, TX | | | 8.1 | % |
2 | | Los Angeles-Long Beach-Santa Ana, CA | | | 7.2 | % |
3 | | Houston-Sugar Land-Baytown, TX | | | 5.7 | % |
4 | | New York-Northern New Jersey-Long Island, NY-NJ-PA | | | 5.6 | % |
5 | | Memphis, TN-MS-AR | | | 3.6 | % |
6 | | Baltimore-Towson, MD | | | 3.4 | % |
7 | | Atlanta-Sandy Springs-Marietta, GA | | | 3.2 | % |
8 | | Orlando-Kissimmee, FL | | | 3.0 | % |
9 | | Kansas City, MO-KS | | | 2.9 | % |
10 | | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | | | 2.7 | % |
11 | | Detroit-Warren-Livonia, MI | | | 2.4 | % |
12 | | Richmond, VA | | | 2.3 | % |
13 | | Boston-Cambridge-Quincy, MA-NH | | | 1.9 | % |
14 | | Indianapolis-Carmel, IN | | | 1.9 | % |
15 | | Charlotte-Gastonia-Concord, NC-SC | | | 1.9 | % |
16 | | Beaumont-Port Arthur, TX | | | 1.8 | % |
17 | | Chicago-Naperville-Joliet, IL-IN-WI | | | 1.8 | % |
18 | | Salt Lake City, UT | | | 1.7 | % |
19 | | Columbus, OH | | | 1.7 | % |
20 | | Washington-Arlington-Alexandria, DC-VA-MD-WV | | | 1.5 | % |
21 | | Phoenix-Mesa-Scottsdale, AZ | | | 1.4 | % |
22 | | San Francisco-Oakland-Fremont, CA | | | 1.4 | % |
23 | | San Antonio, TX | | | 1.4 | % |
24 | | Seattle-Tacoma-Bellevue, WA | | | 1.4 | % |
25 | | Denver-Aurora, CO | | | 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 | | Honolulu, HI | | | 1.0 | % |
| | Areas which account for 1% or greater of total GAAP base rent (3) | | | 77.2 | % |
Footnotes
(1) Calculated by annualizing the three months ended 12/31/2008 GAAP base rent recognized for consolidated properties owned as of 12/31/2008.
(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.
LEXINGTON REALTY TRUST
Tenant Industry Diversification
12/31/2008
Industry Category | | % of Annualized GAAP Base Rent at 12/31/2008 (1) | |
Finance/Insurance | | | 15.2 | % |
Energy | | | 10.1 | % |
Automotive | | | 8.6 | % |
Technology | | | 8.5 | % |
Aerospace/Defense | | | 7.0 | % |
Food | | | 6.8 | % |
Consumer Products/Other | | | 5.9 | % |
Service | | | 5.4 | % |
Media/Advertising | | | 5.3 | % |
Healthcare | | | 5.2 | % |
Transportation/Logistics | | | 4.8 | % |
Retail Department & Discount | | | 2.6 | % |
Construction Materials | | | 2.4 | % |
Printing/Production | | | 2.2 | % |
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 12/31/2008 GAAP base rent recognized for consolidated properties owned as of 12/31/2008. |
(2) Total shown may differ from detailed amounts due to rounding. |
LEXINGTON REALTY TRUST
Other Revenue Data
12/31/2008
| | Annualized GAAP Base Rent at 12/31/08 ($000) (1) | | | Percentage | |
Asset Class | | | | | | |
Office | | $ | 278,724 | | | | 76.1 | % |
Industrial | | $ | 68,520 | | | | 18.7 | % |
Retail | | $ | 18,924 | | | | 5.2 | % |
| | $ | 366,168 | | | | 100.0 | % |
Credit Rating | | | | | | | | |
Investment Grade | | $ | 168,548 | | | | 46.0 | % |
Non-Investment Grade | | $ | 44,228 | | | | 12.1 | % |
Unrated | | $ | 153,392 | | | | 41.9 | % |
| | $ | 366,168 | | | | 100.0 | % |
| | | | | | | | |
Footnotes | | | | | | | | |
(1) Calculated by annualizing the three months ended 12/31/2008 GAAP base rent recognized for consolidated properties owned as of 12/31/2008. |
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
12/31/2008
Tenant or Guarantor | | Number of Leases | | | Sq. Ft. Leased | | | Sq. Ft. Leased as a Percent of Consolidated Portfolio (2) | | | Annualized GAAP Base Rent at 12/31/08 ($000) (1) | | | Percentage of Annualized GAAP Base Rent at 12/31/2008 (1) (2) | |
Raytheon Company (4) | | | 2 | | | | 690,595 | | | | 1.7 | % | | $ | 11,720 | | | | 3.2 | % |
Bank of America | | | 9 | | | | 701,193 | | | | 1.7 | % | | | 9,836 | | | | 2.7 | % |
Baker Hughes, Inc. | | | 2 | | | | 720,221 | | | | 1.8 | % | | | 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 Limited | | | 6 | | | | 1,902,414 | | | | 4.7 | % | | | 8,300 | | | | 2.3 | % |
Federal Express Corporation | | | 3 | | | | 702,976 | | | | 1.8 | % | | | 8,164 | | | | 2.2 | % |
Legg Mason Tower, Inc. | | | 1 | | | | 371,392 | | | | 0.9 | % | | | 7,968 | | | | 2.2 | % |
JPMorgan Chase Bank, NA | | | 4 | | | | 623,375 | | | | 1.6 | % | | | 7,928 | | | | 2.2 | % |
Harcourt, Inc. | | | 2 | | | | 915,098 | | | | 2.3 | % | | | 7,164 | | | | 2.0 | % |
Morgan, Lewis & Bockius, LLC (3) | | | 1 | | | | 293,170 | | | | 0.7 | % | | | 7,008 | | | | 1.9 | % |
| | | 31 | | | | 7,127,027 | | | | 17.7 | % | | $ | 86,248 | | | | 23.6 | % |
Footnotes
(1) Calculated by annualizing the three months ended 12/31/2008 GAAP base rent recognized for consolidated properties owned as of 12/31/2008.
(2) Total shown may differ from detailed amounts due to rounding.
(3) Includes parking garage operations.
(4) Tenant's leases expired 12/31/08. Direct leases with current sub-tenants at one property. Effective 1/1/09, annualized GAAP rent approximates $7,505.
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
OFFICE PROPERTIES | | | | | | | | | | | | | | | | | | | | | | |
2009 | | 3/31/2009 | | 5757 Decatur Blvd. | | Indianapolis | | IN | | — | | Damar Services, Inc. | | 2002 | | 5,756 | | 44 | | 44 | | 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 | | 1982/2006 | | 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 | | 288 | | 272 | | 0 |
| | 9/15/2009 | | 15375 Memorial Dr. | | Houston | | TX | | — | | BP America Production Company | | 1985 | | 349,674 | | 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 | | — | | JPMorgan Chase Bank, NA | | 1999 | | 193,000 | | 3,384 | | 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 |
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, Inc. (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 | | 9,228 | | 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 | | (9) | | 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 |
| | 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 | | — | | Alcatel-Lucent USA, Inc. | | 1999 | | 124,944 | | 2,212 | | 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 | | 328 | | 328 | | 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 | | 1,388 | | 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 |
| | | | 3940 South Teller St. | | Lakewood | | CO | | — | | Travelers Express Company, Inc. | | 2002 | | 68,165 | | 1,168 | | 864 | | 1,295 |
| | 4/30/2012 | | 2300 Litton Ln. | | Hebron | | KY | | — | | Zwicker & Associates, P.C. | | 1986/1996 | | 12,356 | | 80 | | 80 | | 0 |
| | 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 | | 1,096 | | 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 |
| | 11/14/2012 | | 2211 South 47th St. | | Phoenix | | AZ | | — | | Avnet, Inc. | | 1997 | | 176,402 | | 2,308 | | 2,260 | | 0 |
| | 12/31/2012 | | 200 Executive Blvd. South | | 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 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
| | | | 3476 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Home Mortgage, Inc. | | 2004 | | 169,083 | | 3,016 | | 3,020 | | 0 |
| | | | 810 & 820 Gears Rd. | | Houston | | TX | | — | | IKON Office Solutions, Inc. | | 2000 | | 157,790 | | 2,232 | | 2,256 | | 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 | | 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 | | 1,184 | | 1,028 | | 0 |
| | 6/30/2013 | | 2210 Enterprise Dr. | | Florence | | SC | | (6) | | JPMorgan Chase Bank, NA | | 1998 | | 179,300 | | 1,748 | | 1,748 | | 0 |
| | 7/31/2013 | | 2300 Litton Ln. | | Hebron | | KY | | — | | Zwicker & Associates, P.C. | | 1986/1996 | | 37,234 | | 112 | | 108 | | 0 |
| | 9/30/2013 | | 9200 South Park Center Loop | | Orlando | | FL | | (6) | | Corinthian Colleges, Inc. | | 2003 | | 59,927 | | 1,244 | | 1,160 | | 0 |
| | 11/30/2013 | | 1110 Bayfield Dr. | | Colorado Springs | | CO | | — | | Honeywell International, Inc. | | 1980/1990/2002 | | 166,575 | | 1,672 | | 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 |
| | 2/28/2014 | | 1500 Hughes Way | | Long Beach | | CA | | (8) | | Fluor Enterprises, Inc. (Prior tenant Raytheon Company) | | 1981 | | 86,610 | | 0 | | 0 | | 0 |
| | 3/15/2014 | | 101 East Erie St. | | Chicago | | IL | | — | | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | | 1986 | | 230,684 | | 4,160 | | 5,032 | | 0 |
| | 5/31/2014 | | 3480 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Bank N.A. | | 2004 | | 169,218 | | 3,396 | | 3,448 | | 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 | | 2,152 | | 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 | | 2,976 | | 2,968 | | 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 |
| | | | 400 Butler Farm Rd. | | Hampton | | VA | | — | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | 1999 | | 100,632 | | 996 | | 1,180 | | 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 | | 2,008 | | 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 | | 3,244 | | 3,268 | | 3,612 |
| | 9/27/2015 | | 10001 Richmond Ave. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1976/1984 | | 554,385 | | 0 | | 7,376 | | 6,596 |
| | | | 12645 West Airport Rd. | | Sugar Land | | TX | | — | | Baker Hughes, Inc. | | 1997 | | 165,836 | | 0 | | 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 |
| | | | 550 Business Center Dr. | | Lake Mary | | FL | | — | | JPMorgan Chase Bank, NA | | 1999 | | 125,920 | | 3,048 | | 1,744 | | 0 |
| | | | 600 Business Center Dr. | | Lake Mary | | FL | | — | | JPMorgan Chase Bank, NA | | 1996 | | 125,155 | | 3,148 | | 1,660 | | 0 |
| | 10/31/2015 | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Bull HN Information Systems, Inc. | | 1981/1982 | | 42,320 | | 616 | | 656 | | 0 |
2016 | | 3/31/2016 | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Money Management International | | 1981/1982 | | 28,710 | | 612 | | 636 | | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized CashRent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
| | 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 | | 576 | | 544 | | 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 |
| | 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 | | 1,252 | | 1,600 | | 0 |
| | 9/30/2017 | | 9201 East Dry Creek Rd. | | Centennial | | CO | | — | | The Shaw Group, Inc. | | 2001/2002 | | 128,500 | | 2,196 | | 2,396 | | 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 | | 2,912 | | 2,316 | | 0 |
| | 7/31/2018 | | 180 Rittenhouse Cir. | | Bristol | | PA | | — | | Jones Management Service Company | | 1981/1998 | | 96,000 | | 1,032 | | 1,100 | | 0 |
| | | | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | — | | Office Suites Plus Properties, Inc. | | 1996 | | 18,400 | | 420 | | 448 | | 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 | | 4,728 | | 4,760 | | 0 |
| | 12/31/2018 | | 1500 Hughes Way | | Long Beach | | CA | | (8) | | Molina Healthcare, Inc. (Prior tenant Raytheon Company) | | 1981 | | 158,074 | | 0 | | 0 | | 0 |
2019 | | 1/31/2019 | | 1600 Viceroy Dr. | | Dallas | | TX | | — | | TFC Services, Inc. (Freeman Decorating Co.) | | 1986 | | 110,080 | | 1,100 | | 1,488 | | 0 |
| | 3/31/2019 | | 1500 Hughes Way | | Long Beach | | CA | | (8) | | Jacobs Engineering Group, Inc. (Prior tenant Raytheon Company) | | 1981 | | 83,919 | | 0 | | 0 | | 0 |
| | 4/1/2019 | | 9201 Stateline Rd. | | Kansas City | | MO | | — | | Swiss Re American Holding Corporation | | 1963/1973/1985/2003 | | 155,925 | | 2,064 | | 2,064 | | 0 |
| | 6/19/2019 | | 3965 Airways Blvd. | | Memphis | | TN | | — | | Federal Express Corporation | | 1982/1983/1985 | | 521,286 | | 7,324 | | 7,012 | | 5,375 |
| | 7/31/2019 | | 500 Jackson St. | | Columbus | | IN | | — | | Cummins, Inc. | | 1984 | | 390,100 | | 4,272 | | 4,540 | | 4,925 |
| | 9/30/2019 | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | Brown Mackie College-Phoenix, Inc. | | 1981/1982 | | 24,834 | | 0 | | 0 | | 0 |
| | 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 | | 2,248 | | 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 | | 3,012 | | 2,608 | | 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. | | 2006/2008 | | 123,734 | | 2,272 | | 2,328 | | 2,069 |
2022 | | 12/31/2022 | | 147 Milk St. | | Boston | | MA | | — | | Harvard Vanguard Medical Assoc. | | 1910 | | 52,337 | | 1,532 | | 1,620 | | 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 | | 2,952 | | 0 |
| | 7/31/2023 | | 11201 Renner Blvd. | | Lenexa | | KS | | (6) | | Applebee’s Services, Inc. (DineEquity, Inc.) | | 2007 | | 178,000 | | 3,512 | | 3,904 | | 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 East Technology Cir. | | Tempe | | AZ | | — | | (i) Structure, LLC (Infocrossing, Inc.) | | 1998 | | 60,000 | | 1,128 | | 1,128 | | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
NA | | NA | | 10 John St. | | Clinton | | CT | | (7) | | (Available for Lease)(Prior tenant Unilever Supply Chain, Inc.) | | 1972 | | 41,188 | | 712 | | 364 | | 0 |
| | | | 100 Light St. | | Baltimore | | MD | | — | | (Available for Lease) | | 1973 | | 12,648 | | 0 | | 0 | | 0 |
| | | | 1500 Hughes Way | | Long Beach | | CA | | (7) | | (Available for Lease)(Prior tenant Raytheon Company) | | 1981 | | 161,451 | | 16,988 | | 10,040 | | 0 |
| | | | 160 Clairemont Ave. | | Decatur | | GA | | — | | (Available for Lease) | | 1983 | | 64,494 | | 0 | | 0 | | 0 |
| | | | 1600 Viceroy Dr. | | Dallas | | TX | | — | | (Available for Lease) | | 1986 | | 54,637 | | 0 | | 0 | | 0 |
| | | | 1701 Market St. | | Philadelphia | | PA | | — | | Parking Operators | | 1957/1997 | | - | | 2,544 | | 2,544 | | 0 |
| | | | 255 California St. | | San Francisco | | CA | | — | | (Available for Lease) | | 1959 | | 12,435 | | 0 | | 0 | | 0 |
| | | | 350 Pine St. | | Beaumont | | TX | | — | | (Available for Lease) | | 1981 | | 91,215 | | 0 | | 0 | | 0 |
| | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | (Available for Lease) | | 1970/1981 | | 68,742 | | 0 | | 0 | | 0 |
| | | | 1032 Fort St. Mall | | Honolulu | | HI | | — | | Parking Operators | | 1979/2002 | | - | | 1,556 | | 1,556 | | 0 |
| | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | — | | (Available for Lease) | | 1981/1982 | | 24,799 | | 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 | | 10,629 | | 0 | | 0 | | 0 |
Various | | Various | | 100 Light St. | | Baltimore | | MD | | — | | Multi-Tenant | | 1973 | | 139,200 | | 4,612 | | 4,612 | | 0 |
| | | | 160 Clairemont Ave. | | Decatur | | GA | | — | | Multi-Tenant | | 1983 | | 57,192 | | 704 | | 704 | | 0 |
| | | | 255 California St. | | San Francisco | | CA | | — | | Multi-Tenant | | 1959 | | 157,492 | | 4,112 | | 4,460 | | 0 |
| | | | 350 Pine St. | | Beaumont | | TX | | — | | Multi-Tenant | | 1981 | | 201,532 | | 4,500 | | 4,712 | | 0 |
| | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | Multi-Tenant | | 1970/1981 | | 88,682 | | 1,292 | | 1,292 | | 0 |
| | | | 100 East Shore Dr. | | Glen Allen | | VA | | — | | Multi-Tenant | | 1999 | | 64,245 | | 1,576 | | 1,616 | | 0 |
| | | | 1770 Cartwright Rd. | | Irvine | | CA | | — | | Multi-Tenant | | 1982 | | 104,663 | | 1,840 | | 2,480 | | 0 |
| | | | King St. | | Honolulu | | HI | | — | | Multi-Tenant | | 1979/2002 | | 228,662 | | 1,356 | | 1,312 | | 990 |
OFFICE TOTAL/WEIGHTED AVERAGE | | 96.6% Leased | | | | 17,496,829 | | $ | 277,928 | | $ | 278,724 | | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
INDUSTRIAL PROPERTIES | | | | | | | | | | | | | | | | |
2009 | | 1/31/2009 | | 191 Arrowhead Dr. | | Hebron | | OH | | — | | Owens Corning Insulating Systems, LLC | | 1999 | | 102,960 | | 0 | | 0 | | 0 |
| | 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 | | 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 | | 124 | | 124 | | 0 |
2012 | | 8/4/2012 | | 101 Michelin Dr. | | Laurens | | SC | | — | | CEVA Logistics US, Inc. (TNT Holdings BV) | | 1991/1993 | | 1,164,000 | | 3,412 | | 3,304 | | 2,619 |
| | | | 7111 Crabb Rd. | | Temperance | | MI | | — | | CEVA Logistics US, Inc. (TNT Holdings BV) | | 1978/1993 | | 744,570 | | 2,288 | | 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 | | 0 |
| | 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. (Corporate Express US, Inc.) | | 1998/2005 | | 79,086 | | 460 | | 440 | | 0 |
2014 | | 1/2/2014 | | 2415 US Hwy. 78 East | | 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. (Corporate Express US, Inc.) | | 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 | | 1,064 | | 1,088 | | 1,165 |
| | 10/31/2017 | | 1420 Greenwood Rd. | | McDonough | | GA | | — | | Versacold USA, Inc. | | 2000 | | 296,972 | | 2,612 | | 2,596 | | 0 |
2018 | | 6/30/2018 | | 1650-1654 Williams Rd. | | Columbus | | OH | | — | | ODW Logistics, Inc. | | 1973 | | 772,450 | | 1,348 | | 1,344 | | 0 |
| | 9/30/2018 | | 50 Tyger River Dr. | | Duncan | | SC | | (6) | | Plastic Omnium Exteriors, LLC | | 2005/2007/2008 | | 221,833 | | 956 | | 956 | | 0 |
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 | | 335,610 | | 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 | | 4,744 | | 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 | | 1,244 | | 1,356 | | 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 |
2023 | | 4/30/2023 | | 3600 Southgate Dr. | | Danville | | IL | | — | | The Sygma Network, Inc. (Sysco Corporation) | | 2000/2008 | | 201,369 | | 1,720 | | 1,720 | | 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 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
| | | | 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 | | 10/31/2026 | | 5001 Greenwood Rd. | | Shreveport | | LA | | — | | Libbey Glass, Inc. (Libbey Inc.) | | 2006 | | 646,000 | | 1,940 | | 2,164 | | 0 |
NA | | NA | | 1109 Commerce Blvd. | | Swedesboro | | NJ | | (7) | | (Available for Lease)(Prior tenant Linens-n-Things, Inc.) | | 1998 | | 262,644 | | 1,260 | | 1,260 | | 0 |
| | | | 1665 Hughes Way | | Long Beach | | CA | | (7) | | (Available for Lease)(Prior tenant Raytheon Company) | | 1981 | | 200,541 | | 2,984 | | 1,680 | | 0 |
| | | | 191 Arrowhead Dr. | | Hebron | | OH | | — | | (Available for Lease) | | 1999 | | 147,450 | | 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 |
| | | | 46600 Port St. | | Plymouth | | MI | | — | | (Available for Lease) | | 1996 | | 134,160 | | 0 | | 0 | | 0 |
| | | | 6 Doughten Rd. | | New Kingstown | | PA | | — | | (Available for Lease) | | 1989 | | 330,000 | | 0 | | 0 | | 0 |
| | | | 6050 Dana Way | | Antioch | | TN | | — | | (Available for Lease) | | 1999 | | 338,700 | | 0 | | 0 | | 0 |
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | | | | 90.5% Leased | | | | 19,858,188 | | $ | 73,068 | | $ | 68,520 | | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
RETAIL PROPERTIES |
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 | | — | | Grocer's Supply | | 1984 | | 49,349 | | 496 | | 372 | | 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 | | 3468 Georgia Hwy. 120 | | Duluth | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1971 | | 9,300 | | 144 | | 152 | | 133 |
| | | | 4733 Hills & Dales Rd. | | Canton | | OH | | — | | Bally's Total Fitness of the Midwest (Bally's Health & Tennis Corporation) | | 1987 | | 37,214 | | 448 | | 400 | | 0 |
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 | | 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 | | 92 | | 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 | | 3451 Alta Mesa Blvd. | | Fort Worth | | TX | | — | | Minyard Food Stores, Inc. | | 1985 | | 44,000 | | 304 | | 360 | | 304 |
| | 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 | | 65,417 | | 204 | | 316 | | 204 |
| | | | 205 Homer Rd. | | Minden | | LA | | — | | Brookshire Grocery | | 1985 | | 35,000 | | 192 | | 284 | | 193 |
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 | | 676 | | 1,196 | | 458 |
| | | | 5104 North Franklin Rd. | | Lawrence | | IN | | — | | Marsh Supermarkets, Inc. | | 1958 | | 28,721 | | 192 | | 192 | | 193 |
| | | | 3501 US 601 South | | Concord | | NC | | — | | Food Lion, Inc. | | 1983 | | 32,259 | | 196 | | 184 | | 197 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
| | | | 2526 Little Rock Road | | Charlotte | | NC | | — | | Food Lion, Inc. | | 1982/1997 | | 33,640 | | 96 | | 152 | | 98 |
2014 | | 3/31/2014 | | N.E.C. 45th St./Lee Blvd. | | Lawton | | OK | | — | | Associated Wholesale Grocers Inc. | | 1984 | | 30,757 | | 332 | | 76 | | 185 |
| | 12/31/2014 | | 1066 Main St. | | Forest Park | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1969 | | 14,859 | | 216 | | 188 | | 199 |
| | | | 201 West Main St. | | Cumming | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1968/1982 | | 14,208 | | 216 | | 288 | | 198 |
| | | | 2223 North Druid Hills Rd. | | Atlanta | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1972 | | 6,260 | | 120 | | 96 | | 112 |
| | | | 4545 Chamblee – Dunwoody Rd. | | Chamblee | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1972 | | 4,565 | | 96 | | 76 | | 88 |
| | | | 825 Southway Dr. | | Jonesboro | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1971 | | 4,894 | | 84 | | 64 | | 77 |
| | | | 956 Ponce de Leon Ave. | | Atlanta | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1975 | | 3,900 | | 84 | | 88 | | 78 |
| | | | 1698 Mountain Industrial Blvd. | | Stone Mountain | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | 1973 | | 5,704 | | 104 | | 88 | | 95 |
2015 | | 1/25/2015 | | 3711 Gateway Dr. | | Eau Claire | | WI | | — | | Kohl's Department Stores, Inc. | | 1994 | | 76,164 | | 468 | | 460 | | 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 |
| | 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 | | 464 | | 465 |
| | | | 399 Peachwood Centre Dr. | | Spartanburg | | SC | | — | | Best Buy Company, Inc. | | 1996 | | 45,800 | | 396 | | 396 | | 395 |
| | 9/30/2018 | | 835 Julian Ave. | | Thomasville | | NC | | (7) | | Mighty Dollar, LLC (Prior tenant Food Lion, Inc.) | | 1983 | | 23,767 | | 68 | | 68 | | 0 |
| | 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 | | 604 | | 604 | | 0 |
NA | | NA | | 1700 State Route 160 | | Port Orchard | | WA | | — | | (Available for Lease) | | 1983 | | 11,931 | | 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 |
| | | | 811 US Hwy. 17 | | North Myrtle Beach | | SC | | (7) | | (Available for Lease)(Prior tenant Food Lion, Inc.) | | 1981 | | 41,021 | | 48 | | 1,236 | | 0 |
| | RETAIL TOTAL/WEIGHTED AVERAGE | | | | | | 92.6% Leased | | | | 2,810,226 | | 19,704 | | 18,924 | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | | | | | | 93.31% Leased | | | | 40,165,243 | | 370,700 | | 366,168 | | |
(1) | Square foot leased or vacant includes those tenants with month-to-month leases. |
(2) | Calculated by annualizing the three months ended 12/31/08 cash rent. |
(3) | Calculated by annualizing the three months ended 12/31/08 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. |
(8) | Direct lease with current sub-tenants at property. 2009 annual cash and GAAP rents are estimated to be $5,287 and $7,024, respectively. |
(9) | Tenant filed Chapter 7 bankruptcy. Expects to vacate premises in 1Q 2009. |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq.Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($000) (4) |
NET LEASE STRATEGIC ASSETS FUND PROPERTIES |
2009 | | 9/30/2009 | | 109 Stevens St. | | Jacksonville | | FL | | (5) | | Unisource Worldwide, Inc. | | 1959/1967 | | 168,800 | | 636 | | 584 | | 0 |
2010 | | 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 | | — | | Kingsport Power Company | | 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 | | 2,212 | | 0 |
| | 10/14/2013 | | 3943 Denny Ave. | | Pascagoula | | MS | | — | | Northrop Grumman Systems Corporation | | 1995 | | 94,841 | | 652 | | 652 | | 0 |
| | 12/31/2013 | | 120 Southeast Pkwy. 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 Pkwy. | | Arlington | | TX | | — | | Siemens Dematic Postal Automation, L.P. | | 2003 | | 236,547 | | 2,420 | | 2,680 | | 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 | | 0 | | 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 |
| | | | 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 |
| | | | 2500 Patrick Henry Pkwy. | | McDonough | | GA | | — | | Georgia Power Company | | 1999 | | 111,911 | | 1,476 | | 1,540 | | 0 |
| | 9/27/2015 | | 9110 Grogans Mill Rd. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1992 | | 275,750 | | 0 | | 3,180 | | 0 |
| | | | 2529 West Thorne Dr. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1982/1999 | | 66,243 | | 0 | | 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 | | 1,140 | | 784 | | 0 |
2017 | | 12/31/2017 | | 11411 North Kelly Ave. | | 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 | | 3,072 | | 3,712 | | 0 |
| | 8/31/2018 | | 3500 North Loop Rd. | | McDonough | | GA | | — | | Litton Loan Servicing, L.P. | | 2007 | | 62,218 | | 1,120 | | 1,120 | | 0 |
| | 9/30/2018 | | 904 Industrial Rd. | | Marshall | | MI | | — | | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | | 1968/1972 | | 246,508 | | 764 | | 820 | | 925 |
2019 | | 1/31/2019 | | 2999 Southwest 6th St. | | Redmond | | OR | | — | | VoiceStream 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 Holding, LLC (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 | | 772 | | 1,136 | | 0 |
| | | | 9601 Renner Blvd. | | Lenexa | | KS | | (6) | | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | | 2004 | | 77,484 | | 1,260 | | 1,392 | | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 12/31/08
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/Renovated/ Expanded | | Sq Ft. Leased or Available (1) | | Annualized Cash Rent ($000) (2) | | Annualized GAAP Rent ($000) (3) | | Fixed Rent at Next Option ($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 | | 1,416 | | 0 |
| | 8/31/2020 | | First Park Dr. | | Oakland | | ME | | (6) | | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | | 2005 | | 78,610 | | 1,256 | | 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 | | 1,276 | | 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 ASSETS FUND TOTAL/WEIGHTED AVERAGE | | | | 100.0% Leased | | | | 6,104,205 | | 47,840 | | 55,052 | | |
Footnotes
(1) | Square foot leased or vacant includes those tenants with month-to-month leases. |
(2) | Calculated by annualizing the three months ended 12/31/08 cash rent. |
(3) | Calculated by annualizing the three months ended 12/31/08 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%. |
LEXINGTON REALTY TRUST
2009 Mortgage Maturities by Property Type
12/31/2008
| | Property Location | | City | | State | | Net Rentable Area | | | Mortgage Balance at Maturity ($000) | | | Maturity Date | | | Original Gross Book Value ($000) (3) | | | Annualized Cash Rent ($000) (1) | | | Annualized GAAP Rent ($000) (2) | |
Office | | 1500 Hughes Way | | Long Beach | | CA | | | 490,054 | | | $ | - | | | | 01/2009 | | | $ | 112,383 | | | $ | 16,988 | | | $ | 10,040 | |
| | 15375 Memorial Dr. | | Houston | | TX | | | 349,674 | | | $ | 18,229 | | | | 10/2009 | | | $ | 45,792 | | | $ | 3,600 | | | $ | 4,252 | |
| | 180 Rittenhouse Cir. (4) | | Bristol | | PA | | | 96,000 | | | $ | 5,228 | | | | 04/2009 | | | $ | 8,782 | | | $ | 1,032 | | | $ | 1,100 | |
| | 255 California St. | | San Francisco | | CA | | | 169,927 | | | $ | 20,000 | | | | 12/2009 | | | $ | 53,772 | | | $ | 4,112 | | | $ | 4,460 | |
| | 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 | | | $ | 1,064 | | | $ | 1,088 | |
| | 7150 Exchequer Dr. (5) | | 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 | | | $ | 400 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2009 Mortgage Maturities | | | 2,301,609 | | | $ | 60,338 | | | | | | | $ | 337,430 | | | $ | 39,412 | | | $ | 32,020 | |
Footnotes
(1) | Calculated by annualizing the three months ended 12/31/2008 cash rent. |
(2) | Calculated by annualizing the three months ended 12/31/2008 GAAP rent. |
(3) | Represents original GAAP capitalized costs. |
(4) | Property sold subsequent to December 31, 2008 and mortgage satisfied. |
(5) | Neither the lender nor Lexington, elected to call/put debt at 3/1/09. Earliest call/put date is currently 6/1/09. |
LEXINGTON REALTY TRUST
2008 Fourth Quarter Disposition Summary
| DISPOSITIONS - LEASED PROPERTIES | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | Gross Sale Price ($000) | | | Gain (Impairment) Recognized ($000) | | | Cash Cap Rate | | Month of Disposition |
1 | GFS Realty, Inc. (Giant Food, Inc.) | | Rockville | MD | | Retail | | $ | 1,475 | | | $ | 899 | | | | 7.8 | % | Oct |
2 | Bank of America | | Elizabeth | NJ | | Office | | $ | 4,850 | | | $ | (236 | ) | | | 7.6 | % | Nov |
3 | Bank of America | | Plainsboro | NJ | | Office | | $ | 850 | | | $ | 267 | | | | 8.2 | % | Dec |
4 | Safeway Stores, Inc. - 9 Properties (1) | | Various | Various | | Retail | | $ | 23,650 | | | $ | (2,248 | ) | | | 9.2 | % | Dec |
5 | Multi-Tenant | | Evanston | WY | | Office | | $ | 430 | | | $ | (2,487 | ) | | | 6.7 | % | Dec |
13 | TOTAL DISPOSITIONS | | | | | | | $ | 31,255 | | | $ | (3,805 | ) | | | 8.8 | % | |
| | | | | | | | | | | | | | | | | | | |
| DISPOSITIONS - VACANT | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | Gross Sale Price ($000) | | | Gain (Impairment) Recognized ($000) | | | | Month of Disposition | | |
1 | Vacant | | Littleton | CO | | Retail | | $ | 815 | | | $ | - | | | | Dec | | |
2 | Vacant | | Cheyenne | WY | | Retail | | $ | 700 | | | $ | (2,193 | ) | | | Dec | | |
3 | Vacant | | Farmington Hills | MI | | Office | | $ | 6,000 | | | $ | (754 | ) | | | Dec | | |
4 | Vacant (2) | | Auburn Hills | MI | | Industrial | | $ | - | | | $ | (4,488 | ) | | | Dec | | |
5 | N/M (3) | | Bedford | TX | | Office | | $ | 10,700 | | | $ | (356 | ) | | | Dec | | |
5 | TOTAL DISPOSITIONS - VACANT | | | | | | | $ | 18,215 | | | $ | (7,791 | ) | | | | | |
| | | | | | | | | | | | | | | | | | | |
18 | TOTAL DISPOSITIONS AND DISPOSITIONS - VACANT | | | | | | | $ | 49,470 | | | $ | (11,596 | ) | | | | | |
Footnotes
(1) Cash cap rate based upon applicable step down renewal rents effective 4/1/09.
(2) Property transferred to lender to satisfy mortgage.
(3) Property was approximately 30% leased at sale date.
LEXINGTON REALTY TRUST
2008 Fourth Quarter Investment Summary
| INVESTMENTS - FEE POSITIONS | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | Basis ($000) | |
1 | BI-LO, LLC - Ground Parcel | | Chattanooga | TN | | Retail | | $ | 31 | |
2 | BJC Health System - Ground Parcel | | Bridgeton | MO | | Office | | $ | 886 | |
3 | Safeway Stores, Inc. - Ground Parcel | | Garland | TX | | Retail | | $ | 177 | |
4 | Safeway Stores, Inc. - Ground Parcel | | Granbury | TX | | Retail | | $ | 177 | |
5 | The Kroger Company - Ground Parcel | | Florence | AL | | Retail | | $ | 103 | |
5 | TOTAL INVESTMENTS | | | | | | | $ | 1,374 | |
LEXINGTON REALTY TRUST
2008 Fourth Quarter Leasing Summary
| NEW LEASES | | | | | | | | | | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | Lease Expiration Date | | | Sq. Ft. | | | New Cash Rent Per Annum ($000) | | | New GAAP Rent Per Annum ($000) | |
1 | Brown Mackie College-Phoenix, Inc. | | Phoenix | AZ | | Office | | 09/2019 | | | | 24,834 | | | $ | 545 | | | $ | 564 | |
2 | Fabulous Sites, Inc. | | Decatur | GA | | Office | | 01/2012 | | | | 2,191 | | | $ | 44 | | | $ | 44 | |
3 | Jacobs Engineering Group, Inc. (1) | | Long Beach | CA | | Office | | 03/2019 | | | | 83,919 | | | $ | 1,813 | | | $ | 1,813 | |
4 | Song Suk Yu | | Honolulu | HI | | Office | | 09/2012 | | | | 309 | | | $ | 6 | | | $ | 6 | |
5 | Golden Pass LNG Terminal, LLC | | Beaumont | TX | | Office | | 06/2009 | | | | 7,988 | | | $ | 80 | | | $ | 80 | |
6 | Robert C. Schwartz, Jr., M.D., P.A. | | Dallas | TX | | Office | | 12/2013 | | | | 646 | | | $ | 10 | | | $ | 10 | |
6 | TOTAL NEW LEASES | | | | | | | | | | | | 119,887 | | | $ | 2,498 | | | $ | 2,517 | |
| LEASE EXTENSIONS | | | | | | | | | | | | | | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | Lease Expiration Date | | | Sq. Ft. | | | New Cash Rent Per Annum ($000) | | | Prior Cash Rent Per Annum ($000) | | | New GAAP Rent Per Annum ($000) | | | Prior GAAP Rent Per Annum ($000) | |
| 1 | Bank of America, N. A. | | Atlanta | GA | | Retail | | | 12/2014 | | | | 6,260 | | | $ | 112 | | | $ | 112 | | | $ | 112 | | | $ | 97 | |
| 2 | Bank of America, N. A. | | Atlanta | GA | | Retail | | | 12/2014 | | | | 3,900 | | | $ | 78 | | | $ | 78 | | | $ | 78 | | | $ | 87 | |
| 3 | Bank of America, N. A. | | Chamblee | GA | | Retail | | | 12/2014 | | | | 4,565 | | | $ | 88 | | | $ | 88 | | | $ | 88 | | | $ | 74 | |
| 4 | Bank of America, N. A. | | Cumming | GA | | Retail | | | 12/2014 | | | | 14,208 | | | $ | 198 | | | $ | 198 | | | $ | 198 | | | $ | 286 | |
| 5 | Bank of America, N. A. | | Forest Park | GA | | Retail | | | 12/2014 | | | | 14,859 | | | $ | 199 | | | $ | 199 | | | $ | 199 | | | $ | 187 | |
| 6 | Bank of America, N. A. | | Jonesboro | GA | | Retail | | | 12/2014 | | | | 4,894 | | | $ | 77 | | | $ | 77 | | | $ | 77 | | | $ | 63 | |
| 7 | Bank of America, N. A. | | Stone Mountain | GA | | Retail | | | 12/2014 | | | | 5,704 | | | $ | 95 | | | $ | 95 | | | $ | 95 | | | $ | 89 | |
| 8 | Blue Cross Blue Shield of South Carolina, Inc. (2) | | Columbia | SC | | Office | | | 09/2010 | | | | 456,304 | | | $ | 7,377 | | | $ | 7,377 | | | $ | 7,377 | | | $ | 6,930 | |
| 9 | Bull HN Information Systems, Inc. | | Phoenix | AZ | | Office | | | 10/2015 | | | | 42,320 | | | $ | 475 | | | $ | 730 | | | $ | 607 | | | $ | 603 | |
| 10 | Experian Information Solutions, Inc. (Experian North America) (4) | | Allen | TX | | Office | | | 03/2018 | | | | 292,700 | | | $ | 3,073 | | | $ | 3,624 | | | $ | 3,715 | | | $ | 4,149 | |
| 11 | Fidelity National Bank | | Decatur | GA | | Office | | | 12/2013 | | | | 5,892 | | | $ | 145 | | | $ | 139 | | | $ | 145 | | | $ | 139 | |
| 12 | Kevin M. Connors, PSY. D., Inc. | | Honolulu | HI | | Office | | | 11/2013 | | | | 701 | | | $ | 12 | | | $ | 12 | | | $ | 12 | | | $ | 12 | |
| 13 | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | Hampton | VA | | Office | | | 12/2014 | | | | 100,632 | | | $ | 1,207 | | | $ | 1,368 | | | $ | 1,203 | | | $ | 1,302 | |
| 14 | Mark Clayton, d/b/a Clayton Insurance Agency | | Dallas | TX | | Office | | | 02/2012 | | | | 1,017 | | | $ | 19 | | | $ | 15 | | | $ | 19 | | | $ | 15 | |
| 15 | Modern Key Shop, Inc. | | Honolulu | HI | | Office | | | 12/2011 | | | | 1,117 | | | $ | 29 | | | $ | 30 | | | $ | 29 | | | $ | 30 | |
| 16 | Morgan & Woodling | | Decatur | GA | | Office | | | 08/2013 | | | | 1,078 | | | $ | 24 | | | $ | 24 | | | $ | 24 | | | $ | 24 | |
| 17 | Plastic Omnium Exteriors, LLC | | Duncan | SC | | Industrial | | | 09/2018 | | | | 221,833 | | | $ | 958 | | | $ | 901 | | | $ | 958 | | | $ | 901 | |
| 18 | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) (3)(4) | | Marshall | MI | | Industrial | | | 10/2018 | | | | 246,508 | | | $ | 765 | | | $ | 623 | | | $ | 803 | | | $ | 623 | |
| 18 | TOTAL LEASE EXTENSIONS | | | | | | | | | | | | 1,424,492 | | | $ | 14,931 | | | $ | 15,690 | | | $ | 15,739 | | | $ | 15,611 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 24 | TOTAL NEW AND RENEWED LEASES | | | | | | | | | | | | 1,544,379 | | | $ | 17,429 | | | $ | 15,690 | | | $ | 18,256 | | | $ | 15,611 | |
Footnotes
(1) Direct lease with current sub-tenant at property, effective 1/1/09.
(2) Joint venture property, Lexington owns 40% of joint venture.
(3) Expansion property.
(4) Held in NLS joint venture.
LEXINGTON REALTY TRUST
2008 Fourth Quarter Debt Summary
| NEW FINANCING | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Tenants/Guarantors | | Location | | Property Type | | | Amount ($000) | | | Rate | | | Maturity | |
1 | Harvard Vanguard Medical Assoc. | | Boston | MA | | Office | | | $ | 13,700 | | | | 6.10 | % | | | 12/2018 | |
1 | TOTAL FINANCING | | | | | | | | $ | 13,700 | | | | 6.10 | % | | | | |
| | | | | | | | | | | | | | | | | | | |
| DEBT RETIRED | | | | | | | | | | | | | | | | | | |
| Debt | | | | | Face ($000) | | | Payoff ($000) | | | Rate | | | Due Date | |
1 | Exchangeable Guaranteed Notes | | | | | $ | 88,500 | | | $ | 60,520 | | | | 5.45 | % | | 01/2012 | |
2 | Term Loan | | | | | $ | 23,650 | | | $ | 23,650 | | | | 2.43 | % | | 06/2009 | |
3 | Term Loan | | | | | $ | 5,351 | | | $ | 5,351 | | | | 5.52 | % | | 03/2013 | |
4 | Florence, SC Mortgage - Balloon Payment | | | | | $ | 8,463 | | | $ | 8,463 | | | | 7.50 | % | | Matured | |
5 | Auburn Hills, MI Mortgage (1) | | | | | $ | 6,516 | | | $ | - | | | | 7.01 | % | | Disposition | |
5 | TOTAL RETIRED | | | | | $ | 132,480 | | | $ | 97,984 | | | | | | | | | |
Footnotes
(1) Property was transferred to lender to satisfy the mortgage.
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type - Cash Basis
12/31/2008
| | Office | | | Industrial | | | Retail | |
Year | | Net Rentable Area | | | Cash Rental Revenue ($000) | | | Net Rent PSF | | | Net Rentable Area | | | Cash Rental Revenue ($000) | | | Net Rent PSF | | | Net Rentable Area | | | Cash Rental Revenue ($000) | | | Net Rent PSF | |
2009 | | | 1,456,515 | | | $ | 22,936 | | | $ | 15.75 | | | | 556,220 | | | $ | 1,152 | | | $ | 2.07 | | | | 282,875 | | | $ | 2,828 | | | $ | 10.00 | |
2010 | | | 1,039,184 | | | $ | 18,804 | | | $ | 18.09 | | | | 1,460,468 | | | $ | 3,992 | | | $ | 2.73 | | | | 82,930 | | | $ | 316 | | | $ | 3.81 | |
2011 | | | 536,022 | | | $ | 10,972 | | | $ | 20.47 | | | | 1,309,835 | | | $ | 4,680 | | | $ | 3.57 | | | | 257,412 | | | $ | 1,384 | | | $ | 5.38 | |
2012 | | | 1,522,357 | | | $ | 22,160 | | | $ | 14.56 | | | | 2,450,703 | | | $ | 8,452 | | | $ | 3.45 | | | | 279,417 | | | $ | 2,168 | | | $ | 7.76 | |
2013 | | | 1,919,771 | | | $ | 28,340 | | | $ | 14.76 | | | | 79,086 | | | $ | 460 | | | $ | 5.82 | | | | 371,039 | | | $ | 2,176 | | | $ | 5.86 | |
2014 | | | 2,369,405 | | | $ | 42,135 | | | $ | 17.78 | | | | 882,292 | | | $ | 2,208 | | | $ | 2.50 | | | | 85,147 | | | $ | 1,252 | | | $ | 14.70 | |
2015 | | | 1,859,851 | | | $ | 17,984 | | | $ | 9.67 | | | | 150,000 | | | $ | 452 | | | $ | 3.01 | | | | 92,201 | | | $ | 548 | | | $ | 5.94 | |
2016 | | | 667,239 | | | $ | 9,912 | | | $ | 14.86 | | | | 1,296,650 | | | $ | 5,764 | | | $ | 4.45 | | | | - | | | $ | - | | | $ | - | |
2017 | | | 353,652 | | | $ | 5,532 | | | $ | 15.64 | | | | 1,652,811 | | | $ | 6,420 | | | $ | 3.88 | | | | 121,844 | | | $ | 360 | | | $ | 2.95 | |
2018 | | | 1,302,746 | | | $ | 23,720 | | | $ | 18.21 | | | | 994,283 | | | $ | 2,304 | | | $ | 2.32 | | | | 830,439 | | | $ | 7,380 | | | $ | 8.89 | |
2019 | | | 1,526,520 | | | $ | 20,245 | | | $ | 13.26 | | | | 649,250 | | | $ | 2,292 | | | $ | 3.53 | | | | - | | | $ | - | | | $ | - | |
2020 | | | 186,865 | | | $ | 2,928 | | | $ | 15.67 | | | | 1,116,000 | | | $ | 9,632 | | | $ | 8.63 | | | | - | | | $ | - | | | $ | - | |
2021 | | | 502,211 | | | $ | 8,208 | | | $ | 16.34 | | | | 2,393,339 | | | $ | 7,796 | | | $ | 3.26 | | | | 61,000 | | | $ | 240 | | | $ | 3.93 | |
2022 | | | 52,337 | | | $ | 1,532 | | | $ | 29.27 | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2023 | | | 425,254 | | | $ | 5,584 | | | $ | 13.13 | | | | 201,369 | | | $ | 1,720 | | | $ | 8.54 | | | | - | | | $ | - | | | $ | - | |
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 | | | $ | 1,004 | | | $ | 7.34 | |
Total/Weighted Average (1) | | | 15,865,129 | | | $ | 243,288 | | | $ | 15.33 | | | | 17,976,520 | | | $ | 68,824 | | | $ | 3.83 | | | | 2,601,144 | | | $ | 19,656 | | | $ | 7.56 | |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding, and does not include multi-tenant properties.
LEXINGTON REALTY TRUST
Lease Rollover Schedule - GAAP Basis
12/31/2008
Year | | Number of Leases Expiring | | | Total Annualized GAAP Base Rent ($000) | | | Percentage of Total Annualized GAAP Base Rent | |
2009 | | | 18 | | | $ | 25,688 | | | | 7.7 | % |
2010 | | | 14 | | | $ | 23,016 | | | | 6.9 | % |
2011 | | | 16 | | | $ | 17,176 | | | | 5.1 | % |
2012 | | | 28 | | | $ | 32,380 | | | | 9.7 | % |
2013 | | | 28 | | | $ | 32,940 | | | | 9.9 | % |
2014 | | | 28 | | | $ | 43,820 | | | | 13.1 | % |
2015 | | | 14 | | | $ | 26,132 | | | | 7.8 | % |
2016 | | | 12 | | | $ | 15,492 | | | | 4.6 | % |
2017 | | | 10 | | | $ | 13,160 | | | | 3.9 | % |
2018 | | | 21 | | | $ | 30,604 | | | | 9.2 | % |
2019 | | | 9 | | | $ | 23,585 | | | | 7.1 | % |
2020 | | | 6 | | | $ | 8,136 | | | | 2.4 | % |
2021 | | | 9 | | | $ | 16,128 | | | | 4.8 | % |
2022 | | | 1 | | | $ | 1,620 | | | | 0.5 | % |
2023 | | | 3 | | | $ | 8,576 | | | | 2.6 | % |
2024 | | | - | | | $ | - | | | | 0.0 | % |
2025 | | | 8 | | | $ | 12,164 | | | | 3.6 | % |
2026 | | | 1 | | | $ | 2,164 | | | | 0.6 | % |
2027 | | | - | | | $ | - | | | | 0.0 | % |
2028 | | | 2 | | | $ | 1,024 | | | | 0.3 | % |
Total (1) | | | 228 | | | $ | 333,805 | | | | 100.0 | % |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding, and does not include multi-tenant properties.
LEXINGTON REALTY TRUST
Joint Venture Investments - Proportionate Share
Three and Twelve Months Ended December 31, 2008
($000)
Joint Venture Operations- Real Estate | | 3 months | | | 12 months | |
| | | | | | |
EBITDA | | $ | 9,185 | | | $ | 32,929 | |
Interest expense | | $ | 3,072 | | | $ | 11,114 | |
Joint Venture Operations- Debt Platform | | 3 months | | | 12 months | |
| | | | | | |
EBITDA | | $ | 6,972 | | | $ | 32,661 | |
Interest expense | | $ | 3,935 | | | $ | 17,466 | |
Gain on debt repayment | | $ | 1,453 | | | $ | 7,802 | |
Impairment charges and loan loss reserves | | $ | 19,832 | | | $ | 52,443 | |
LEXINGTON REALTY TRUST
Selected Balance Sheet Account Detail
As of December 31, 2008
($000)
Investments in and advances to non-consolidated entities | | $ | 179,133 | |
| | | | |
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 | | $ | 114,604 | |
Investment in net lease partnerships | | | 64,529 | |
| | | | |
Other assets | | $ | 37,919 | |
| | | | |
The components of other assets are: | | | | |
| | | | |
Deposits, including forward equity commitment | | $ | 11,380 | |
Investments | | | 15,460 | |
Equipment | | | 399 | |
Prepaids | | | 3,820 | |
Other receivables | | | 2,798 | |
Other | | | 4,062 | |
| | | | |
Accounts payable and other liabilities | | $ | 33,814 | |
| | | | |
The components of accounts payable and other liabilities are: | | | | |
| | | | |
Accounts payable and accrued expenses | | $ | 13,266 | |
CIP accruals and other | | | 3,874 | |
Taxes | | | 1,077 | |
Deferred lease costs | | | 1,968 | |
Subordinated notes | | | 2,051 | |
Deposits | | | 1,608 | |
Escrows | | | 1,506 | |
Transaction costs | | | 1,409 | |
Derivative liability | | | 7,055 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2008
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Long Beach, CA | | | | $ | 5,472 | | | | 6.250 | % | | | 01/2009 | | | $ | 5,643 | | | $ | - | |
Long Beach, CA | | | | | 2,027 | | | | 6.160 | % | | | 01/2009 | | | | 2,090 | | | | - | |
Canton, OH | | | | | 64 | | | | 9.490 | % | | | 02/2009 | | | | 64 | | | | - | |
Baton Rouge, LA | | (m) | | | 1,487 | | | | 7.375 | % | | | 03/2009 | | | | 35 | | | | 1,478 | |
Bristol, PA | | (l) | | | 5,275 | | | | 7.250 | % | | | 04/2009 | | | | 190 | �� | | | 5,228 | |
Henderson, NC | | | | | 3,887 | | | | 7.390 | % | | | 05/2009 | | | | 104 | | | | 3,854 | |
Westland, MI | | | | | 490 | | | | 10.500 | % | | | 09/2009 | | | | 398 | | | | - | |
Houston, TX | | (b) | | | 18,861 | | | | 5.810 | % | | | 10/2009 | | | | 1,693 | | | | 18,229 | |
High Point, NC | | | | | 7,928 | | | | 5.750 | % | | | 10/2009 | | | | 579 | | | | 7,741 | |
Salt Lake City, UT | | | | | 2,096 | | | | 7.610 | % | | | 10/2009 | | | | 2,176 | | | | - | |
San Francisco, CA | | | | | 21,197 | | | | 3.893 | % | | | 12/2009 | | | | 1,934 | | | | 20,000 | |
Pleasanton, CA | | | | | 4,101 | | | | 10.250 | % | | | 12/2009 | | | | 666 | | | | 3,808 | |
Richmond, VA | | | | | 15,522 | | | | 8.100 | % | | | 02/2010 | | | | 1,511 | | | | 15,257 | |
Fishers, IN | | (b) | | | 13,745 | | | | 5.880 | % | | | 04/2010 | | | | 1,499 | | | | 12,960 | |
Hampton, VA | | | | | 6,891 | | | | 8.270 | % | | | 04/2010 | | | | 677 | | | | 6,758 | |
Hampton, VA | | | | | 4,225 | | | | 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 | | | | | 5,655 | | | | 6.880 | % | | | 08/2010 | | | | 485 | | | | 5,495 | |
Irving, TX | | (b) | | | 25,773 | | | | 5.880 | % | | | 10/2010 | | | | 2,432 | | | | 24,454 | |
Lake Mary, FL | | (b) | | | 12,722 | | | | 5.880 | % | | | 10/2010 | | | | 1,181 | | | | 12,118 | |
Lake Mary, FL | | (b) | | | 12,712 | | | | 5.880 | % | | | 10/2010 | | | | 1,178 | | | | 12,082 | |
Herndon, VA | | | | | 17,809 | | | | 8.180 | % | | | 12/2010 | | | | 1,723 | | | | 17,301 | |
Parsippany, NJ | | (b) | | | 39,239 | | | | 5.860 | % | | | 03/2011 | | | | 3,472 | | | | 37,047 | |
Renswoude, NA | | | | | 36,645 | | | | 5.305 | % | | | 04/2011 | | | | 2,785 | | | | 34,735 | |
Wallingford, CT | | | | | 3,318 | | | | 4.926 | % | | | 05/2011 | | | | 221 | | | | 3,187 | |
Plymouth, MI | | | | | 4,372 | | | | 7.960 | % | | | 07/2011 | | | | 421 | | | | 4,171 | |
Winchester, VA | | (b) | | | 10,374 | | | | 5.860 | % | | | 08/2011 | | | | 908 | | | | 9,675 | |
Louisville, CO | | | | | 7,520 | | | | 5.830 | % | | | 01/2012 | | | | 544 | | | | 7,195 | |
New Kingston, PA | | | | | 6,635 | | | | 7.790 | % | | | 01/2012 | | | | 678 | | | | 6,116 | |
Mechanicsburg, PA | | | | | 4,897 | | | | 7.780 | % | | | 01/2012 | | | | 500 | | | | 4,514 | |
New Kingston, PA | | | | | 3,161 | | | | 7.780 | % | | | 01/2012 | | | | 323 | | | | 2,914 | |
Milford, OH | | (b) | | | 15,375 | | | | 5.860 | % | | | 02/2012 | | | | 1,822 | | | | 12,686 | |
Lake Forest, CA | | | | | 10,210 | | | | 7.260 | % | | | 02/2012 | | | | 901 | | | | 9,708 | |
Fort Worth, TX | | (b) | | | 18,755 | | | | 5.392 | % | | | 05/2012 | | | | 1,280 | | | | 17,829 | |
Memphis, TN | | | | | 17,170 | | | | 5.247 | % | | | 05/2012 | | | | 1,181 | | | | 16,222 | |
Raleigh, NC | | (b) | | | 12,656 | | | | 5.860 | % | | | 05/2012 | | | | 647 | | | | 12,543 | |
Lakewood, CO | | | | | 8,364 | | | | 5.097 | % | | | 05/2012 | | | | 566 | | | | 7,890 | |
Farmington Hills, MI | | (b) | | | 19,277 | | | | 5.860 | % | | | 09/2012 | | | | 1,500 | | | | 17,724 | |
Laurens, SC | | (b) | | | 15,844 | | | | 5.870 | % | | | 09/2012 | | | | 1,396 | | | | 14,022 | |
Temperance, MI | | (b) | | | 10,621 | | | | 5.870 | % | | | 09/2012 | | | | 936 | | | | 9,400 | |
Baton Rouge, LA | | (b) | | | 6,366 | | | | 5.520 | % | | | 10/2012 | | | | 443 | | | | 5,948 | |
San Antonio, TX | | | | | 28,210 | | | | 6.080 | % | | | 10/2012 | | | | 2,260 | | | | 26,025 | |
Plymouth, MI | | (b) | | | 11,519 | | | | 5.860 | % | | | 12/2012 | | | | 1,026 | | | | 10,026 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2008
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Colorado Springs, CO | | (b) | | | 11,182 | | | | 5.870 | % | | | 12/2012 | | | | 887 | | | | 10,272 | |
Fort Mill, SC | | | | | 10,725 | | | | 6.000 | % | | | 01/2013 | | | | 839 | | | | 9,904 | |
Centennial, CO | | (b) | | | 15,013 | | | | 5.550 | % | | | 02/2013 | | | | 1,177 | | | | 13,555 | |
Los Angeles, CA | | (b) | | | 77,326 | | | | 5.860 | % | | | 05/2013 | | | | 5,361 | | | | 73,071 | |
Atlanta, GA | | | | | 43,629 | | | | 5.268 | % | | | 05/2013 | | | | 3,004 | | | | 40,356 | |
Dallas, TX | | (b) | | | 39,100 | | | | 5.550 | % | | | 05/2013 | | | | 2,702 | | | | 36,467 | |
Houston, TX | | | | | 17,005 | | | | 5.218 | % | | | 05/2013 | | | | 1,166 | | | | 15,737 | |
Southington, CT | | | | | 13,248 | | | | 5.018 | % | | | 05/2013 | | | | 890 | | | | 12,228 | |
Indianapolis, IN | | | | | 9,277 | | | | 5.168 | % | | | 05/2013 | | | | 633 | | | | 8,580 | |
Fort Meyers, FL | | | | | 8,912 | | | | 5.268 | % | | | 05/2013 | | | | 476 | | | | 8,550 | |
Phoenix, AZ | | | | | 18,449 | | | | 6.270 | % | | | 09/2013 | | | | 1,527 | | | | 16,490 | |
Foxboro, MA | | (b) | | | 16,120 | | | | 6.000 | % | | | 01/2014 | | | | 3,270 | | | | - | |
Moody, AL | | | | | 7,111 | | | | 4.978 | % | | | 01/2014 | | | | 493 | | | | 6,350 | |
Logan Township, NJ | | (b) | | | 7,246 | | | | 5.870 | % | | | 04/2014 | | | | 482 | | | | 6,781 | |
Clive, IA | | | | | 5,697 | | | | 5.139 | % | | | 05/2014 | | | | 387 | | | | 5,151 | |
Fort Mill, SC | | | | | 19,973 | | | | 5.373 | % | | | 05/2014 | | | | 1,364 | | | | 18,311 | |
Philadelphia, PA | | | | | 48,040 | | | | 5.060 | % | | | 07/2014 | | | | 3,178 | | | | 43,547 | |
Eau Claire, WI | | | | | 1,406 | | | | 8.000 | % | | | 07/2014 | | | | 313 | | | | - | |
3 Properties | | (i) | | | 103,511 | | | | 6.150 | % | | | 09/2014 | | | | 6,366 | | | | 103,511 | |
Issaquah, WA | | (b) | | | 31,729 | | | | 5.890 | % | | | 12/2014 | | | | 1,663 | | | | 30,388 | |
Canonsburg, PA | | (b) | | | 9,073 | | | | 5.550 | % | | | 12/2014 | | | | 489 | | | | 9,095 | |
Chicago, IL | | (b) | | | 29,085 | | | | 5.870 | % | | | 01/2015 | | | | 1,548 | | | | 29,900 | |
Carrollton, TX | | | | | 13,693 | | | | 5.530 | % | | | 01/2015 | | | | 993 | | | | 12,022 | |
Herndon, VA | | (b) | | | 11,751 | | | | 5.870 | % | | | 04/2015 | | | | 888 | | | | 10,359 | |
Richmond, VA | | (b) | | | 19,522 | | | | 5.510 | % | | | 05/2015 | | | | 1,026 | | | | 18,292 | |
Houston, TX | | | | | 16,340 | | | | 5.160 | % | | | 05/2015 | | | | 1,114 | | | | 14,408 | |
Rockaway, NJ | | | | | 14,900 | | | | 5.292 | % | | | 05/2015 | | | | 799 | | | | 14,900 | |
Houston, TX | | | | | 12,762 | | | | 5.210 | % | | | 05/2015 | | | | 874 | | | | 11,265 | |
Fishers, IN | | | | | 12,688 | | | | 5.160 | % | | | 05/2015 | | | | 865 | | | | 11,188 | |
San Antonio, TX | | | | | 12,598 | | | | 5.340 | % | | | 05/2015 | | | | 875 | | | | 11,149 | |
Atlanta, GA | | | | | 11,325 | | | | 5.260 | % | | | 05/2015 | | | | 604 | | | | 10,502 | |
Los Angeles, CA | | | | | 11,064 | | | | 5.110 | % | | | 05/2015 | | | | 750 | | | | 9,760 | |
Richmond, VA | | | | | 10,222 | | | | 5.310 | % | | | 05/2015 | | | | 708 | | | | 9,055 | |
Harrisburg, PA | | | | | 8,832 | | | | 5.110 | % | | | 05/2015 | | | | 599 | | | | 7,780 | |
Knoxville, TN | | | | | 7,525 | | | | 5.310 | % | | | 05/2015 | | | | 520 | | | | 6,658 | |
Tulsa, OK | | | | | 7,394 | | | | 5.060 | % | | | 05/2015 | | | | 499 | | | | 6,517 | |
Carrollton, TX | | (b) | | | 20,305 | | | | 5.870 | % | | | 07/2015 | | | | 1,382 | | | | 18,677 | |
Elizabethtown, KY | | | | | 15,463 | | | | 4.990 | % | | | 07/2015 | | | | 1,050 | | | | 13,468 | |
Hopkinsville, KY | | | | | 9,063 | | | | 4.990 | % | | | 07/2015 | | | | 615 | | | | 7,894 | |
Dry Ridge, KY | | | | | 6,701 | | | | 4.990 | % | | | 07/2015 | | | | 455 | | | | 5,861 | |
Owensboro, KY | | | | | 5,967 | | | | 4.990 | % | | | 07/2015 | | | | 405 | | | | 5,197 | |
Elizabethtown, KY | | | | | 2,917 | | | | 4.990 | % | | | 07/2015 | | | | 198 | | | | 2,541 | |
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 | | | | | 6,030 | | | | 9.000 | % | | | 01/2016 | | | | 692 | | | | 4,578 | |
Bridgewater, NJ | | | | | 14,805 | | | | 5.732 | % | | | 03/2016 | | | | 860 | | | | 13,825 | |
Omaha, NE | | | | | 8,680 | | | | 5.610 | % | | | 04/2016 | | | | 621 | | | | 7,560 | |
Tempe, AZ | | | | | 8,198 | | | | 5.610 | % | | | 04/2016 | | | | 586 | | | | 7,140 | |
Lisle, IL | | | | | 10,390 | | | | 6.500 | % | | | 06/2016 | | | | 793 | | | | 9,377 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2008
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Dallas, TX | | (b) | | | 18,544 | | | | 5.870 | % | | | 07/2016 | | | | 1,136 | | | | 18,365 | |
Rochester, NY | | | | | 18,734 | | | | 6.210 | % | | | 08/2016 | | | | 1,383 | | | | 16,765 | |
Statesville, NC | | | | | 14,051 | | | | 6.210 | % | | | 08/2016 | | | | 1,037 | | | | 12,574 | |
Rockford, IL | | | | | 6,876 | | | | 6.210 | % | | | 08/2016 | | | | 508 | | | | 6,153 | |
Glenwillow, OH | | | | | 16,939 | | | | 6.130 | % | | | 09/2016 | | | | 1,240 | | | | 15,132 | |
Memphis, TN | | | | | 3,951 | | | | 5.710 | % | | | 01/2017 | | | | 275 | | | | 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 | | | | | 10,442 | | | | 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 | | | | - | |
Boston, MA | | | | | 13,700 | | | | 6.100 | % | | | 12/2018 | | | | 996 | | | | 11,520 | |
Overland Park, KS | | (b) | | | 37,477 | | | | 5.911 | % | | | 05/2019 | | | | 2,470 | | | | 31,819 | |
Kansas City, MO | | (b) | | | 17,880 | | | | 5.900 | % | | | 05/2019 | | | | 1,179 | | | | 15,182 | |
Streetsboro, OH | | (b) | | | 19,428 | | | | 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) | | | 14,123 | | | | 5.630 | % | | | 10/2021 | | | | 1,580 | | | | 774 | |
Whippany, NJ | | | | | 16,341 | | | | 6.298 | % | | | 11/2021 | | | | 1,344 | | | | 10,400 | |
Dillon, SC | | | | | 22,501 | | | | 5.974 | % | | | 02/2022 | | | | 1,832 | | | | 13,269 | |
Subtotal/Wtg. Avg./Years Remaining (k) | | | 1,783,284 | | | | 5.871 | % | | | 5.8 | | | | 150,227 | | | | 1,510,663 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2008
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Corporate | | | | | | | | | | | | | | | | | |
Credit Facility | | (c) | | | 25,000 | | | | 1.970 | % | | | 06/2009 | | | | 250 | | | | 25,000 | |
Term Loan | | (f) | | | 174,280 | | | | 2.430 | % | | | 06/2009 | | | | 1,776 | | | | 174,280 | |
Exchangeable Notes | | (e) | | | 211,000 | | | | 5.450 | % | | | 01/2012 | | | | 11,500 | | | | 211,000 | |
Term Loan | | (h)(j) | | | 35,723 | | | | 5.520 | % | | | 03/2013 | | | | 1,999 | | | | 35,723 | |
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) | | | 600,123 | | | | 4.726 | % | | | 7.7 | | | | 25,709 | | | | 600,123 | |
Total/Wtg. Avg./Years Remaining (k) | | $ | 2,383,407 | | | | 5.583 | % | | | 6.3 | | | $ | 175,936 | | | $ | 2,110,786 | |
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. |
Subsequent to December 31, 2008 this loan has been refinanced and now matures 2/13/11 and has a stated interest rate at LIBOR plus 285 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. |
Subsequent to December 31, 2008 this loan has been refinanced and now matures 2/13/11 and has a stated interest rate at LIBOR plus 285 bps.
(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 $4,158 excluded from balance. |
(k) | Total shown may differ from detailed amounts due to rounding. |
(l) | Classified as held for sale, property sold in 1Q 2009 and mortgage satisfied. |
(m) | Mortgage call date was 3/1/09. Lender did not call and earliest call date is currently 6/1/09. |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2008
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (10) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (9) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) | |
Net Lease Strategic | | | | $ | 10,286 | | | $ | 4,922 | | | | 7.800 | % | | | 04/2009 | | | $ | 331 | | | $ | 10,239 | | | $ | 4,899 | |
Dallas Commerce | | | | | 4,652 | | | | 1,205 | | | | 6.680 | % | | | 06/2009 | | | | 4,807 | | | | - | | | | - | |
BCBS LLC | | | | | 22,874 | | | | 9,150 | | | | 7.850 | % | | | 10/2009 | | | | 1,830 | | | | 22,586 | | | | 9,034 | |
Net Lease Strategic | | | | | 7,822 | | | | 3,743 | | | | 6.930 | % | | | 08/2010 | | | | 674 | | | | 7,603 | | | | 3,638 | |
Harpard | | | | | 1,067 | | | | 290 | | | | 9.875 | % | | | 01/2011 | | | | 569 | | | | - | | | | - | |
Net Lease Strategic | | | | | 2,197 | | | | 1,051 | | | | 7.500 | % | | | 01/2011 | | | | 226 | | | | 2,076 | | | | 993 | |
Net Lease Strategic | | | | | 13,879 | | | | 6,641 | | | | 7.400 | % | | | 04/2011 | | | | 1,258 | | | | 13,365 | | | | 6,395 | |
Net Lease Strategic | | | | | 30,582 | | | | 14,633 | | | | 5.126 | % | | | 05/2011 | | | | 1,589 | | | | 30,582 | | | | 14,633 | |
Taber | | | | | 688 | | | | 187 | | | | 10.125 | % | | | 06/2011 | | | | 313 | | | | - | | | | - | |
Jayal | | | | | 1,007 | | | | 299 | | | | 11.500 | % | | | 03/2012 | | | | 365 | | | | - | | | | - | |
Net Lease Strategic | | | | | 22,761 | | | | 10,891 | | | | 5.147 | % | | | 05/2012 | | | | 1,188 | | | | 22,153 | | | | 10,600 | |
Net Lease Strategic | | | | | 11,605 | | | | 5,553 | | | | 7.670 | % | | | 01/2013 | | | | 2,817 | | | | - | | | | - | |
Net Lease Strategic | | | | | 13,135 | | | | 6,285 | | | | 5.148 | % | | | 05/2013 | | | | 894 | | | | 12,144 | | | | 5,811 | |
Net Lease Strategic | | | | | 4,937 | | | | 2,362 | | | | 5.950 | % | | | 09/2013 | | | | 381 | | | | 4,496 | | | | 2,151 | |
Net Lease Strategic | | | | | 20,582 | | | | 9,848 | | | | 5.810 | % | | | 02/2014 | | | | 1,551 | | | | 18,588 | | | | 8,894 | |
Net Lease Strategic | | | | | 9,453 | | | | 4,523 | | | | 5.616 | % | | | 04/2014 | | | | 697 | | | | 8,484 | | | | 4,060 | |
Net Lease Strategic | | | | | 1,308 | | | | 626 | | | | 8.500 | % | | | 04/2015 | | | | 271 | | | | - | | | | - | |
Net Lease Strategic | | | | | 16,996 | | | | 8,133 | | | | 5.411 | % | | | 05/2015 | | | | 1,189 | | | | 15,087 | | | | 7,219 | |
Net Lease Strategic - Oklahoma TIC | | | | | 14,749 | | | | 2,823 | | | | 5.240 | % | | | 05/2015 | | | | 784 | | | | 13,673 | | | | 2,617 | |
Net Lease Strategic | | | | | 12,635 | | | | 6,046 | | | | 5.212 | % | | | 06/2015 | | | | 836 | | | | 11,349 | | | | 5,430 | |
Net Lease Strategic | | | | | 6,155 | | | | 2,945 | | | | 5.783 | % | | | 06/2015 | | | | 462 | | | | 5,371 | | | | 2,570 | |
Net Lease Strategic | | | | | 21,545 | | | | 10,309 | | | | 8.036 | % | | | 09/2015 | | | | 3,352 | | | | 6,925 | | | | 3,314 | |
Net Lease Strategic | | | | | 6,121 | | | | 2,929 | | | | 8.036 | % | | | 09/2015 | | | | 925 | | | | 2,203 | | | | 1,054 | |
Net Lease Strategic | | | | | 8,628 | | | | 4,128 | | | | 6.090 | % | | | 01/2016 | | | | 668 | | | | 7,446 | | | | 3,563 | |
Net Lease Strategic | | | | | 6,377 | | | | 3,051 | | | | 6.090 | % | | | 04/2016 | | | | 494 | | | | 5,465 | | | | 2,615 | |
Net Lease Strategic | | | | | 6,503 | | | | 3,112 | | | | 6.315 | % | | | 09/2016 | | | | 497 | | | | 5,723 | | | | 2,738 | |
One Summit | | | | | 18,462 | | | | 5,539 | | | | 9.375 | % | | | 10/2016 | | | | 3,344 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,188 | | | | 4,396 | | | | 6.063 | % | | | 11/2016 | | | | 683 | | | | 8,023 | | | | 3,839 | |
One Summit | | | | | 11,953 | | | | 3,586 | | | | 10.625 | % | | | 11/2016 | | | | 2,239 | | | | - | | | | - | |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2008
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) | |
Net Lease Strategic | | | | | 9,100 | | | | 4,354 | | | | 5.910 | % | | | 10/2018 | | | | 728 | | | | 6,624 | | | | 3,170 | |
Dallas Commerce | | | | | 12,512 | | | | 3,241 | | | | 15.000 | % | | | 12/2018 | | | | 2,455 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,877 | | | | 4,726 | | | | 6.010 | % | | | 08/2019 | | | | 753 | | | | 7,658 | | | | 3,664 | |
Net Lease Strategic | | | | | 7,500 | | | | 3,589 | | | | 6.507 | % | | | 11/2019 | | | | 495 | | | | 6,692 | | | | 3,202 | |
Net Lease Strategic | | | | | 9,964 | | | | 4,768 | | | | 6.270 | % | | | 12/2019 | | | | 774 | | | | 7,755 | | | | 3,711 | |
Net Lease Strategic | | | | | 10,079 | | | | 4,823 | | | | 5.930 | % | | | 10/2020 | | | | 750 | | | | 7,660 | | | | 3,665 | |
Net Lease Strategic | | | | | 9,508 | | | | 4,573 | | | | 5.460 | % | | | 12/2020 | | | | 741 | | | | 5,895 | | | | 2,821 | |
Net Lease Strategic | | | | | 9,595 | | | | 4,591 | | | | 5.640 | % | | | 01/2021 | | | | 692 | | | | 7,018 | | | | 3,358 | |
Net Lease Strategic | | | | | 12,578 | | | | 6,019 | | | | 5.380 | % | | | 08/2025 | | | | 1,144 | | | | 362 | | | | 173 | |
Subtotal/Wtg. Avg. (4)/Years Remaining (5) | | $ | 408,860 | | | $ | 179,891 | | | | 6.554 | % | | | 6.2 | | | $ | 43,766 | | | $ | 283,245 | | | $ | 129,834 | |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2008
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (10) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (9) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) | |
Corporate | | | | | | | | | | | | | | | | | | | | | | | |
Concord | | (3)(7) | | | 15,000 | | | | 7,500 | | | | 1.471 | % | | | 03/2009 | | | | 224 | | | | 15,000 | | | | 7,500 | |
Concord | | (3) | | | 21,516 | | | | 10,758 | | | | 1.501 | % | | | 12/2009 | | | | 327 | | | | 21,516 | | | | 10,758 | |
Concord | | (6)(8) | | | 80,000 | | | | 40,000 | | | | 2.715 | % | | | 03/2010 | | | | 2,202 | | | | 80,000 | | | | 40,000 | |
Concord | | (1) | | | 144,475 | | | | 72,238 | | | | 1.489 | % | | | 03/2011 | | | | 2,181 | | | | 144,475 | | | | 72,238 | |
Concord | | (3) | | | 59,613 | | | | 29,807 | | | | 2.040 | % | | | 12/2012 | | | | 1,233 | | | | 59,613 | | | | 29,807 | |
Concord | | (2) | | | 347,525 | | | | 173,762 | | | | 3.700 | % | | | 12/2016 | | | | 13,037 | | | | 347,525 | | | | 173,762 | |
Subtotal/Wtg. Avg. (4)/Years Remaining (5) | | $ | 668,129 | | | $ | 334,065 | | | | 2.835 | % | | | 5.1 | | | $ | 19,204 | | | $ | 668,129 | | | $ | 334,065 | |
Total/Wtg. Avg. (4)/Years Remaining (5) | | $ | 1,076,989 | | | $ | 513,956 | | | | 4.137 | % | | | 5.5 | | | $ | 62,970 | | | $ | 951,374 | | | $ | 463,899 | |
Footnotes
(1) | Represents amount outstanding on $150.0 million repurchase agreement, variable rate. |
(2) | Collateralized debt obligation of investment grade-rated debt secured directly or indirectly by real estate assets. |
(3) | Represents amount outstanding on term loans. |
(4) | Weighted average interest rate based on proportionate share. |
(5) | Weighted average years remaining on maturities based on proportionate debt balance. |
(6) | Maturity date can be extended to 03/2011 if certain criteria are met. |
(7) | Maturity date can be extended to 03/2012 if certain criteria are met. |
(8) | Represents amount outstanding on $100.0 million repurchase agreement, variable rate. |
(9) | Amounts represent estimated 12 months debt service regardless of maturity date for corporate level debt. |
(10) | Total balance shown may differ from detailed amounts due to rounding. |
LEXINGTON REALTY TRUST
Mortgage Maturity Schedule
12/31/2008
($000)
Consolidated Properties | |
Year | | Scheduled Amortization | | | Balloon Payments | | | Balloon Weighted Average Interest Rate (%) | |
2009 | | $ | 45,846 | | | $ | 60,338 | (1) | | | 6.25 | % |
2010 | | | 34,583 | | | | 110,568 | | | | 8.04 | |
2011 | | | 31,086 | | | | 88,814 | | | | 6.49 | |
2012 | | | 31,124 | | | | 191,035 | (2) | | | 6.02 | |
2013 | | | 27,084 | | | | 234,938 | (3) | | | 5.41 | |
| | $ | 169,723 | | | $ | 685,693 | | | | 6.22 | % |
Joint Venture Investments - LXP Proportionate Share | |
Year | | Scheduled Amortization | | | Balloon Payments | | | Balloon Weighted Average Interest Rate (%) | |
2009 | | $ | 2,454 | | | $ | 32,191 | | | | 4.20 | % |
2010 | | | 1,387 | | | | 43,638 | | | | 3.10 | |
2011 | | | 1,346 | | | | 94,259 | | | | 2.50 | |
2012 | | | 1,364 | | | | 40,407 | | | | 2.90 | |
2013 | | | 1,482 | | | | 7,962 | | | | 5.40 | |
| | $ | 8,033 | | | $ | 218,457 | | | | 3.05 | % |
Footnotes
(1) | Excludes corporate level debt of (i) $174,280, variable rate 2.43% and (ii) $25,000, variable rate debt at 1.97%. |
Subsequent to December 31, 2008, the coprorate level debt has been refinanced at LIBOR plus 2.85% and matures in 2011, with a Company option to extend to 2012.
(2) | Excludes corporate level debt of $211,000, fixed rate of 5.45%. |
(3) | Excludes corporate level debt of $60,723, fixed rate of 5.52%. |
LEXINGTON REALTY TRUST
Base Rent Estimates for Current Assets
12/31/2008
($000)
Year | | Cash | | | GAAP | |
2009 | | $ | 338,944 | | | $ | 343,891 | |
2010 | | | 308,485 | | | | 311,373 | |
2011 | | | 295,025 | | | | 298,314 | |
2012 | | | 268,679 | | | | 269,317 | |
2013 | | | 233,323 | | | | 233,026 | |
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.
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 | | | Keefe, Bruyette & Woods | |
Matthew Thorp | (312) 469-7484 | | Sheila K. McGrath | (212) 887-7793 |
| | | | |
Friedman, Billings, Ramsey | | | Barclays Capital | |
Gabe Poggi | (703) 469-1141 | | Ross L. Smotrich | (212)526-2306 |
Merrill Ross | (703) 312-9769 | | | |
| | | Raymond James & Assoc. | |
J.P. Morgan Chase | | | Paul Puryear | (727) 567-2253 |
Joseph Dazio, CFA | (212) 622-6416 | | | |
Michael W. Mueller, CFA | (212) 622-6689 | | Stifel Nicolaus | |
Anthony Paolone, CFA | (212) 622-6682 | | John W. Guinee | (443) 224-1307 |
Gregory P. Stuart | (212) 622-5390 | | | |