Quarterly Earnings and
Supplemental Operating and Financial Data
For the Nine Months Ended September 30, 2009
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
For the Nine Months Ended September 30, 2009
Table of Contents
Section | | Page |
| | |
Third Quarter 2009 Earnings Press Release | | 3 |
| | |
Portfolio Data | | |
| | 12 |
3Q ’09 Investment/Disposition Summary | | 13 |
Property Leases and Vacancies – Consolidated Portfolio | | 14 |
Property Leases and Vacancies – Net Lease Strategic Assets Fund | | 22 |
Lease Rollover Schedule – Cash Basis | | 24 |
Lease Rollover Schedule – GAAP Basis | | 25 |
3Q ’09 Financing Summary | | 26 |
| | 27 |
2009 Mortgage Maturities by Property Type | | 28 |
2010 Mortgage Maturities by Property Type | | 29 |
2011 Mortgage Maturities by Property Type | | 30 |
2012 Mortgage Maturities by Property Type | | 31 |
Mortgages and Notes Payable | | 32 |
Noncontrolling Interest Properties – Partners’ Proportionate Share | | 39 |
Non-Consolidated Investments - Proportionate Share | | 40 |
Selected Balance Sheet Account Detail | | 41 |
Base Rent Estimates for Current Assets | | 42 |
Major Markets | | 43 |
Tenant Industry Diversification | | 44 |
Other Revenue Data | | 45 |
Top 10 Tenants or Guarantors | | 46 |
| | |
Investor Information | | 47 |
This Quarterly Earnings Release and Supplemental Reporting Package contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under 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 |
| TRADED: NYSE: LXP |
| One Penn Plaza, Suite 4015 |
| New York NY 10119-4015 |
Contact:
Investor or Media Inquiries, T. Wilson Eglin, CEO
Lexington Realty Trust
Phone: (212) 692-7200 E-mail: tweglin@lxp.com
FOR IMMEDIATE RELEASE
Thursday, November 5, 2009
LEXINGTON REALTY TRUST REPORTS THIRD QUARTER 2009 RESULTS
New York, NY – November 5, 2009 – Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the third quarter ended September 30, 2009.
Third Quarter 2009 Highlights
| · | Generated Company Funds From Operations (“Company FFO”) of $36.8 million or $0.30 per diluted share/unit, excluding certain items. |
| · | Reduced overall debt by $68.9 million, including $29.2 million face amount of Exchangeable Notes at a 15.0% discount. |
| · | Executed 23 new and renewal leases, totaling approximately 0.4 million square feet. |
| · | Raised approximately $15.1 million through property and note sales. |
| · | Secured an $11.5 million, 6.375% non-recourse mortgage due in 2014. |
| · | Issued approximately 3.4 million common shares generating proceeds of $16.0 million. |
| · | Recorded non-cash income of $7.0 million related to a forward equity commitment to repurchase 3.5 million common shares, impairment charges of $36.2 million on real estate and investments and $1.9 million from a deferred maintenance payment. |
| · | Modified 2009 guidance to reflect 7.2 million common shares issued as part of the quarterly dividend payment and under the direct share purchase plan. |
T. Wilson Eglin, President and Chief Executive Officer of Lexington stated, “Throughout the year we have stayed committed to reducing debt and strengthening our balance sheet. We have enhanced our capital position through accretive debt repurchases, asset sales from our investment portfolio and by issuing 20.6 million common shares this year. Furthermore, our diversified portfolio continues to perform well with overall occupancy of approximately 91.3% at quarter end.”
FINANCIAL RESULTS
Revenues
For the quarter ended September 30, 2009, total gross revenues were $97.3 million, compared with total gross revenues of $100.7 million for the quarter ended September 30, 2008.
Company FFO Applicable to Common Shareholders/Unitholders
The following presents in tabular form items excluded from Company FFO for the periods presented:
| | Three Months Ended | | | Nine Months Ended | |
| | Sept 30, 2009 Millions(1) | | | Per Diluted Share/Unit | | | Sept 30, 2008 Millions(1) | | | Per Diluted Share/Unit | | | Sept 30, 2009 Millions(1) | | | Per Diluted Share/Unit | | | Sept 30, 2008 Millions (1) | | | Per Diluted Share/Unit | |
Reported Company FFO(A) | | $ | 18.4 | | | $ | 0.15 | | | $ | 42.7 | | | $ | 0.39 | | | $ | (39.0 | ) | | $ | (0.33 | ) | | $ | 158.8 | | | $ | 1.47 | |
Severance charges | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | 2.0 | | | | | |
New accounting pronouncements | | | 0.3 | | | | | | | | 0.8 | | | | | | | | 1.1 | | | | | | | | 2.8 | | | | | |
Formation costs – joint venture | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | 1.1 | | | | | |
Debt satisfaction, net | | | (9.2 | ) | | | | | | | (2.5 | ) | | | | | | | (21.5 | ) | | | | | | | (34.9 | ) | | | | |
Debt satisfaction, net – Concord | | | — | | | | | | | | (2.5 | ) | | | | | | | — | | | | | | | | (6.4 | ) | | | | |
Forward equity commitment | | | (7.0 | ) | | | | | | | — | | | | | | | | (2.6 | ) | | | | | | | — | | | | | |
Impairment losses – real estate | | | 29.2 | | | | | | | | 1.1 | | | | | | | | 38.8 | | | | | | | | 3.8 | | | | | |
Impairment losses – investments | | | 0.5 | | | | | | | | — | | | | | | | | 1.6 | | | | | | | | — | | | | | |
Impairment losses/ reserves – Concord | | | — | | | | | | | | 3.6 | | | | | | | | 71.4 | | | | | | | | 32.6 | | | | | |
Equity impairment - Concord | | | — | | | | | | | | — | | | | | | | | 68.2 | | | | | | | | — | | | | | |
Impairment loss – JV | | | 6.5 | | | | | | | | 0.1 | | | | | | | | 6.5 | | | | | | | | 1.1 | | | | | |
Lease termination/ deferred maintenance payments | | | (1.9 | ) | | | | | | | — | | | | | | | | (3.2 | ) | | | | | | | (34.9 | ) | | | | |
Land transaction income, net | | | — | | | | | | | | — | | | | | | | | (1.3 | ) | | | | | | | — | | | | | |
| | $ | 36.8 | | | $ | 0.30 | | | $ | 43.3 | | | $ | 0.39 | | | $ | 120.0 | | | $ | 1.02 | | | $ | 126.0 | | | $ | 1.17 | |
(A) | See the last page of this press release for a reconciliation of GAAP net income (loss) to Company FFO. |
Net Loss Attributable to Common Shareholders
For the quarter ended September 30, 2009, net loss attributable to common shareholders was ($28.3) million, or a loss of ($0.25) per diluted share, compared with net loss attributable to common shareholders for the quarter ended September 30, 2008 of ($10.6) million, or a loss of ($0.17) per diluted share.
Financing Activities and Balance Sheet Update
During the third quarter, Lexington refinanced a $13.2 million, 8.19% mortgage loan due in April 2010 with an $11.5 million, 6.375% mortgage loan due in August 2014.
Overall debt was reduced in the third quarter by $68.9 million, including $29.2 million original principal amount of 5.45% Exchangeable Notes repurchased at a 15% discount. Subsequent to September 30, 2009, Lexington repurchased an additional $17.6 million original principal amount of these notes, leaving $87.7 million outstanding as of the date of this release. At September 30, 2009, Lexington had approximately $3.7 billion in total assets, including $80.1 million of cash and restricted cash and $2.2 billion in debt outstanding. As of September 30, 2009, the weighted average interest rate on Lexington’s debt was 5.6% with a weighted average maturity of 5.8 years. Approximately 91% of Lexington’s debt is subject to fixed interest rates.
Lexington issued approximately 3.4 million common shares in the quarter and an additional 1.0 million shares subsequent to quarter end generating proceeds of approximately $20.9 million. These proceeds were used to reduce overall indebtedness.
Common Share Dividend/Distribution
On September 15, 2009, Lexington announced it declared a regular quarterly dividend/distribution of $0.18 per share/unit, which was paid in a combination of cash and common shares on October 16, 2009, to common shareholders/unitholders of record as of September 25, 2009, equivalent to an annualized dividend of $0.72 per share. Lexington issued approximately 3.9 million common shares on October 16, 2009 and retained approximately $18.9 million of liquidity by paying 90% of the common share dividend in common shares.
OPERATING ACTIVITIES
Sales
During the quarter ended September 30, 2009, Lexington sold one vacant property to a third party for a sales price of $0.8 million. In addition, Lexington sold its investments in two debt securities for an aggregate sales price of $9.5 million and received $4.8 million as a result of the maturity and payoff of a third debt security investment.
Leasing Activity
At September 30, 2009, Lexington’s consolidated portfolio was approximately 91.3% leased. For the quarter ended September 30, 2009, Lexington executed 23 leases (new and renewal) for approximately 0.4 million square feet. During the quarter, Lexington recognized $1.9 million from a deferred maintenance payment.
2009 EARNINGS GUIDANCE
Lexington is reducing its estimated Company FFO guidance to a range of $1.26 to $1.28 per diluted share/unit from $1.29 to $1.34 per diluted share/unit for the year ended December 31, 2009 to reflect the issuance of approximately 7.2 million common shares in connection with the quarterly common share dividend, the issuance of shares under the direct share purchase plan and no longer recognizing FFO relating to our investment in Concord. This guidance excludes the impact of certain items, is based on current expectations and is forward-looking.
3RD QUARTER 2009 CONFERENCE CALL
Lexington will host a conference call today, Thursday, November 5, 2009, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended September 30, 2009. Interested parties may participate in this conference call by dialing (888) 213-3752 or (913) 312-0718. A replay of the call will be available through November 19, 2009, at (888) 203-1112 or (719) 457-0820, Replay Pin Number: 2520143.
A live web cast of the conference call will be available at www.lxp.com within the Investor Relations section. An online replay will also be available through November 5, 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 Nine Months ended September 30, 2009 and 2008
(Unaudited and in thousands, except share and per share data)
| | Three months ended September 30, | | | Nine months ended September 30, | |
| | | | | | | | | | | | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
Gross Revenues: | | | | | | | | | | | | |
Rental | | $ | 86,394 | | | $ | 90,226 | | | $ | 261,645 | | | $ | 296,971 | |
Advisory and incentive fees | | | 388 | | | | 396 | | | | 1,434 | | | | 1,072 | |
Tenant reimbursements | | | 10,512 | | | | 10,105 | | | | 30,866 | | | | 29,269 | |
Total gross revenues | | | 97,294 | | | | 100,727 | | | | 293,945 | | | | 327,312 | |
| | | | | | | | | | | | | | | | |
Expense applicable to revenues: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | (45,401 | ) | | | (49,346 | ) | | | (136,985 | ) | | | (186,221 | ) |
Property operating | | | (22,470 | ) | | | (20,379 | ) | | | (65,132 | ) | | | (56,771 | ) |
General and administrative | | | (5,057 | ) | | | (7,105 | ) | | | (17,904 | ) | | | (25,453 | ) |
Non-operating income | | | 1,339 | | | | 1,781 | | | | 6,955 | | | | 22,577 | |
Interest and amortization expense | | | (33,017 | ) | | | (36,326 | ) | | | (100,655 | ) | | | (118,233 | ) |
Debt satisfaction gains, net | | | 3,152 | | | | 2,590 | | | | 16,868 | | | | 35,364 | |
Change in value of forward equity commitment | | | 7,031 | | | | − | | | | 2,596 | | | | − | |
Impairment charges and loan losses | | | (23,668 | ) | | | − | | | | (24,753 | ) | | | − | |
Gains on sale-affiliates | | | − | | | | − | | | | − | | | | 31,806 | |
| | | | | | | | | | | | | | | | |
Income (loss) before provision for income taxes, equity in losses of non-consolidated entities and discontinued operations | | | (20,797 | ) | | | (8,058 | ) | | | (25,065 | ) | | | 30,381 | |
Provision for income taxes | | | (663 | ) | | | (651 | ) | | | (1,665 | ) | | | (2,582 | ) |
Equity in losses of non-consolidated entities | | | (525 | ) | | | (1,525 | ) | | | (130,813 | ) | | | (23,171 | ) |
Income (loss) from continuing operations | | | (21,985 | ) | | | (10,234 | ) | | | (157,543 | ) | | | 4,628 | |
| | | | | | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | (97 | ) | | | (205 | ) | | | (24 | ) | | | 488 | |
Provision for income taxes | | | (2 | ) | | | (191 | ) | | | (54 | ) | | | (384 | ) |
Debt satisfaction gains (charges), net | | | 6,006 | | | | (120 | ) | | | 4,607 | | | | (433 | ) |
Gains on sales of properties | | | − | | | | 7,374 | | | | 6,280 | | | | 11,986 | |
Impairment charges | | | (6,053 | ) | | | (1,063 | ) | | | (15,610 | ) | | | (3,757 | ) |
Total discontinued operations | | | (146 | ) | | | 5,795 | | | | (4,801 | ) | | | 7,900 | |
Net income (loss) | | | (22,131 | ) | | | (4,439 | ) | | | (162,344 | ) | | | 12,528 | |
Less net (income) loss attributable to noncontrolling interests | | | 2 | | | | 436 | | | | (1,841 | ) | | | 4,016 | |
Net income (loss) attributable to Lexington Realty Trust | | | (22,129 | ) | | | (4,003 | ) | | | (164,185 | ) | | | 16,544 | |
Dividends attributable to preferred shares- Series B | | | (1,590 | ) | | | (1,590 | ) | | | (4,770 | ) | | | (4,770 | ) |
Dividends attributable to preferred shares- Series C | | | (1,702 | ) | | | (2,110 | ) | | | (5,516 | ) | | | (6,740 | ) |
Dividends attributable to preferred shares- Series D | | | (2,926 | ) | | | (2,926 | ) | | | (8,777 | ) | | | (8,777 | ) |
Redemption discount – Series C | | | − | | | | − | | | | − | | | | 5,678 | |
Conversion dividend – Series C | | | − | | | | − | | | | (6,994 | ) | | | − | |
Net income (loss) attributable to common shareholders | | $ | (28,347 | ) | | $ | (10,629 | ) | | $ | (190,242 | ) | | $ | 1,935 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-basic: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.22 | ) | | $ | (1.76 | ) | | $ | (0.04 | ) |
Income (loss) from discontinued operations | | | − | | | | 0.05 | | | | (0.05 | ) | | | 0.07 | |
Net income (loss) attributable to common shareholders | | $ | (0.25 | ) | | $ | (0.17 | ) | | $ | (1.81 | ) | | $ | 0.03 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding - basic | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.22 | ) | | $ | (1.76 | ) | | $ | (0.04 | ) |
Income (loss) from discontinued operations | | | − | | | | 0.05 | | | | (0.05 | ) | | | 0.07 | |
Net income (loss) attributable to common shareholders | | $ | (0.25 | ) | | $ | (0.17 | ) | | $ | (1.81 | ) | | $ | 0.03 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding-diluted | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
| | | | | | | | | | | | | | | | |
Amounts attributable to common shareholders: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (28,201 | ) | | $ | (13,969 | ) | | $ | (185,083 | ) | | $ | (2,111 | ) |
Income (loss) from discontinued operations | | | (146 | ) | | | 3,340 | | | | (5,159 | ) | | | 4,046 | |
Net income (loss) attributable to common shareholders | | $ | (28,347 | ) | | $ | (10,629 | ) | | $ | (190,242 | ) | | $ | 1,935 | |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED BALANCE SHEETS
September 30, 2009 and December 31, 2008
(Unaudited and in thousands, except share and per share data)
| | September 30, 2009 | | | December 31, 2008 | |
Assets: | | | | | | |
Real estate, at cost | | $ | 3,651,751 | | | $ | 3,756,188 | |
Less: accumulated depreciation and amortization | | | 530,522 | | | | 461,661 | |
| | | 3,121,229 | | | | 3,294,527 | |
Properties held for sale-discontinued operations | | | 697 | | | | 8,150 | |
Intangible assets, net | | | 282,721 | | | | 343,192 | |
Cash and cash equivalents | | | 56,465 | | | | 67,798 | |
Restricted cash | | | 23,657 | | | | 31,369 | |
Investment in and advances to non-consolidated entities | | | 61,772 | | | | 179,133 | |
Deferred expenses, net | | | 39,728 | | | | 35,741 | |
Notes receivable, net | | | 61,364 | | | | 68,812 | |
Rent receivable-current | | | 11,011 | | | | 19,829 | |
Rent receivable- deferred | | | 12,784 | | | | 16,499 | |
Other assets | | | 30,413 | | | | 40,675 | |
Total assets | | $ | 3,701,841 | | | $ | 4,105,725 | |
| | | | | | | | |
Liabilities and Equity: | | | | | | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable | | $ | 1,912,743 | | | $ | 2,033,854 | |
Exchangeable notes payable | | | 102,590 | | | | 204,074 | |
Trust preferred securities | | | 129,120 | | | | 129,120 | |
Contract rights payable | | | 14,900 | | | | 14,776 | |
Dividends payable | | | 8,328 | | | | 24,681 | |
Liabilities-discontinued operations | | | 55 | | | | 6,142 | |
Accounts payable and other liabilities | | | 43,643 | | | | 33,814 | |
Accrued interest payable | | | 8,480 | | | | 16,345 | |
Deferred revenue-below market leases, net | | | 108,861 | | | | 121,722 | |
Prepaid rent | | | 14,784 | | | | 20,126 | |
| | | 2,343,504 | | | | 2,604,654 | |
Commitments and contingencies | | | | | | | | |
| | | | | | | | |
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 $104,760 and $129,915 respectively, and 2,095,200 and 2,598,300 shares issued and outstanding in 2009 and 2008, respectively | | | 101,778 | | | | 126,217 | |
Series D Cumulative Redeemable Preferred, liquidation preference $155,000, 6,200,000 shares issued and outstanding | | | 149,774 | | | | 149,774 | |
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 116,703,832 and 100,300,238 shares issued and outstanding in 2009 and 2008, respectively | | | 12 | | | | 10 | |
Additional paid-in-capital | | | 1,723,798 | | | | 1,638,540 | |
Accumulated distributions in excess of net income | | | (787,587 | ) | | | (569,131 | ) |
Accumulated other comprehensive income (loss) | | | 160 | | | | (15,650 | ) |
Total shareholders’ equity | | | 1,264,250 | | | | 1,406,075 | |
Noncontrolling interests | | | 94,087 | | | | 94,996 | |
Total equity | | | 1,358,337 | | | | 1,501,071 | |
Total liabilities and equity | | $ | 3,701,841 | | | $ | 4,105,725 | |
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 September 30, | | | Nine Months ended September 30, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
EARNINGS PER SHARE: (1) | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | |
Loss from continuing operations attributable to common shareholders | | $ | (28,201 | ) | | $ | (13,969 | ) | | $ | (185,083 | ) | | $ | (2,111 | ) |
Less : Unvested common share dividends | | | (127 | ) | | | (134 | ) | | | (385 | ) | | | (421 | ) |
Loss attributable to common shareholders from continuing operations for earnings per share | | | (28,328 | ) | | | (14,103 | ) | | | (185,468 | ) | | | (2,532 | ) |
Income (loss) from discontinued operations attributable to common shareholders | | | (146 | ) | | | 3,340 | | | | (5,159 | ) | | | 4,046 | |
Net income (loss) attributable to common shareholders for earnings per share - basic | | $ | (28,474 | ) | | $ | (10,763 | ) | | $ | (190,627 | ) | | $ | 1,514 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding – basic | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-basic: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.22 | ) | | $ | (1.76 | ) | | $ | (0.04 | ) |
Income (loss) from discontinued operations | | | - | | | | 0.05 | | | | (0.05 | ) | | | 0.07 | |
Net income (loss) attributable to common shareholders | | $ | (0.25 | ) | | $ | (0.17 | ) | | $ | (1.81 | ) | | $ | 0.03 | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Loss attributable to common shareholders from continuing operations for earnings per share-basic | | $ | (28,328 | ) | | $ | (14,103 | ) | | $ | (185,468 | ) | | $ | (2,532 | ) |
Incremental loss attributed to assumed conversion of dilutive securities | | | - | | | | - | | | | - | | | | - | |
Loss attributable to common shareholders from continuing operations for earnings per share | | | (28,328 | ) | | | (14,103 | ) | | | (185,468 | ) | | | (2,532 | ) |
Income (loss) from discontinued operations attributable to common shareholders | | | (146 | ) | | | 3,340 | | | | (5,159 | ) | | | 4,046 | |
Net income (loss) attributable to common shareholders for earnings per share - diluted | | $ | (28,474 | ) | | $ | (10,763 | ) | | $ | (190,627 | ) | | $ | 1,514 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares used in calculation of basic earnings per share | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
Add incremental shares representing: | | | | | | | | | | | | | | | | |
Shares issuable upon conversion of dilutive securities | | | - | | | | - | | | | - | | | | - | |
Weighted average number of shares used in calculation of diluted earnings per share | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
| | | | | | | | | | | | | | | | |
Income (loss) per common share-diluted: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.22 | ) | | $ | (1.76 | ) | | $ | (0.04 | ) |
Income (loss) from discontinued operations | | | - | | | | 0.05 | | | | (0.05 | ) | | | 0.07 | |
Net income (loss) attributable to common shareholders | | $ | (0.25 | ) | | $ | (0.17 | ) | | $ | (1.81 | ) | | $ | 0.03 | |
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 September 30, | | | Nine Months ended September 30, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
COMPANY FUNDS FROM OPERATIONS: (1) (2) | | | | | | | | | | | | |
Basic and Diluted: | | | | | | | | | | | | |
Net income (loss) attributable to common shareholders | | $ | (28,347 | ) | | $ | (10,629 | ) | | $ | (190,242 | ) | | $ | 1,935 | |
Adjustments: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 44,994 | | | | 50,895 | | | | 136,404 | | | | 191,636 | |
Noncontrolling interests- OP units | | | 221 | | | | (1,919 | ) | | | 933 | | | | (10,197 | ) |
Amortization of leasing commissions | | | 787 | | | | 481 | | | | 2,269 | | | | 1,493 | |
Joint venture and noncontrolling interest adjustment | | | (910 | ) | | | 9,177 | | | | 5,381 | | | | 16,699 | |
Preferred dividends- Series C | | | 1,702 | | | | 2,110 | | | | 12,510 | | | | 1,062 | |
Gains on sale of properties | | | - | | | | (7,374 | ) | | | (6,280 | ) | | | (43,792 | ) |
Gain on sale of marketable securities | | | (19 | ) | | | - | | | | (19 | ) | | | - | |
Company FFO | | $ | 18,428 | | | $ | 42,741 | | | $ | (39,044 | ) | | $ | 158,836 | |
| | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-basic EPS | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
Unvested share-based payment awards | | | 703,088 | | | | 406,174 | | | | 706,099 | | | | 425,642 | |
Operating partnership units | | | 5,599,397 | | | | 39,435,581 | | | | 5,449,726 | | | | 39,532,762 | |
Preferred Shares- Series C | | | 4,950,907 | | | | 5,633,894 | | | | 5,461,335 | | | | 6,249,276 | |
Weighted average shares outstanding-basic Company FFO | | | 123,470,807 | | | | 109,909,106 | | | | 117,107,199 | | | | 107,692,957 | |
Company FFO per share | | $ | 0.15 | | | $ | 0.39 | | | $ | (0.33 | ) | | $ | 1.47 | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – diluted EPS | | | 112,217,415 | | | | 64,433,457 | | | | 105,490,039 | | | | 61,485,277 | |
Unvested share-based payment awards | | | 703,088 | | | | 406,174 | | | | 706,099 | | | | 425,642 | |
Operating partnership units | | | 5,599,397 | | | | 39,435,581 | | | | 5,449,726 | | | | 39,532,762 | |
Preferred Shares- Series C | | | 4,950,907 | | | | 5,633,894 | | | | 5,461,335 | | | | 6,249,276 | |
Weighted average shares outstanding – diluted Company FFO | | | 123,470,807 | | | | 109,909,106 | | | | 117,107,199 | | | | 107,692,957 | |
Company FFO per share | | $ | 0.15 | | | $ | 0.39 | | | $ | (0.33 | ) | | $ | 1.47 | |
1 Effective January 1, 2009 the Company adopted new guidance issued by the FASB relating to the accounting for convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement) and new guidance on determining whether instruments granted in share-based payment transactions are participating securities, both of which required retrospective application to prior periods. In accordance with the new FASB guidance, net income attributable to common shareholders and earnings per common share and accordingly FFO and FFO per common share are adjusted for an allocation of net income to unvested share awards. However, net losses will not be allocated to unvested share awards. The Company’s FFO per common share (diluted) and earnings per common share (diluted) were reduced by the Company’s implementation of this new guidance. FFO per common share (diluted) was reduced by $0.01 for the three months ended September 30, 2008, and $0.07 for the nine months ended September 30, 2008 respectively. Loss per common share (diluted) was increased by $0.01 for the three months ended September 30, 2008, and loss per common share (diluted) was decreased by $0.10 for the nine months ended September 30, 2008.
2 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
2009 Third 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) | |
| | Office | | | | | | | | | | | | | | | | | |
1 | | Green Retail Ventures, LLC | | Dallas | TX | | Office | | | 07/2010 | | | | 969 | | | $ | 14 | | | $ | 14 | |
2 | | Pattern Energy Group, L.P. | | Dallas | TX | | Office | | | 02/2012 | | | | 408 | | | $ | 6 | | | $ | 6 | |
3 | | XO Communications Services, Inc. | | Westerville | OH | | Office | | | 07/2012 | | | | 315 | | | $ | 2 | | | $ | 2 | |
4 | | Binder & Binder – The National Social Security Disability Advocates (GA), LLC | | Decatur | GA | | Office | | | 11/2014 | | | | 2,679 | | | $ | 57 | | | $ | 57 | |
5 | | Ellis Hoyle King De Klerk, LLC | | Decatur | GA | | Office | | | 11/2014 | | | | 1,817 | | | $ | 37 | | | $ | 37 | |
6 | | Caswell Zachry Grizzard, LLC | | Dallas | TX | | Office | | | 01/2015 | | | | 2,967 | | | $ | 42 | | | $ | 42 | |
7 | | Children’s Beginning | | Dallas | TX | | Office | | | 02/2015 | | | | 8,377 | | | $ | 72 | | | $ | 72 | |
8 | | REL Properties, Inc. | | Decatur | GA | | Office | | | 02/2015 | | | | 2,717 | | | $ | 59 | | | $ | 59 | |
9 | | Dorough & Dorough, LLC | | Decatur | GA | | Office | | | 04/2015 | | | | 9,527 | | | $ | 207 | | | $ | 207 | |
10 | | Harbor Investment Advisory, LLC | | Baltimore | MD | | Office | | | 04/2015 | | | | 4,316 | | | $ | 117 | | | $ | 117 | |
11 | | Origin Title and Escrow, Inc. | | Decatur | GA | | Office | | | 05/2020 | | | | 1,489 | | | $ | 30 | | | $ | 30 | |
11 | | Total office new leases | | | | | | | | | | | | 35,581 | | | $ | 643 | | | $ | 643 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Industrial | | | | | | | | | | | | | | | | | | | | | |
1 | | Evergreen Presbyterian Ministries, Inc. | | Antioch | TN | | Industrial | | | 11/2014 | | | | 15,758 | | | $ | 138 | | | $ | 138 | |
| | | | | | | | | | | | | | | | | | | | | | | |
12 | | TOTAL NEW LEASES | | | | | | | | | | | | 51,339 | | | $ | 781 | | | $ | 781 | |
| | LEASE EXTENSIONS | | | | | | | | | | | | | | | | | | | | | | | | |
| | Tenants/Guarantors | | Location | | Prior Term | | | 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) | |
| | Office | | | | | | | | | | | | | | | | | | | | | | | | |
1 | | Diabetech, LP | | Dallas | TX | | | 06/2009 | | | | 06/2010 | | | | 424 | | | $ | 6 | | | $ | 5 | | | $ | 6 | | | $ | 5 | |
2 | | Patterson Thoma Company, Inc. | | Dallas | TX | | | 07/2009 | | | | 07/2010 | | | | 2,568 | | | $ | 41 | | | $ | 45 | | | $ | 41 | | | $ | 45 | |
3 | | IRS | | Beaumont | TX | | | 07/2009 | | | | 07/2011 | | | | 10,960 | | | $ | 240 | | | $ | 240 | | | $ | 240 | | | $ | 240 | |
4 | | CDI Corporation | | Beaumont | TX | | | 06/2009 | | | | 06/2013 | | | | 8,726 | | | $ | 37 | | | $ | 144 | | | $ | 37 | | | $ | 144 | |
5 | | CAC Group, Inc. (1) | | San Francisco | CA | | | 10/2009 | | | | 10/2014 | | | | 8,692 | | | $ | 174 | | | $ | 182 | | | $ | 174 | | | $ | 218 | |
6 | | Kenney & Markowitz, LLP (1) | | San Francisco | CA | | | 12/2009 | | | | 12/2014 | | | | 12,435 | | | $ | 249 | | | $ | 292 | | | $ | 249 | | | $ | 299 | |
7 | | Employers Compensation Insurance Company (1)(3) | | San Francisco | CA | | | 06/2010 | | | | 06/2015 | | | | 17,670 | | | $ | 406 | | | $ | 566 | | | $ | 454 | | | $ | 596 | |
8 | | Menke & Associates (1) | | San Francisco | CA | | | 10/2009 | | | | 10/2015 | | | | 12,435 | | | $ | 261 | | | $ | 249 | | | $ | 261 | | | $ | 309 | |
9 | | Reckitt Benckiser, Inc. | | Parsippany | NJ | | | 01/2016 | | | | 01/2021 | | | | 163,386 | | | $ | 5,134 | | | $ | 5,032 | | | $ | 5,060 | | | $ | 4,824 | |
10 | | CoxCom, Inc. (2) | | Tucson | AZ | | | 09/2016 | | | | 07/2022 | | | | 28,591 | | | $ | 507 | | | $ | 465 | | | $ | 533 | | | $ | 472 | |
10 | | Total office lease extensions | | | | | | | | | | | | | | 265,887 | | | $ | 7,055 | | | $ | 7,220 | | | $ | 7,055 | | | $ | 7,152 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Retail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 | | Safeway Stores, Inc. | | Billings | MT | | | 05/2010 | | | | 05/2015 | | | | 40,800 | | | $ | 186 | | | $ | 186 | | | $ | 333 | | | $ | 333 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
11 | | TOTAL LEASE EXTENSIONS | | | | | | | | | | | | | | 306,687 | | | $ | 7,241 | | | $ | 7,406 | | | $ | 7,388 | | | $ | 7,485 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
23 | | TOTAL NEW AND RENEWED LEASES | | | | | | | | | | | | | | 358,026 | | | $ | 8,022 | | | $ | 7,406 | | | $ | 8,169 | | | $ | 7,485 | |
Footnotes
(1) Property is in a partnership that is a variable interest entity (VIE) that is consolidated as we are the primary beneficiary of the VIE. Our ownership is 0.01%.
(2) Held as an investment in Net Lease Strategic Assets Fund.
(3) Amounts represent full occupancy starting 03/2010; Prior Cash and Prior GAAP rents for 23,342 square feet.
LEXINGTON REALTY TRUST
2009 Third Quarter Investment/Disposition Summary
| | INVESTMENTS - FEE POSITIONS - LAND | | | | | | | | |
| | Tenants/Guarantors | | Location | | Property Type | | | Basis ($000) | |
1 | | Kohl's Department Stores, Inc. | | Eau Claire | WI | | Retail | | | $ | 135 | |
1 | | TOTAL INVESTMENTS | | | | | | | | $ | 135 | |
| | DISPOSITIONS - VACANT PROPERTIES | | | | | | | | | | | |
| | Tenants/Guarantors | | Location | | Property Type | | Gross Sale Price ($000) | | | Impairment Recognized ($000) | | Month of Disposition |
1 | | Vacant | | Lubbock | TX | | Retail | | $ | 825 | | | $ | (1,306 | ) | Sept |
1 | | TOTAL DISPOSITIONS (1) | | | | | | | $ | 825 | | | $ | (1,306 | ) | |
Footnotes
(1) In addition, the property formerly leased to Circuit City Stores, Inc. in Richmond, Virginia was foreclosed by the lender. We recognized a gain on debt satisfaction of $6.0 million.
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
OFFICE PROPERTIES | | | | | | | | | |
2009 | 11/30/2009 | | 5724 West Las Positas Blvd. | Pleasanton | CA | (9) | NK Leasehold | 1984 | 40,914 | 620 | 510 | 0 |
| 12/31/2009 | | 1701 Market St. | Philadelphia | PA | (6)(10) | Sun National Bank | 1957/1997 | 5,315 | 159 | 159 | 0 |
2010 | 1/14/2010 | | 421 Butler Farm Rd. | Hampton | VA | — | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | 2000 | 56,515 | 587 | 539 | 0 |
| 1/31/2010 | | 4848 129th East Ave. | Tulsa | OK | — | Metris Direct, Inc. (Metris Companies, Inc.) | 2000 | 101,100 | 980 | 980 | 0 |
| 2/10/2010 | | 130 East Shore Dr. | Glen Allen | VA | — | Capital One Services, Inc. | 2000 | 33,990 | 502 | 523 | 1,070 |
| 3/31/2010 | | 120 East Shore Dr. | Glen Allen | VA | — | Capital One Services, Inc. | 2000 | 77,045 | 758 | 757 | 1,042 |
| 7/31/2010 | | 350 Pine St. | Beaumont | TX | — | Honeywell International, Inc. | 1981 | 7,045 | 83 | 83 | 0 |
| 10/31/2010 | | 12209 West Markham St. | Little Rock | AR | — | Entergy Arkansas, Inc. | 1980 | 36,311 | 178 | 178 | 237 |
| 11/30/2010 | | 6200 Northwest Pkwy. | San Antonio | TX | — | United Healthcare Services, Inc. | 2000 | 142,500 | 1,230 | 1,216 | 1,968 |
| 12/31/2010 | | 100 Barnes Rd. | Wallingford | CT | — | 3M Company | 1978/1985/1990/1993 | 44,400 | 491 | 454 | 475 |
2011 | 2/28/2011 | | 4200 RCA Blvd. | Palm Beach Gardens | FL | — | The Wackenhut Corporation | 1996 | 96,118 | 1,360 | 1,359 | 2,402 |
| 9/30/2011 | | 200 Lucent Ln. | Cary | NC | — | Alcatel-Lucent USA, Inc. | 1999 | 124,944 | 1,660 | 1,544 | 0 |
| 11/30/2011 | | 207 Mockingbird Ln. | Johnson City | TN | — | SunTrust Bank | 1979 | 63,800 | 506 | 567 | 675 |
| 12/20/2011 | | 15 Nijborg | 3927 DA Renswoude | The Netherlands | — | AS Watson (Health and Beauty Continental Europe, BV) | 1993/1994 | 17,610 | 257 | 257 | 0 |
| 12/31/2011 | | 2050 Roanoke Rd. | Westlake | TX | — | Chrysler Financial Services Americas, LLC | 2001 | 130,290 | 2,745 | 2,591 | 0 |
2012 | 1/31/2012 | | 26210 and 26220 Enterprise Court | Lake Forest | CA | — | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | 2001 | 100,012 | 1,434 | 1,343 | 0 |
| | | 4000 Johns Creek Pkwy. | Suwanee | GA | — | Kraft Foods North America, Inc. | 2001 | 73,264 | 1,051 | 1,039 | 0 |
| | | 1275 Northwest 128th St. | Clive | IA | — | Principal Life Insurance Company | 2004 | 61,180 | 599 | 599 | 935 |
| 3/31/2012 | | 1701 Market St. | Philadelphia | PA | (6)(10) | Car-Tel Communications, Inc. | 1957/1997 | 1,220 | 37 | 36 | 0 |
| | | 3940 South Teller St. | Lakewood | CO | — | MoneyGram Payment Systems, Inc. | 2002 | 68,165 | 877 | 650 | 1,295 |
| 4/30/2012 | | 2300 Litton Ln. | Hebron | KY | — | Zwicker & Associates, P.C. | 1986/1996 | 14,511 | 59 | 60 | 0 |
| 6/30/2012 | | 275 South Valencia Ave. | Brea | CA | — | Bank of America NT & SA | 1983 | 637,503 | 6,533 | 6,596 | 0 |
| 8/31/2012 | | 2300 Litton Ln. | Hebron | KY | — | AGC Automotive Americas Company (AFG Industries, Inc.) | 1986/1996 | 25,629 | 153 | 152 | 0 |
| | | 5757 Decatur Blvd. | Indianapolis | IN | — | Allstate Insurance Company | 2002 | 84,200 | 1,030 | 1,161 | 0 |
| | | | | | | Damar Services, Inc. | 2002 | 5,756 | 31 | 31 | 47 |
| | | 2706 Media Center Dr. | Los Angeles | CA | — | Sony Electronics, Inc. | 2000 | 20,203 | 208 | 198 | 0 |
| 10/31/2012 | | 4455 American Way | Baton Rouge | LA | — | Bell South Mobility, Inc. | 1997 | 70,100 | 829 | 835 | 1,207 |
| 11/7/2012 | | 2706 Media Center Dr. | Los Angeles | CA | — | Playboy Enterprises, Inc. | 2000 | 63,049 | 1,084 | 943 | 0 |
| 11/14/2012 | | 2211 South 47th St. | Phoenix | AZ | — | Avnet, Inc. | 1997 | 176,402 | 1,806 | 1,694 | 0 |
| 12/31/2012 | | 200 Executive Blvd. South | Southington | CT | — | Hartford Fire Insurance Company | 1984/2006 | 153,364 | 1,260 | 1,218 | 0 |
2013 | 1/31/2013 | | 12600 Gateway Blvd. | Fort Meyers | FL | — | Gartner, Inc. | 1998 | 62,400 | 824 | 819 | 0 |
| | | 2300 Litton Ln. | Hebron | KY | — | FTJ FundChoice, LLC | 1986/1996 | 10,752 | 40 | 36 | 0 |
| | | 810 & 820 Gears Rd. | Houston | TX | — | IKON Office Solutions, Inc. | 2000 | 157,790 | 1,672 | 1,688 | 0 |
| 3/31/2013 | | 3165 McKelvey Rd. | Bridgeton | MO | — | BJC Health System | 1981 | 52,994 | 288 | 395 | 0 |
| | | 8900 Freeport Pkwy. | Irving | TX | — | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) | 2003 | 268,445 | 3,615 | 3,667 | 0 |
| 4/30/2013 | | Sandlake Rd./Kirkman Rd. | Orlando | FL | — | Lockheed Martin Corporation | 1982 | 184,000 | 720 | 1,402 | 960 |
| 5/31/2013 | | 6303 Barfield Rd. | Atlanta | GA | — | International Business Machines Corporation (Internet Security Systems, Inc.) | 2000/2001 | 238,600 | 3,528 | 3,661 | 0 |
| 6/30/2013 | | 2210 Enterprise Dr. | Florence | SC | (6) | JPMorgan Chase Bank, NA | 1998 | 179,300 | 941 | 941 | 0 |
| 7/31/2013 | | 2300 Litton Ln. | Hebron | KY | — | Zwicker & Associates, P.C. | 1986/1996 | 25,925 | 83 | 81 | 0 |
| 9/30/2013 | | 9200 South Park Center Loop | Orlando | FL | (6) | Corinthian Colleges, Inc. | 2003 | 59,927 | 933 | 869 | 0 |
| 11/30/2013 | | 1110 Bayfield Dr. | Colorado Springs | CO | — | Honeywell International, Inc. | 1980/1990/2002 | 166,575 | 1,307 | 1,200 | 1,713 |
| 12/13/2013 | | 3333 Coyote Hill Rd. | Palo Alto | CA | — | Xerox Corporation | 1973/1975/1982 | 202,000 | 2,624 | 2,543 | 0 |
| 12/31/2013 | | 2550 Interstate Dr. | Harrisburg | PA | — | New Cingular Wireless PCS, LLC | 1998 | 81,859 | 1,366 | 1,403 | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
2014 | 1/31/2014 | | 1701 Market St. | Philadelphia | PA | (10) | Morgan, Lewis & Bockius, LLC | 1957/1997 | 293,170 | 3,349 | 3,348 | 5,149 |
| | | 6226 West Sahara Ave. | Las Vegas | NV | — | Nevada Power Company | 1982 | 282,000 | 5,802 | 3,006 | 2,754 |
| 2/28/2014 | | 1500 Hughes Way | Long Beach | CA | — | Fluor Enterprises, Inc. | 1981 | 86,610 | 1,091 | 1,449 | 0 |
| 3/15/2014 | | 101 East Erie St. | Chicago | IL | — | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | 1986 | 218,414 | 3,101 | 3,754 | 0 |
| 5/31/2014 | | 3476 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, NA | 2002 | 169,218 | 2,020 | 2,023 | 0 |
| | | 3480 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, NA | 2004 | 169,083 | 2,574 | 2,587 | 0 |
| | | 859 Mount Vernon Hwy. | Atlanta | GA | (16) | International Business Machines Corporation (Internet Security Systems, Inc.) | 2004 | 50,400 | 903 | 772 | 0 |
| 7/31/2014 | | 16676 Northchase Dr. | Houston | TX | — | Anadarko Petroleum Corporation | 2003 | 101,111 | 1,211 | 1,220 | 0 |
| | | 350 Pine St. | Beaumont | TX | — | Entergy Gulf States, Inc. | 1981 | 125,406 | 800 | 947 | 0 |
| 9/30/2014 | | 333 Mt. Hope Ave. | Rockaway | NJ | — | BASF Corporation | 1981/2002/2004 | 95,500 | 1,683 | 1,592 | 0 |
| 10/31/2014 | | 1409 Centerpoint Blvd. | Knoxville | TN | — | Alstom Power, Inc. | 1997 | 84,404 | 1,187 | 1,216 | 0 |
| | | 2800 Waterford Lake Dr. | Midlothian | VA | — | Alstom Power, Inc. | 2000 | 99,057 | 1,473 | 1,511 | 0 |
| | | 700 US Hwy. Route 202-206 | Bridgewater | NJ | — | Biovail Pharmaceuticals, Inc. (Biovail Corporation) | 1985/2003/2004 | 115,558 | 1,517 | 2,136 | 0 |
| 12/14/2014 | | 5150 220th Ave. | Issaquah | WA | — | OSI Systems, Inc. (Instrumentarium Corporation) | 1992 | 106,944 | 1,593 | 1,613 | 0 |
| | | 22011 Southeast 51st St. | Issaquah | WA | — | OSI Systems, Inc. (Instrumentarium Corporation) | 1987 | 95,600 | 1,424 | 1,424 | 0 |
| 12/31/2014 | | 180 South Clinton St. | Rochester | NY | (6) | Frontier Corporation | 1988/2000 | 226,000 | 2,229 | 2,224 | 0 |
| | | 275 Technology Dr. | Canonsburg | PA | — | ANSYS, Inc. | 1996 | 107,872 | 1,072 | 1,034 | 0 |
| | | 3535 Calder Ave. | Beaumont | TX | — | Compass Bank | 1977 | 49,639 | 512 | 512 | 0 |
| | | 400 Butler Farm Rd. | Hampton | VA | — | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | 1999 | 100,632 | 905 | 931 | 0 |
2015 | 1/31/2015 | | 26555 Northwestern Hwy. | Southfield | MI | — | Federal-Mogul Corporation | 1963/1965/1988/1989 | 187,163 | 869 | 1,064 | 0 |
| | | 130 East Shore Dr. | Glen Allen | VA | — | Admiral Americas, LLC | 2000 | 26,610 | 18 | 182 | 0 |
| 4/30/2015 | | 13775 McLearen Rd. | Herndon | VA | — | Equant, Inc. (Equant, NV) | 1984/1988/1992 | 125,293 | 1,544 | 1,598 | 0 |
| 6/30/2015 | | 389-399 Interpace Hwy. | Parsippany | NJ | (18)(20) | Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | 1999 | 133,647 | 2,814 | 2,763 | 0 |
| 7/1/2015 | | 33 Commercial St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | 1982/1987 | 164,689 | 2,578 | 2,578 | 3,024 |
| 7/31/2015 | | 4001 International Pkwy. | Carrollton | TX | — | Motel 6 Operating, LP (Accor S.A.) | 2003 | 138,443 | 2,300 | 2,405 | 3,612 |
| 9/27/2015 | | 10001 Richmond Ave. | Houston | TX | — | Baker Hughes, Inc. | 1976/1984 | 554,385 | 8,163 | 5,531 | 6,596 |
| | | 12645 West Airport Rd. | Sugar Land | TX | — | Baker Hughes, Inc. | 1997 | 165,836 | 2,091 | 1,457 | 1,976 |
| 9/30/2015 | | 500 Olde Worthington Rd. | Westerville | OH | (5) | InVentiv Communications, Inc. | 2000 | 97,000 | 834 | 942 | 0 |
| | | 550 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, NA | 1999 | 125,920 | 2,285 | 1,308 | 0 |
| | | 600 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, NA | 1996 | 125,155 | 2,361 | 1,244 | 0 |
| 10/31/2015 | | 13430 North Black Canyon Fwy. | Phoenix | AZ | — | Bull HN Information Systems, Inc. | 1981/1982/2005/2007/2009 | 42,320 | 389 | 422 | 0 |
2016 | 3/31/2016 | | 13430 North Black Canyon Fwy. | Phoenix | AZ | — | Money Management International | 1981/1982/2005/2007/2009 | 28,710 | 459 | 470 | 0 |
| 4/30/2016 | | 11511 Luna Rd. | Farmers Branch | TX | — | Haggar Clothing Company (Texas Holding Clothing Corporation and Haggar Corporation) | 2000 | 180,507 | 1,638 | 2,391 | 2,531 |
| | | 2000 Eastman Dr. | Milford | OH | — | Siemens Shared Services, LLC | 1991 | 221,215 | 1,865 | 1,367 | 2,486 |
| 7/31/2016 | | 1600 Viceroy Dr. | Dallas | TX | — | Visiting Nurse Association | 1986 | 48,027 | 486 | 462 | 0 |
| | | 13430 North Black Canyon Fwy. | Phoenix | AZ | — | Associated Billing Services, LLC | 1981/1982/2005/2007/2009 | 17,767 | 226 | 231 | 0 |
| 10/31/2016 | | 104 & 110 South Front St. | Memphis | TN | — | Hnedak Bobo Group, Inc. | 1871/1988/1999 | 37,229 | 363 | 376 | 0 |
| 11/30/2016 | | 4000 Johns Creek Pkwy. | Suwanee | GA | — | Perkin Elmer Instruments, LLC | 2001 | 13,955 | 168 | 174 | 0 |
| 12/31/2016 | | 37101 Corporate Dr. | Farmington Hills | MI | — | TEMIC Automotive of North America, Inc. | 2001 | 119,829 | 2,305 | 1,832 | 0 |
2017 | 1/31/2017 | | 6301 Gaston Ave. | Dallas | TX | — | Wells Fargo | 1970/1981 | 16,431 | 111 | 111 | 0 |
| 4/30/2017 | | 1315 West Century Dr. | Louisville | CO | — | Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC) | 1987/2006 | 106,877 | 993 | 1,200 | 0 |
| 9/30/2017 | | 9201 East Dry Creek Rd. | Centennial | CO | — | The Shaw Group, Inc. | 2001/2002 | 128,500 | 1,647 | 1,779 | 0 |
2018 | 5/30/2018 | | 13651 McLearen Rd. | Herndon | VA | — | US Government | 1987 | 159,664 | 2,245 | 2,539 | 0 |
| 5/31/2018 | | 2300 Litton Ln. | Hebron | KY | — | Great American Insurance Company | 1986/1996 | 3,623 | 12 | 12 | 99 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
| 6/14/2018 | | 17 Nijborg | 3927 DA Renswoude | The Netherlands | — | AS Watson (Health and Beauty Continental Europe, BV) | 1993/1994 | 114,195 | 2,294 | 1,828 | 0 |
| 7/31/2018 | | 4200 RCA Blvd. | Palm Beach Gardens | FL | — | Office Suites Plus Properties, Inc. | 1996 | 18,400 | 320 | 337 | 0 |
| 9/15/2018 | | 295 Chipeta Way | Salt Lake City | UT | — | Northwest Pipeline Corporation | 1982 | 295,000 | 4,771 | 4,771 | 3,463 |
| 9/30/2018 | | 1701 Market St. | Philadelphia | PA | (6) | Brinker Corner Bakery II, LLC | 1957/1997 | 8,070 | 144 | 158 | 0 |
| 11/30/2018 | | 4201 Marsh Ln. | Carrollton | TX | — | Carlson Restaurants Worldwide, Inc. (Carlson Companies, Inc.) | 2003 | 130,000 | 1,445 | 1,482 | 0 |
| 12/22/2018 | | 5200 Metcalf Ave. | Overland Park | KS | — | Swiss Re America Holding Corporation | 1980/1990/2004/2005 | 320,198 | 3,248 | 3,272 | 0 |
| 12/31/2018 | | 1500 Hughes Way | Long Beach | CA | (11) | Molina Healthcare, Inc. | 1981 | 158,074 | 1,373 | 2,525 | 0 |
2019 | 1/31/2019 | | 1600 Viceroy Dr. | Dallas | TX | — | TFC Services, Inc. (Freeman Decorating Company) | 1986 | 124,735 | 899 | 1,116 | 0 |
| 4/1/2019 | | 9201 Stateline Rd. | Kansas City | MO | — | Swiss Re America Holding Corporation | 1963/1973/1985/2003 | 155,925 | 1,547 | 1,547 | 0 |
| 6/19/2019 | | 3965 Airways Blvd. | Memphis | TN | — | Federal Express Corporation | 1982/1983/1985 | 521,286 | 5,343 | 5,260 | 5,375 |
| 7/31/2019 | | 500 Jackson St. | Columbus | IN | — | Cummins, Inc. | 1984 | 390,100 | 3,229 | 3,405 | 4,925 |
| 9/30/2019 | | 13430 North Black Canyon Fwy. | Phoenix | AZ | — | Brown Mackie College-Phoenix, Inc. (Education Management Corporation) | 1981/1982/2005/2007/2009 | 24,834 | 1 | 283 | 0 |
| 10/31/2019 | | 10475 Crosspoint Blvd. | Fishers | IN | — | John Wiley & Sons, Inc. | 1999 | 141,047 | 1,797 | 1,701 | 0 |
| 12/31/2019 | | 850-950 Warrenville Rd. | Lisle | IL | (5) | National Louis University | 1985 | 99,414 | 993 | 1,254 | 0 |
2020 | 1/31/2020 | | 10300 Kincaid Dr. | Fishers | IN | (8) | JPMorgan Chase Bank, NA | 1999 | 193,000 | 2,537 | 2,081 | 0 |
| | | 130 East Shore Dr. | Glen Allen | VA | — | Sheltering Arms Hospital, Inc. | 2000 | 19,075 | 0 | 0 | 0 |
| 2/14/2020 | | 5600 Broken Sound Blvd. | Boca Raton | FL | (6) | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | 1983/2002 | 136,789 | 1,616 | 1,676 | 0 |
| 7/8/2020 | | 1460 Tobias Gadsen Blvd. | Charleston | SC | (6) | Hagemeyer North America, Inc. | 2005 | 50,076 | 572 | 630 | 0 |
2021 | 1/31/2021 | | 389-399 Interpace Hwy. | Parsippany | NJ | (17)(20) | Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | 1999 | 206,593 | 4,105 | 4,025 | 0 |
| 2/28/2021 | | 1500 Hughes Way | Long Beach | CA | (6)(11) | Jacobs Engineering Group, Inc. | 1981 | 85,603 | 729 | 729 | 0 |
| 3/31/2021 | | 1311 Broadfield Blvd. | Houston | TX | — | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | 2000 | 155,991 | 2,252 | 2,117 | 0 |
| 6/30/2021 | | 1415 Wyckoff Rd. | Wall | NJ | — | New Jersey Natural Gas Company | 1983 | 157,511 | 2,193 | 2,193 | 4,224 |
| 11/30/2021 | | 29 South Jefferson Rd. | Whippany | NJ | — | CAE SimuFlite, Inc. | 2006/2008 | 123,734 | 1,720 | 1,745 | 2,069 |
2022 | 12/31/2022 | | 147 Milk St. | Boston | MA | — | Harvard Vanguard Medical Assoc. | 1910 | 52,337 | 1,149 | 1,246 | 0 |
2023 | 3/31/2023 | | 6555 Sierra Dr. | Irving | TX | — | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | 1999 | 247,254 | 1,691 | 2,214 | 0 |
| 7/31/2023 | | 11201 Renner Blvd. | Lenexa | KS | (6) | Applebee’s Services, Inc. (DineEquity, Inc.) | 2007 | 178,000 | 2,641 | 2,927 | 0 |
2025 | 11/30/2025 | | 11707 Miracle Hills Dr. | Omaha | NE | — | Infocrossing, LLC (Infocrossing, Inc.) | 1988/1995 | 85,200 | 875 | 875 | 0 |
| 12/31/2025 | | 2005 East Technology Cir. | Tempe | AZ | — | Infocrossing, Inc. | 1998 | 60,000 | 846 | 846 | 0 |
NA | NA | | 10 John St. | Clinton | CT | (12) | (Available for Lease) | 1972 | 41,188 | 0 | 0 | 0 |
| | | 100 Light St. | Baltimore | MD | (7) | (Available for Lease)(Prior tenant Legg Mason Tower, Inc.) | 1973 | 366,845 | 6,011 | 6,011 | 0 |
| | | 1500 Hughes Way | Long Beach | CA | (11) | (Available for Lease) | 1981 | 159,767 | 0 | 0 | 0 |
| | | 160 Clairemont Ave. | Decatur | GA | — | (Available for Lease) | 1983 | 53,150 | 0 | 0 | 0 |
| | | 1600 Viceroy Dr. | Dallas | TX | — | (Available for Lease) | 1986 | 48,359 | 0 | 0 | 0 |
| | | 1701 Market St. | Philadelphia | PA | (10) | Parking Operators | 1957/1997 | 0 | 1,731 | 1,731 | 0 |
| | | 255 California St. | San Francisco | CA | (9) | (Available for Lease) | 1959 | 37,305 | 0 | 0 | 0 |
| | | 350 Pine St. | Beaumont | TX | — | (Available for Lease) | 1981 | 74,974 | 0 | 0 | 0 |
| | | 5550 Tech Center Dr. | Colorado Springs | CO | (7) | (Available for Lease)(Prior tenant Federal Express Corporation) | 1982 | 61,690 | 280 | 249 | 0 |
| | | 6277 Sea Harbor Dr. | Orlando | FL | (7) | (Available for Lease)(Prior tenant Harcourt Brace Jovanovich, Inc.) | 1984 | 355,840 | 3,023 | 2,796 | 0 |
| | | 6301 Gaston Ave. | Dallas | TX | — | (Available for Lease) | 1970/1981 | 64,398 | 0 | 0 | 0 |
| | | 1032 Fort St. Mall | Honolulu | HI | — | Parking Operators | 1979/2002 | 0 | 942 | 942 | 0 |
| | | 13430 North Black Canyon Fwy. | Phoenix | AZ | — | (Available for Lease) | 1981/1982/2005/2007/2009 | 25,309 | 0 | 0 | 0 |
| | | 100 East Shore Dr. | Glen Allen | VA | — | (Available for Lease) | 1999 | 3,263 | 0 | 0 | 0 |
| | | 101 East Erie St. | Chicago | IL | — | (Available for Lease) | 1986 | 12,270 | 0 | 0 | 0 |
| | | King St. | Honolulu | HI | — | (Available for Lease) | 1979/2002 | 11,420 | 0 | 0 | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
| | | 17770 Cartwright Rd. | Irvine | CA | (13) | (Available for Lease) | 1982 | 27,708 | 0 | 0 | 0 |
| | | 30 Light St. | Baltimore | MD | — | Parking Operators | 1973 | 0 | 157 | 157 | 0 |
Various | Various | | 100 Light St. | Baltimore | MD | — | Multi-Tenant | 1973 | 156,395 | 3,455 | 3,455 | 0 |
| | | 160 Clairemont Ave. | Decatur | GA | — | Multi-Tenant | 1983 | 68,536 | 602 | 602 | 0 |
| | | 255 California St. | San Francisco | CA | (9) | Multi-Tenant | 1959 | 136,150 | 2,731 | 2,886 | 0 |
| | | 350 Pine St. | Beaumont | TX | — | Multi-Tenant | 1981 | 217,773 | 2,571 | 2,578 | 0 |
| | | 6301 Gaston Ave. | Dallas | TX | — | Multi-Tenant | 1970/1981 | 93,026 | 1,020 | 1,020 | 0 |
| | | 100 East Shore Dr. | Glen Allen | VA | — | Multi-Tenant | 1999 | 64,245 | 971 | 982 | 0 |
| | | King St. | Honolulu | HI | — | Multi-Tenant | 1979/2002 | 227,924 | 1,001 | 999 | 0 |
| | | 17770 Cartwright Rd. | Irvine | CA | (13) | Multi-Tenant | 1982 | 115,457 | 1,775 | 1,888 | 0 |
OFFICE TOTAL/WEIGHTED AVERAGE | | | | 91.8% Leased | | 16,443,868 | $ 196,858 | $ 193,253 | |
Notes
Excludes the property in Houston, Texas which the Company expects to return to the lender in 4Q 09.
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
INDUSTRIAL PROPERTIES | | | | | | | | | |
2009 | 11/30/2009 | | 191 Arrowhead Dr. | Hebron | OH | (15) | Owens Corning Insulating Systems, LLC | 1999 | 102,960 | 215 | 215 | 0 |
2010 | 4/30/2010 | | 2203 Sherrill Dr. | Statesville | NC | — | LA-Z-Boy Greensboro, Inc. (LA-Z-Boy Inc.) | 1999/2002 | 639,600 | 1,236 | 1,427 | 0 |
| 5/31/2010 | | 200 Arrowhead Dr. | Hebron | OH | — | Owens Corning Insulating Systems, LLC | 2000 | 400,522 | 695 | 677 | 881 |
2011 | 3/31/2011 | | 2455 Premier Dr. | Orlando | FL | — | Walgreen Company | 1980 | 205,016 | 381 | 589 | 508 |
| 5/31/2011 | | 291 Park Center Dr. | Winchester | VA | (5) | Kraft Foods North America, Inc. | 2001 | 344,700 | 1,206 | 1,183 | 0 |
| 9/25/2011 | | 3820 Micro Dr. | Millington | TN | (6) | Ingram Micro, L.P (Ingram Micro, Inc.) | 1997 | 701,819 | 1,830 | 1,778 | 0 |
| 9/30/2011 | | 1601 Pratt Ave. | Marshall | MI | — | Joseph Campbell Company | 1979 | 58,300 | 93 | 93 | 0 |
2012 | 8/4/2012 | | 101 Michelin Dr. | Laurens | SC | — | CEVA Logistics US, Inc. (TNT Holdings BV) | 1991/1993 | 1,164,000 | 2,560 | 2,478 | 2,619 |
| | | 7111 Crabb Rd. | Temperance | MI | — | CEVA Logistics US, Inc. (TNT Holdings BV) | 1978/1993 | 744,570 | 1,716 | 1,660 | 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 | 1,414 | 1,376 | 2,081 |
| 12/31/2012 | | 245 Salem Church Rd. | Mechanicsburg | PA | — | Exel Logistics, Inc. (NFC plc) | 1985 | 252,000 | 652 | 649 | 0 |
2013 | 10/31/2013 | | 7150 Exchequer Dr. | Baton Rouge | LA | — | Staples, Inc. | 1998/2005 | 79,086 | 345 | 329 | 0 |
2014 | 1/2/2014 | | 2415 US Hwy. 78 East | Moody | AL | — | CEVA Logistics US, Inc. (TNT Holdings BV) | 2004 | 595,346 | 790 | 790 | 1,054 |
| 1/31/2014 | | 1133 Poplar Creek Rd. | Henderson | NC | — | Staples, Inc. | 1998/2006 | 196,946 | 619 | 607 | 0 |
| 11/30/2014 | | 6050 Dana Way | Antioch | TN | — | Evergreen Presbyterian Ministries, Inc. | 1999 | 15,758 | 0 | 0 | 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 | 303 | 236 | 446 |
| | | 75 North St. | Saugerties | NY | (14) | Rotron, Inc. (EG&G) | 1979 | 52,000 | 92 | 174 | 122 |
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 | 338 | 366 | 525 |
2016 | 2/28/2016 | | 7670 Hacks Cross Rd. | Olive Branch | MS | — | MAHLE Clevite, Inc. (MAHLE Industries, Inc.) | 1989 | 268,104 | 716 | 687 | 0 |
| 3/31/2016 | | 19500 Bulverde Rd. | San Antonio | TX | — | Harcourt, Inc. (Harcourt General, Inc.) | 2001 | 559,258 | 2,577 | 2,652 | 0 |
| 8/31/2016 | | 10590 Hamilton Ave. | Cincinnati | OH | — | The Hillman Group, Inc. | 1991/1994/1995/2005 | 239,500 | 594 | 594 | 0 |
| 9/30/2016 | | 900 Industrial Blvd. | Crossville | TN | — | Dana Commercial Vehicle Products, LLC | 1989/2006 | 222,200 | 513 | 513 | 0 |
2017 | 2/28/2017 | | 3456 Meyers Ave. | Memphis | TN | — | Sears, Roebuck & Company | 1973 | 780,000 | 1,194 | 1,271 | 1,592 |
| 6/30/2017 | | 7500 Chavenelle Rd. | Dubuque | IA | — | The McGraw-Hill Companies, Inc. | 2002 | 330,988 | 864 | 873 | 0 |
| 9/30/2017 | | 250 Swathmore Ave. | High Point | NC | — | Steelcase, Inc. | 2002 | 244,851 | 799 | 815 | 1,165 |
| 10/31/2017 | | 1420 Greenwood Rd. | McDonough | GA | — | Versacold USA, Inc. | 2000/2007 | 296,972 | 1,983 | 1,947 | 0 |
2018 | 6/30/2018 | | 1650-1654 Williams Rd. | Columbus | OH | — | ODW Logistics, Inc. | 1973 | 772,450 | 1,010 | 1,007 | 0 |
| 9/30/2018 | | 50 Tyger River Dr. | Duncan | SC | (6) | Plastic Omnium Exteriors, LLC | 2005/2007/2008 | 221,833 | 718 | 718 | 0 |
2019 | 4/30/2019 | | 113 Wells St. | North Berwick | ME | — | United Technologies Corporation | 1965/1980 | 972,625 | 1,152 | 1,152 | 1,200 |
| 10/17/2019 | | 10345 Philipp Pkwy. | Streetsboro | OH | — | L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.) | 2004 | 649,250 | 1,718 | 1,958 | 3,149 |
2020 | 3/31/2020 | | 2425 Hwy. 77 North | Waxahachie | TX | — | James Hardie Building Products, Inc. (James Hardie, NV) | 1996/2001 | 335,610 | 2,550 | 2,550 | 0 |
| 6/30/2020 | | 3102 Queen Palm Dr. | Tampa | FL | — | Time Customer Service, Inc. (Time, Inc.) | 1986 | 229,605 | 843 | 957 | 0 |
| 9/30/2020 | | 3350 Miac Cove Rd. | Memphis | TN | — | Mimeo.com, Inc. | 1987 | 107,405 | 281 | 278 | 0 |
| 12/19/2020 | | 1901 Ragu Dr. | Owensboro | KY | (12) | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | 1975/1979/1995 | 443,380 | 787 | 1,120 | 1,802 |
2021 | 3/30/2021 | | 121 Technology Dr. | Durham | NH | — | Heidelberg Web Systems, Inc. | 1986/2002/2003 | 500,500 | 1,167 | 1,499 | 0 |
| 3/31/2021 | | 6050 Dana Way | Antioch | TN | — | W.M Wright Company | 1999 | 338,700 | 763 | 763 | 0 |
| 5/31/2021 | | 477 Distribution Pkwy. | Collierville | TN | — | Federal Express Corporation | 1984/1987/2005 | 120,000 | 360 | 302 | 0 |
| 11/30/2021 | | 2880 Kenny Biggs Rd. | Lumberton | NC | — | Quickie Manufacturing Corporation | 1998/2001/2006 | 423,280 | 942 | 1,017 | 0 |
| 12/31/2021 | | 224 Harbor Freight Rd. | Dillon | SC | (6) | Harbor Freight Tools USA, Inc. (Central Purchasing, Inc.) | 2001/2005 | 1,010,859 | 2,245 | 2,330 | 0 |
2025 | 6/30/2025 | | 10000 Business Blvd. | Dry Ridge | KY | — | Dana Light Axle Products, LLC (Dana Limited) | 1988/1999 | 336,350 | 1,009 | 1,009 | 1,402 |
| | | 4010 Airpark Dr. | Owensboro | KY | — | Dana Structural Products, LLC (Dana Limited) | 1998/2006 | 211,598 | 906 | 906 | 829 |
| | | 301 Bill Bryan Rd. | Hopkinsville | KY | — | Dana Structural Products, LLC (Dana Limited) | 1989/1999/2000/2005 | 424,904 | 1,266 | 1,266 | 1,512 |
| | | 730 North Black Branch Rd. | Elizabethtown | KY | — | Dana Structural Products, LLC (Dana Limited) | 2001 | 167,770 | 403 | 403 | 558 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
| | | 750 North Black Branch Rd. | Elizabethtown | KY | — | Dana Structural Products, LLC (Dana Limited) | 1995/2000/2001 | 539,592 | 2,129 | 2,129 | 2,960 |
| 7/31/2025 | | 7005 Cochran Rd. | Glenwillow | OH | — | Royal Appliance Manufacturing Company | 1997 | 458,000 | 1,459 | 1,688 | 2,164 |
2026 | 10/31/2026 | | 5001 Greenwood Rd. | Shreveport | LA | — | Libbey Glass, Inc. (Libbey, Inc.) | 2006 | 646,000 | 1,458 | 1,624 | 0 |
NA | NA | | 1109 Commerce Blvd. | Swedesboro | NJ | — | (Available for Lease) | 1998 | 262,644 | 0 | 0 | 0 |
| | | 1665 Hughes Way | Long Beach | CA | (11) | (Available for Lease) | 1981 | 200,541 | 0 | 0 | 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 |
| | | 6 Doughten Rd. | New Kingstown | PA | — | (Available for Lease) | 1989 | 330,000 | 0 | 0 | 0 |
| | | 6050 Dana Way | Antioch | TN | — | (Available for Lease) | 1999 | 322,942 | 0 | 0 | 0 |
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | | | 91.2% Leased | | 19,666,090 | $ 46,891 | $ 48,655 | |
Notes
Excludes the property in Plymouth, Michigan which the Company expects to return to the lender in 4Q 09.
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
RETAIL PROPERTIES | | | | | | | | | |
2009 | 12/31/2009 | | 3468 Georgia Hwy. 120 | Duluth | GA | — | Bank of America, NA (Bank of America Corporation) | 1971 | 10,341 | 100 | 113 | 0 |
2010 | 7/1/2010 | | 1600 East 23rd St. | Chattanooga | TN | — | BI-LO, LLC | 1983 | 42,130 | 97 | 97 | 134 |
2011 | 5/31/2011 | | 18601 Alderwood Mall Blvd. | Lynnwood | WA | — | Toys “R” Us, Inc. | 1981/1993 | 43,105 | 211 | 224 | 279 |
| | | 4811 Wesley St. | Greenville | TX | — | Safeway Stores, Inc. | 1985 | 48,492 | 128 | 181 | 171 |
| | | 12535 Southeast 82nd Ave. | Clackamas | OR | — | Toys “R” Us, Inc. | 1981 | 42,842 | 229 | 243 | 298 |
| | | 6910 South Memorial Hwy. | Tulsa | OK | — | Toys “R” Us, Inc. | 1981 | 43,123 | 193 | 205 | 255 |
| 6/30/2011 | | 4733 Hills & Dales Rd. | Canton | OH | — | Bally's Total Fitness of the Midwest, Inc. (Bally's Health & Tennis Corporation) | 1987 | 37,214 | 293 | 247 | 0 |
| 9/30/2011 | | 928 First Ave. | Rock Falls | IL | (19) | Rock Falls Country Market, LLC (Rock Island Country Market, LLC) | 1982 | 27,650 | 68 | 72 | 140 |
| 12/29/2011 | | 13133 Steubner Ave. | Houston | TX | — | The Kroger Company | 1980 | 52,200 | 211 | 303 | 281 |
2012 | 4/30/2012 | | 10415 Grande Ave. | Sun City | AZ | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1982 | 10,000 | 124 | 199 | 0 |
| | | 119 North Balboa Rd. | El Paso | TX | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1982 | 10,000 | 124 | 102 | 0 |
| | | 402 East Crestwood Dr. | Victoria | TX | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1982 | 10,000 | 124 | 87 | 0 |
| | | 4121 South Port Ave. | Corpus Christi | TX | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1980 | 10,000 | 124 | 101 | 0 |
| | | 900 South Canal St. | Carlsbad | NM | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1980 | 10,000 | 124 | 79 | 0 |
| | | 901 West Expwy. | McAllen | TX | — | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | 1980 | 10,000 | 124 | 123 | 0 |
| 5/31/2012 | | 3451 Alta Mesa Blvd. | Fort Worth | TX | — | Minyard Food Stores, Inc. | 1985 | 44,000 | 228 | 271 | 304 |
| 11/30/2012 | | 101 West Buckingham Rd. | Garland | TX | — | Minyard Food Stores, Inc. | 1982 | 40,000 | 244 | 244 | 326 |
| | | 120 South Waco St. | Hillsboro | TX | — | Brookshire Grocery | 1985 | 35,000 | 121 | 140 | 161 |
| | | 205 Homer Rd. | Minden | LA | — | Brookshire Grocery | 1985 | 35,000 | 145 | 214 | 193 |
2013 | 2/28/2013 | | US 221 & Hospital Rd. | Jefferson | NC | — | Food Lion, Inc. | 1981 | 23,000 | 55 | 55 | 73 |
| | | 104 Branchwood Shopping Center | Jacksonville | NC | — | Food Lion, Inc. | 1982/1995 | 23,000 | 63 | 83 | 84 |
| | | 291 Talbert Blvd. | Lexington | NC | — | Food Lion, Inc. | 1981 | 23,000 | 104 | 104 | 138 |
| | | S. Carolina 52/52 Bypass | Moncks Corner | SC | — | Food Lion, Inc. | 1982 | 23,000 | 46 | 92 | 62 |
| | | 3211 West Beverly St. | Staunton | VA | — | Food Lion, Inc. | 1971 | 23,000 | 124 | 124 | 166 |
| 7/1/2013 | | 1053 Mineral Springs Rd. | Paris | TN | — | The Kroger Company | 1982 | 31,170 | 119 | 160 | 159 |
| | | 302 Coxcreek Pkwy. | Florence | AL | — | The Kroger Company | 1983 | 42,130 | 168 | 234 | 223 |
| 10/31/2013 | | 1084 East Second St. | Franklin | OH | — | Marsh Supermarkets, Inc. | 1961/1978 | 29,119 | 84 | 118 | 111 |
| | | 130 Midland Ave. | Port Chester | NY | — | Pathmark Stores, Inc. | 1982 | 59,000 | 344 | 898 | 458 |
| | | 5104 North Franklin Rd. | Lawrence | IN | — | Marsh Supermarkets, Inc. | 1958 | 28,721 | 145 | 145 | 193 |
2014 | 3/31/2014 | | N.E.C. 45th St./Lee Blvd. | Lawton | OK | — | Associated Wholesale Grocers, Inc. | 1984 | 30,757 | 175 | 122 | 185 |
| 12/31/2014 | | 1066 Main St. | Forest Park | GA | — | Bank of America, NA (Bank of America Corporation) | 1969 | 14,859 | 150 | 140 | 199 |
| | | 201 West Main St. | Cumming | GA | — | Bank of America, NA (Bank of America Corporation) | 1968/1982 | 14,208 | 149 | 215 | 198 |
| | | 2223 North Druid Hills Rd. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 6,260 | 84 | 73 | 112 |
| | | 4545 Chamblee – Dunwoody Rd. | Chamblee | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 4,565 | 66 | 56 | 88 |
| | | 825 Southway Dr. | Jonesboro | GA | — | Bank of America, NA (Bank of America Corporation) | 1971 | 4,894 | 58 | 47 | 77 |
| | | 956 Ponce de Leon Ave. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1975 | 3,900 | 59 | 65 | 78 |
| | | 1698 Mountain Industrial Blvd. | Stone Mountain | GA | — | Bank of America, NA (Bank of America Corporation) | 1973 | 5,704 | 71 | 69 | 95 |
2015 | 1/25/2015 | | 3711 Gateway Dr. | Eau Claire | WI | — | Kohl's Department Stores, Inc. | 1994 | 76,164 | 351 | 347 | 487 |
| 1/31/2015 | | 1700 State Route 160 | Port Orchard | WA | — | Moran Foods, Inc. d/b/a Save-A-Lot, Ltd. | 1983/2007 | 16,037 | 60 | 60 | 97 |
| 5/31/2015 | | 24th St. West & St. John’s Ave. | Billings | MT | — | Safeway Stores, Inc. | 1981 | 40,800 | 140 | 250 | 186 |
2017 | 3/31/2017 | | 1610 South Westmoreland Ave. | Dallas | TX | — | Malone’s Food Stores | 1960 | 68,024 | 269 | 359 | 376 |
2018 | 2/26/2018 | | 4831 Whipple Ave., Northwest | Canton | OH | — | Best Buy Company, Inc. | 1995 | 46,350 | 349 | 349 | 465 |
| | | 399 Peachwood Centre Dr. | Spartanburg | SC | — | Best Buy Company, Inc. | 1996 | 45,800 | 296 | 296 | 395 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
| 9/30/2018 | | 835 Julian Ave. | Thomasville | NC | — | Mighty Dollar, LLC | 1983 | 23,767 | 52 | 52 | 0 |
| 10/31/2018 | | 10340 U.S. 19 | Port Richey | FL | — | Kingswere Furniture | 1980 | 53,280 | 337 | 337 | 400 |
| 12/31/2018 | | 1150 West Carl Sandburg Dr. | Galesburg | IL | — | Kmart Corporation | 1992 | 94,970 | 222 | 247 | 0 |
| | | 12080 Carmel Mountain Rd. | San Diego | CA | — | Sears Holding Corporation | 1993 | 107,210 | 253 | 563 | 0 |
| | | 21082 Pioneer Plaza Dr. | Watertown | NY | — | Kmart Corporation | 1993 | 120,727 | 373 | 361 | 0 |
| | | 255 Northgate Dr. | Manteca | CA | — | Kmart Corporation | 1993 | 107,489 | 396 | 416 | 0 |
| | | 5350 Leavitt Rd. | Lorain | OH | — | Kmart Corporation | 1993 | 193,193 | 561 | 548 | 0 |
| | | 97 Seneca Trail | Fairlea | WV | — | Kmart Corporation | 1993/1999 | 90,933 | 262 | 260 | 0 |
2019 | 9/30/2019 | | 1032 Fort St. Mall | Honolulu | HI | — | Macy's Department Stores, Inc. | 1979/2002 | 85,610 | 742 | 729 | 350 |
2021 | 1/31/2021 | | 3040 Josey Ln. | Carrollton | TX | — | Ong’s Family, Inc. | 1984 | 61,000 | 201 | 303 | 0 |
2028 | 1/31/2028 | | 2010 Apalachee Pkwy. | Tallahassee | FL | — | Kohl's Department Stores, Inc. | 2007 | 102,381 | 300 | 315 | 484 |
| 8/31/2028 | | 9803 Edmonds Way | Edmonds | WA | — | Pudget Consumers Co-op d/b/a PCC Natural Markets | 1981 | 34,459 | 452 | 452 | 0 |
NA | NA | | 1700 State Route 160 | Port Orchard | WA | — | (Available for Lease) | 1983 | 11,931 | 0 | 0 | 0 |
| | | 2500 E. Carrier Pkwy. | Grand Prairie | TX | (7) | (Available for Lease) (Prior tenant Grocer's Supply) | 1984 | 49,349 | 124 | 93 | 0 |
| | | 35400 Cowan Rd. | Westland | MI | (7) | (Available for Lease)(Prior tenant Sam’s Real Estate Business Trust) | 1987/1997 | 101,402 | 63 | 63 | 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 | — | (Available for Lease) | 1981 | 41,021 | 0 | 0 | 0 |
| RETAIL TOTAL/WEIGHTED AVERAGE | | | 88.3% Leased | | 2,625,591 | 10,879 | 12,445 | |
| | | | | | | | | |
| TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | | | 91.3% Leased | | 38,735,549 | 254,628 | 254,353 | |
Footnotes
(1) Square foot leased or vacant.
(2) Nine months ended 09/30/09 cash rent.
(3) Nine months ended 09/30/09 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) Lease entered into with with subtenant (Roche Diagnostics Operations) effective 11/2009 which expires 01/2020.
(9) Lexington has a 0.01% interest in this property.
(10) Lexington has an 80.5% interest in this property.
(11) Lexington has a 55.0% interest in this property.
(12) Lexington has a 71.1% interest in this property.
(13) Lexington has a 64.4% interest in this property.
(14) Lexington has a 57.8% interest in this property.
(15) Month to month tenant.
(16) Current lease ends 05/2013, however, new tenant (Problem Solved, LLC) lease expires 05/2014.
(17) Lease entered into with new tenant (Reckitt Benckiser, Inc.) effective 02/2010 for 163,386 square feet which expires 01/2021.
(18) Lease entered into with subtenant (Cadbury Schweppes Holdings) effective 02/2010 which expires 06/2015.
(19) Tenant has exercised the purchase option under the lease, with a closing anticipated in 4Q 09.
(20) Cash rent and GAAP base rent represent current tenant's allocated rents.
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($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)(7) | Unisource Worldwide, Inc. | 1959/1967 | 168,800 | 478 | 439 | 0 |
2010 | 10/31/2010 | | 265 Lehigh St. | Allentown | PA | — | Wachovia Bank, NA | 1980 | 71,230 | 186 | 428 | 261 |
| | | 5201 West Barraque St. | Pine Bluff | AR | — | Entergy Services, Inc. | 1964/1973 | 27,189 | 144 | 144 | 192 |
2011 | 5/31/2011 | | 1200 Jupiter Rd. | Garland | TX | — | Raytheon Company | 1980 | 278,759 | 1,130 | 1,541 | 1,588 |
| 7/15/2011 | | 19019 North 59th Ave. | Glendale | AZ | — | Honeywell International, Inc. | 1986/1997/2000 | 252,300 | 1,839 | 2,332 | 0 |
2012 | 4/30/2012 | | 3600 Army Post Rd. | Des Moines | IA | (6) | Electronic Data Systems, LLC | 2002 | 405,000 | 2,176 | 2,228 | 0 |
| 5/31/2012 | | 101 Creger Dr. | Ft. Collins | CO | — | Lithia Motors | 1982 | 10,000 | 206 | 177 | 0 |
2013 | 5/31/2013 | | 2401 Cherahala Blvd. | Knoxville | TN | — | Advance PCS, Inc. | 2002 | 59,748 | 675 | 675 | 0 |
| 6/30/2013 | | 420 Riverport Rd. | Kingsport | TN | — | Kingsport Power Company | 1981 | 42,770 | 233 | 230 | 310 |
| | | 8555 South River Pkwy. | Tempe | AZ | (6) | ASM Lithography, Inc. (ASM Lithography Holding, NV) | 1998 | 95,133 | 1,766 | 1,658 | 0 |
| 10/14/2013 | | 3943 Denny Ave. | Pascagoula | MS | — | Northrop Grumman Systems Corporation | 1995 | 94,841 | 479 | 479 | 0 |
| 12/31/2013 | | 120 Southeast Pkwy. Dr. | Franklin | TN | — | Essex Group, Inc. (United Technologies Corporation) | 1970/1983 | 289,330 | 551 | 490 | 735 |
2014 | 1/31/2014 | | 1401 & 1501 Nolan Ryan Pkwy. | Arlington | TX | — | Siemens Shared Services, LLC | 2003 | 236,547 | 2,017 | 2,010 | 0 |
| 4/30/2014 | | 12000 & 12025 Tech Center Dr. | Livonia | MI | (6) | Kelsey-Hayes Company (TRW Automotive, Inc.) | 1987/1988/1990 | 180,230 | 1,491 | 1,555 | 0 |
| 6/30/2014 | | 70 Mechanic St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | 1965/1967/1971 | 251,914 | 3,061 | 2,752 | 2,817 |
| 12/31/2014 | | 324 Industrial Park Rd. | Franklin | NC | (5) | SKF USA, Inc. | 1996 | 72,868 | 317 | 317 | 0 |
2015 | 6/30/2015 | | 2935 Van Vactor Dr. | Plymouth | IN | — | Bay Valley Foods, LLC | 2000/2003 | 300,500 | 589 | 607 | 853 |
| | | 3711 San Gabriel | Mission | TX | — | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | 2003 | 75,016 | 713 | 765 | 0 |
| | | 2500 Patrick Henry Pkwy. | McDonough | GA | — | Georgia Power Company | 1999 | 111,911 | 1,111 | 1,152 | 0 |
| | | 1700 47th Ave North | Minneapolis | MN | (5) | Owens Corning Roofing and Asphalt, LLC | 2003 | 18,620 | 444 | 444 | 0 |
| 9/27/2015 | | 9110 Grogans Mill Rd. | Houston | TX | — | Baker Hughes, Inc. | 1992 | 275,750 | 3,363 | 2,360 | 2,756 |
| | | 2529 West Thorne Dr. | Houston | TX | — | Baker Hughes, Inc. | 1982/1999 | 65,500 | 929 | 628 | 746 |
2016 | 1/31/2016 | | 1600 Eberhardt Rd. | Temple | TX | — | Nextel of Texas | 2001 | 108,800 | 1,142 | 1,213 | 0 |
| 7/14/2016 | | 1400 Northeast McWilliams Rd. | Bremerton | WA | — | Nextel West Corporation | 2002 | 60,200 | 814 | 872 | 0 |
| 11/30/2016 | | 736 Addison Rd. | Erwin | NY | (6) | Corning, Inc. | 2006 | 408,000 | 862 | 862 | 0 |
2017 | 12/31/2017 | | 11411 North Kelly Ave. | Oklahoma City | OK | — | American Golf Corporation | 1991/1996 | 13,924 | 356 | 359 | 0 |
2018 | 3/15/2018 | | 601 & 701 Experian Pkwy. | Allen | TX | — | Experian Information Solutions, Inc. (Experian Holdings, Inc.) | 1981/1983 | 292,700 | 2,301 | 2,791 | 0 |
| 8/31/2018 | | 3500 North Loop Rd. | McDonough | GA | — | Litton Loan Servicing, LP | 2007 | 62,218 | 841 | 841 | 0 |
| 9/30/2018 | | 904 Industrial Rd. | Marshall | MI | — | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | 1968/1972/2008 | 246,508 | 574 | 602 | 925 |
2019 | 1/31/2019 | | 2999 Southwest 6th St. | Redmond | OR | — | VoiceStream PCS I, LLC (T-Mobile USA, Inc.) | 2004 | 77,484 | 1,076 | 1,179 | 0 |
| 6/28/2019 | | 3265 East Goldstone Dr. | Meridian | ID | (6) | VoiceStream PCS Holding, LLC (T-Mobile USA, Inc.) | 2004 | 77,484 | 935 | 1,023 | 0 |
| 10/31/2019 | | 17191 St. Luke's Way | The Woodlands | TX | — | Montgomery County Management Company, LLC | 2004 | 41,000 | 599 | 739 | 0 |
| | | 9601 Renner Blvd. | Lenexa | KS | (6) | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | 2004 | 77,484 | 952 | 1,044 | 0 |
2020 | 5/31/2020 | | 359 Gateway Dr. | Lavonia | GA | — | TI Group Automotive Systems, LLC (TI Automotive, Ltd.) | 2005 | 133,221 | 900 | 900 | 0 |
| 6/30/2020 | | 10419 North 30th St. | Tampa | FL | — | Time Customer Service, Inc. | 1986 | 132,981 | 951 | 1,017 | 0 |
| 8/31/2020 | | First Park Dr. | Oakland | ME | (6) | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | 2005 | 78,610 | 945 | 862 | 0 |
| 11/30/2020 | | 11555 University Blvd. | Sugar Land | TX | — | KS Management Services, LLP (St. Luke’s Episcopal Health System Corporation) | 2005 | 72,683 | 836 | 939 | 0 |
2021 | 10/25/2021 | | 6938 Elm Valley Dr. | Kalamazoo | MI | — | Dana Commercial Vehicle Products, LLC (Dana Limited) | 1999/2004 | 150,945 | 1,382 | 1,449 | 0 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 09/30/09
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) | Cash Rent as of 9/30/2009 ($000) (2) | GAAP Base Rent as of 9/30/2009 ($000) (3) | Fixed Rent at Next Option ($000) (4) |
2022 | 7/30/2022 | | 1440 East 15th St. | Tucson | AZ | — | CoxCom, Inc. | 1988 | 28,591 | 369 | 413 | 0 |
2025 | 7/14/2025 | | 590 Ecology Ln. | Chester | SC | — | Owens Corning, Inc. | 2001/2005 | 420,597 | 1,639 | 1,626 | 1,678 |
2026 | 8/31/2026 | | 25500 State Hwy. 249 | Tomball | TX | — | Parkway Chevrolet, Inc. (R. Durdin, J. Durdin) | 2005 | 77,076 | 958 | 1,130 | 0 |
2027 | 4/30/2027 | | 2424 Alpine Rd. | Eau Claire | WI | (6) | Silver Spring Gardens, Inc. (Huntsinger Farms, Inc.) | 1993/2004 | 159,000 | 697 | 879 | 0 |
| NET LEASE STRATEGIC ASSETS FUND TOTAL/WEIGHTED AVERAGE | 100.0% Leased | | 6,103,462 | $ 43,027 | $ 44,151 | |
Footnotes
(1) Square foot leased or vacant.
(2) Nine months ended 09/30/09 cash rent.
(3) Nine months ended 09/30/09 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) Tenant occupied property and paid holdover rent through 10/31/2009.
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type - Cash Basis
9/30/2009
| | Office | | | Industrial | | | Retail | |
Year | | Net Rentable Area | | | Cash Rent as of 9/30/2009 ($000) | | | Net Rent PSF | | | Net Rentable Area | | | Cash Rent as of 9/30/2009 ($000) | | | Net Rent PSF | | | Net Rentable Area | | | Cash Rent as of 9/30/2009 ($000) | | | Net Rent PSF | |
2009 | | | 46,229 | | | $ | 779 | | | $ | 22.47 | | | | 102,960 | | | $ | 215 | | | $ | 2.78 | | | | 10,341 | | | $ | 100 | | | $ | 12.89 | |
2010 | | | 498,906 | | | $ | 4,809 | | | $ | 12.85 | | | | 1,040,122 | | | $ | 1,931 | | | $ | 2.48 | | | | 42,130 | | | $ | 97 | | | $ | 3.07 | |
2011 | | | 432,762 | | | $ | 6,528 | | | $ | 20.11 | | | | 1,309,835 | | | $ | 3,510 | | | $ | 3.57 | | | | 294,626 | | | $ | 1,333 | | | $ | 6.03 | |
2012 | | | 1,554,558 | | | $ | 16,991 | | | $ | 14.57 | | | | 2,450,703 | | | $ | 6,342 | | | $ | 3.45 | | | | 214,000 | | | $ | 1,482 | | | $ | 9.23 | |
2013 | | | 1,690,567 | | | $ | 17,941 | | | $ | 14.15 | | | | 79,086 | | | $ | 345 | | | $ | 5.82 | | | | 305,140 | | | $ | 1,252 | | | $ | 5.47 | |
2014 | | | 2,576,618 | | | $ | 34,446 | | | $ | 17.82 | | | | 950,050 | | | $ | 1,804 | | | $ | 2.53 | | | | 85,147 | | | $ | 812 | | | $ | 12.72 | |
2015 | | | 1,886,461 | | | $ | 26,246 | | | $ | 18.55 | | | | 150,000 | | | $ | 338 | | | $ | 3.00 | | | | 133,001 | | | $ | 551 | | | $ | 5.52 | |
2016 | | | 667,239 | | | $ | 7,510 | | | $ | 15.01 | | | | 1,289,062 | | | $ | 4,400 | | | $ | 4.55 | | | | - | | | $ | - | | | $ | - | |
2017 | | | 251,808 | | | $ | 2,751 | | | $ | 14.57 | | | | 1,652,811 | | | $ | 4,840 | | | $ | 3.90 | | | | 68,024 | | | $ | 269 | | | $ | 5.27 | |
2018 | | | 1,207,224 | | | $ | 15,852 | | | $ | 17.51 | | | | 994,283 | | | $ | 1,728 | | | $ | 2.32 | | | | 883,719 | | | $ | 3,101 | | | $ | 4.68 | |
2019 | | | 1,457,341 | | | $ | 13,809 | | | $ | 12.63 | | | | 1,621,875 | | | $ | 2,870 | | | $ | 2.36 | | | | 85,610 | | | $ | 742 | | | $ | 11.56 | |
2020 | | | 398,940 | | | $ | 4,725 | | | $ | 15.79 | | | | 1,116,000 | | | $ | 4,461 | | | $ | 5.33 | | | | - | | | $ | - | | | $ | - | |
2021 | | | 729,432 | | | $ | 10,999 | | | $ | 20.11 | | | | 2,393,339 | | | $ | 5,477 | | | $ | 3.05 | | | | 61,000 | | | $ | 201 | | | $ | 4.39 | |
2022 | | | 52,337 | | | $ | 1,149 | | | $ | 29.27 | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2023 | | | 425,254 | | | $ | 4,332 | | | $ | 13.58 | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2024 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2025 | | | 145,200 | | | $ | 1,721 | | | $ | 15.80 | | | | 2,138,214 | | | $ | 7,172 | | | $ | 4.47 | | | | - | | | $ | - | | | $ | - | |
2026 | | | - | | | $ | - | | | $ | - | | | | 646,000 | | | $ | 1,458 | | | $ | 3.01 | | | | - | | | $ | - | | | $ | - | |
2027 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2028 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | 136,840 | | | $ | 752 | | | $ | 7.33 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average (1) | | | 14,020,876 | | | $ | 170,588 | | | $ | 16.22 | | | | 17,934,340 | | | $ | 46,891 | | | $ | 3.49 | | | | 2,319,578 | | | $ | 10,692 | | | $ | 6.15 | |
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
9/30/2009
Year | | Number of Leases Expiring | | | GAAP Base Rent as of 9/30/2009 ($000) | | | Percent of GAAP Base Rent as of 9/30/2009 | |
2009 | | 4 | | | $ | 997 | | | 0.4% | |
2010 | | 11 | | | $ | 6,931 | | | 3.0% | |
2011 | | 16 | | | $ | 11,436 | | | 5.0% | |
2012 | | 29 | | | $ | 24,278 | | | 10.7% | |
2013 | | 24 | | | $ | 21,047 | | | 9.2% | |
2014 | | 32 | | | $ | 35,893 | | | 15.7% | |
2015 | | 16 | | | $ | 22,517 | | | 9.9% | |
2016 | | 12 | | | $ | 11,749 | | | 5.2% | |
2017 | | 8 | | | $ | 8,355 | | | 3.7% | |
2018 | | 21 | | | $ | 22,078 | | | 9.7% | |
2019 | | 10 | | | $ | 18,405 | | | 8.1% | |
2020 | | 8 | | | $ | 9,292 | | | 4.1% | |
2021 | | 11 | | | $ | 17,023 | | | 7.5% | |
2022 | | 1 | | | $ | 1,246 | | | 0.5% | |
2023 | | 2 | | | $ | 5,141 | | | 2.3% | |
2024 | | - | | | $ | - | | | 0.0% | |
2025 | | 8 | | | $ | 9,122 | | | 4.0% | |
2026 | | 1 | | | $ | 1,624 | | | 0.7% | |
2027 | | - | | | $ | - | | | 0.0% | |
2028 | | 2 | | | $ | 767 | | | 0.3% | |
Total (1) | | 216 | | | $ | 227,901 | | | 100.0% | |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding and does not include Multi-Tenant properties.
2009 Third Quarter Financing Summary
| REFINANCING | | | | | | | | | | | | |
| | | Amount ($000) | | | Rate | | | Maturity | | | | |
1 | Fishers, IN | | $ | 11,540 | | | | 6.38 | % | | | 08/2014 | | | | |
1 | TOTAL REFINANCING | | $ | 11,540 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| DEBT RETIRED | | | | | | | | | | | | | | | |
| | | Face ($000) | | | Payoff ($000) | | | Rate | | | Due Date | |
1 | Exchangeable Guaranteed Notes | | $ | 29,200 | | | $ | 24,820 | | | | 5.45 | % | | | 01/2012 | |
2 | High Point, NC | | $ | 7,741 | | | $ | 7,741 | | | | 5.75 | % | | | 10/2009 | |
3 | Salt Lake City, UT | | $ | 712 | | | $ | 712 | | | | 7.61 | % | | | 10/2009 | |
4 | Westland, MI | | $ | 112 | | | $ | 112 | | | | 10.50 | % | | | 09/2009 | |
4 | TOTAL RETIRED (1) | | $ | 37,765 | | | $ | 33,385 | | | | | | | | | |
Footnotes
(1) In addition, the property formerly leased to Circuit City Stores, Inc. in Richmond, Virginia with $15,458 of debt outstanding was foreclosed by the lender.
LEXINGTON REALTY TRUST
Debt Maturity Schedule
9/30/2009
($000)
Consolidated Properties | |
Year | | Real Estate Scheduled Amortization (1) | | | Real Estate Balloon Payments (1) | | | Corporate Debt | |
2009 | | $ | 4,820 | | | $ | 23,808 | | | $ | - | |
2010 | | | 34,351 | | | | 83,745 | | | | - | |
2011 | | | 31,114 | | | | 85,826 | | | | 195,000 | (2) |
2012 | | | 31,159 | | | | 191,034 | | | | 105,200 | (3) |
2013 | | | 27,091 | | | | 234,937 | | | | 60,723 | |
| | $ | 128,535 | | | $ | 619,350 | | | $ | 360,923 | |
Non-Consolidated Investments - LXP Proportionate Share | |
Year | | Real Estate Scheduled Amortization | | | Real Estate Balloon Payments | | | Concord Payments (4) | |
2009 | | $ | 1,068 | | | $ | - | | | $ | 9,957 | |
2010 | | | 4,648 | | | | 1,140 | | | | 66,533 | |
2011 | | | 3,236 | | | | 6,903 | | | | 5,008 | |
2012 | | | 3,354 | | | | 3,323 | | | | 29,807 | |
2013 | | | 3,551 | | | | 2,496 | | | | - | |
| | $ | 15,857 | | | $ | 13,862 | | | $ | 111,305 | |
Footnotes
(1) Excludes Houston, Texas property balloon payment of $18,229 (2009) and Plymouth, Michigan property balloon payment of $4,171 (2011) both of which are expected to be returned to the lenders in 4Q 09.
(2) Reduced to $191,000 subsequent to quarter end.
(3) Reduced to $87,650 subsequent to quarter end.
(4) Debts are non-recourse to the Company. The Company has no obligation and no intent to fund these payments.
LEXINGTON REALTY TRUST
2009 Mortgage Maturities by Property Type
9/30/2009
| | Property Location | City | State | | Net Rentable Area | | | Mortgage Balance at Maturity ($000) | | | Maturity Date | | | Tenant Lease Expires | | | Gross Book Value ($000) (1) | | | Cash Rent as of 9/30/2009 ($000) | | | GAAP Base Rent as of 9/30/2009 ($000) | |
Office | | 5724 West Las Positas Blvd. (3) | Pleasanton | CA | | | 40,914 | | | $ | 3,808 | | | 12/2009 | | | 11/2009 | | | $ | 6,544 | | | $ | 620 | | | $ | 510 | |
| | 255 California St. (3) | San Francisco | CA | | | 173,455 | | | $ | 20,000 | | | 12/2009 | | | Various | | | $ | 54,674 | | | $ | 2,731 | | | $ | 2,886 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2009 Mortgage Maturities (2) | | | 214,369 | | | $ | 23,808 | | | | | | | | | | | $ | 61,218 | | | $ | 3,351 | | | $ | 3,396 | |
Footnotes
(1) Represents GAAP capitalized costs.
(2) Excludes Houston, Texas property. We did not make the 10/2009 balloon payment of $18,229 and the property is expected to be conveyed to the lender in 4Q 09.
(3) Properties are in a partnership that is a variable interest entity (VIE) that is consolidated with our operations as we are the primary beneficiary of the VIE, however, mortgage debt will be satisfied with partnership assets only. Our ownership interest is 0.01%.
LEXINGTON REALTY TRUST
2010 Mortgage Maturities by Property Type
9/30/2009
| | Property Location | City | State | | Net Rentable Area | | | Mortgage Balance at Maturity ($000) | | | Maturity Date | | | Tenant Lease Expires | | | Gross Book Value ($000) (1) | | | Cash Rent as of 9/30/2009 ($000) | | | GAAP Base Rent as of 9/30/2009 ($000) | |
Office | | 421 Butler Farm Rd. | Hampton | VA | | | 56,515 | | | $ | 4,144 | | | | 04/2010 | | | | 01/2010 | | | $ | 6,793 | | | $ | 587 | | | $ | 539 | |
| | 400 Butler Farm Rd. | Hampton | VA | | | 100,632 | | | $ | 6,758 | | | | 04/2010 | | | | 12/2014 | | | $ | 12,467 | | | $ | 905 | | | $ | 931 | |
| | 550 Business Center Dr. | Lake Mary | FL | | | 125,920 | | | $ | 12,082 | | | | 10/2010 | | | | 09/2015 | | | $ | 23,958 | | | $ | 2,285 | | | $ | 1,308 | |
| | 600 Business Center Dr. | Lake Mary | FL | | | 125,155 | | | $ | 12,118 | | | | 10/2010 | | | | 09/2015 | | | $ | 23,846 | | | $ | 2,361 | | | $ | 1,244 | |
| | 6555 Sierra Dr. | Irving | TX | | | 247,254 | | | $ | 24,454 | | | | 10/2010 | | | | 03/2023 | | | $ | 46,661 | | | $ | 1,691 | | | $ | 2,214 | |
| | 13651 McLearen Rd. | Herndon | VA | | | 159,664 | | | $ | 17,301 | | | | 12/2010 | | | | 05/2018 | | | $ | 27,789 | | | $ | 2,245 | | | $ | 2,539 | |
Industrial | | 7150 Exchequer Dr. (2) | Baton Rouge | LA | | | 79,086 | | | $ | 1,385 | | | | 02/2010 | | | | 10/2013 | | | $ | 4,001 | | | $ | 345 | | | $ | 329 | |
| | 3102 Queen Palm Dr. | Tampa | FL | | | 229,605 | | | $ | 5,503 | | | | 08/2010 | | | | 06/2020 | | | $ | 9,648 | | | $ | 843 | | | $ | 957 | |
Retail | | 1150 West Carl Sandburg Dr. | Galesburg | IL | | | 94,970 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 2,884 | | | $ | 222 | | | $ | 247 | |
| | 12080 Carmel Mountain Rd. | San Diego | CA | | | 107,210 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 5,463 | | | $ | 253 | | | $ | 563 | |
| | 21082 Pioneer Plaza Dr. | Watertown | NY | | | 120,727 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 5,316 | | | $ | 373 | | | $ | 361 | |
| | 255 Northgate Dr. | Manteca | CA | | | 107,489 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 6,509 | | | $ | 396 | | | $ | 416 | |
| | 5350 Leavitt Rd. | Lorain | OH | | | 193,193 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 8,513 | | | $ | 561 | | | $ | 548 | |
| | 97 Seneca Trail | Fairlea | WV | | | 90,933 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 3,360 | | | $ | 262 | | | $ | 260 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2010 Mortgage Maturities | | | 1,838,353 | | | $ | 83,745 | | | | | | | | | | | $ | 187,208 | | | $ | 13,329 | | | $ | 12,456 | |
Footnotes
(1) Represents GAAP capitalized costs.
(2) Neither lender nor Lexington elected to call/put debt at 11/2009. Earliest call/put date is 02/2010.
LEXINGTON REALTY TRUST
2011 Mortgage Maturities by Property Type
9/30/2009
| | Property Location | City | State | | Net Rentable Area | | | Mortgage Balance at Maturity ($000) | | | Maturity Date | | | Tenant Lease Expires | | | Gross Book Value ($000) (1) | | | Cash Rent as of 9/30/2009 ($000) | | | GAAP Base Rent as of 9/30/2009 ($000) | |
Office | | 389-399 Interpace Hwy. | Parsippany | NJ | | | 340,240 | | | $ | 37,047 | | | | 03/2011 | | | | 2015/2021 | | | $ | 107,611 | | | $ | 6,919 | | | $ | 6,788 | |
| | 15/17 Nijborg | Renswoude | The Netherlands | | | 131,805 | | | $ | 35,917 | | | | 04/2011 | | | | 2011/2018 | | | $ | 47,305 | | | $ | 2,551 | | | $ | 2,085 | |
| | 100 Barnes Rd. | Wallingford | CT | | | 44,400 | | | $ | 3,187 | | | | 05/2011 | | | | 12/2010 | | | $ | 5,525 | | | $ | 491 | | | $ | 454 | |
Industrial | | 291 Park Center Dr. | Winchester | VA | | | 344,700 | | | $ | 9,675 | | | | 08/2011 | | | | 05/2011 | | | $ | 18,865 | | | $ | 1,206 | | | $ | 1,183 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2011 Mortgage Maturities (2) | | | 861,145 | | | $ | 85,826 | | | | | | | | | | | $ | 179,306 | | | $ | 11,167 | | | $ | 10,510 | |
Footnotes
(1) Represents GAAP capitalized costs.
(2) Excludes Plymouth, Michigan property as we ceased making debt service payments on this property and expect to return the property to the lender in 4Q 09.
LEXINGTON REALTY TRUST
2012 Mortgage Maturities by Property Type
9/30/2009
| | Property Location | City | State | | Net Rentable Area | | | Mortgage Balance at Maturity ($000) | | | Maturity Date | | | Tenant Lease Expires | | | Gross Book Value ($000) (1) | | | Cash Rent as of 9/30/2009 ($000) | | | GAAP Base Rent as of 9/30/2009 ($000) | |
Office | | 1315 West Century Dr. | Louisville | CO | | | 106,877 | | | $ | 7,195 | | | | 01/2012 | | | | 04/2017 | | | $ | 16,933 | | | $ | 993 | | | $ | 1,200 | |
| | 2000 Eastman Dr. | Milford | OH | | | 221,215 | | | $ | 12,686 | | | | 02/2012 | | | | 04/2016 | | | $ | 26,401 | | | $ | 1,865 | | | $ | 1,367 | |
| | 26210 and 26220 Enterprise Court | Lake Forest | CA | | | 100,012 | | | $ | 9,708 | | | | 02/2012 | | | | 01/2012 | | | $ | 17,211 | | | $ | 1,434 | | | $ | 1,343 | |
| | 200 Lucent Ln. | Cary | NC | | | 124,944 | | | $ | 12,543 | | | | 05/2012 | | | | 09/2011 | | | $ | 23,881 | | | $ | 1,660 | | | $ | 1,544 | |
| | 2050 Roanoke Rd. | Westlake | TX | | | 130,290 | | | $ | 17,829 | | | | 05/2012 | | | | 12/2011 | | | $ | 32,697 | | | $ | 2,745 | | | $ | 2,591 | |
| | 3940 South Teller St. | Lakewood | CO | | | 68,165 | | | $ | 7,890 | | | | 05/2012 | | | | 03/2012 | | | $ | 12,155 | | | $ | 877 | | | $ | 650 | |
| | 37101 Corporate Dr. | Farmington Hills | MI | | | 119,829 | | | $ | 17,724 | | | | 09/2012 | | | | 12/2016 | | | $ | 32,876 | | | $ | 2,305 | | | $ | 1,832 | |
| | 4455 American Way | Baton Rouge | LA | | | 70,100 | | | $ | 5,948 | | | | 10/2012 | | | | 10/2012 | | | $ | 13,868 | | | $ | 829 | | | $ | 835 | |
| | 1110 Bayfield Dr. | Colorado Springs | CO | | | 166,575 | | | $ | 10,272 | | | | 12/2012 | | | | 11/2013 | | | $ | 19,579 | | | $ | 1,307 | | | $ | 1,200 | |
Industrial | | 245 Salem Church Rd. | Mechanicsburg | PA | | | 252,000 | | | $ | 4,514 | | | | 01/2012 | | | | 12/2012 | | | $ | 9,085 | | | $ | 652 | | | $ | 649 | |
| | 34 East Main St. | New Kingstown | PA | | | 179,200 | | | $ | 2,914 | | | | 01/2012 | | | NA | | | $ | 6,034 | | | $ | - | | | $ | - | |
| | 6 Doughten Rd. | New Kingstown | PA | | | 330,000 | | | $ | 6,116 | | | | 01/2012 | | | NA | | | $ | 12,342 | | | $ | - | | | $ | - | |
| | 3820 Micro Dr. | Millington | TN | | | 701,819 | | | $ | 16,222 | | | | 05/2012 | | | | 09/2011 | | | $ | 24,870 | | | $ | 1,830 | | | $ | 1,778 | |
| | 101 Michelin Dr. | Laurens | SC | | | 1,164,000 | | | $ | 14,022 | | | | 09/2012 | | | | 08/2012 | | | $ | 34,460 | | | $ | 2,560 | | | $ | 2,478 | |
| | 7111 Crabb Rd. | Temperance | MI | | | 744,570 | | | $ | 9,400 | | | | 09/2012 | | | | 08/2012 | | | $ | 21,249 | | | $ | 1,716 | | | $ | 1,660 | |
| | 19500 Bulverde Rd. | San Antonio | TX | | | 559,258 | | | $ | 26,025 | | | | 10/2012 | | | | 03/2016 | | | $ | 41,882 | | | $ | 2,577 | | | $ | 2,652 | |
| | 43955 Plymouth Oaks Blvd. | Plymouth | MI | | | 290,133 | | | $ | 10,026 | | | | 12/2012 | | | | 10/2012 | | | $ | 19,161 | | | $ | 1,414 | | | $ | 1,376 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2012 Mortgage Maturities | | | 5,328,987 | | | $ | 191,034 | | | | | | | | | | | $ | 364,684 | | | $ | 24,764 | | | $ | 23,155 | |
Footnotes
(1) Represents GAAP capitalized costs.
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2009
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
San Francisco, CA | | | | $ | 20,221 | | | | 3.893 | % | | | 12/2009 | | | $ | 352 | | | $ | 20,000 | |
Pleasanton, CA | | | | | 3,863 | | | | 10.250 | % | | | 12/2009 | | | | 154 | | | | 3,808 | |
Baton Rouge, LA | | (m) | | | 1,411 | | | | 7.375 | % | | | 02/2010 | | | | 61 | | | | 1,385 | |
Hampton, VA | | | | | 6,814 | | | | 8.270 | % | | | 04/2010 | | | | 387 | | | | 6,758 | |
Hampton, VA | | | | | 4,178 | | | | 8.260 | % | | | 04/2010 | | | | 237 | | | | 4,144 | |
Lorain, OH | | (b) | | | 381 | | | | 5.540 | % | | | 07/2010 | | | | 402 | | | | - | |
Manteca, CA | | (b) | | | 269 | | | | 5.540 | % | | | 07/2010 | | | | 284 | | | | - | |
Watertown, NY | | (b) | | | 253 | | | | 5.540 | % | | | 07/2010 | | | | 267 | | | | - | |
Lewisburg, WV | | (b) | | | 178 | | | | 5.540 | % | | | 07/2010 | | | | 188 | | | | - | |
San Diego, CA | | (b) | | | 172 | | | | 5.540 | % | | | 07/2010 | | | | 181 | | | | - | |
Galesburg, IL | | (b) | | | 151 | | | | 5.540 | % | | | 07/2010 | | | | 159 | | | | - | |
Tampa, FL | | | | | 5,586 | | | | 6.880 | % | | | 08/2010 | | | | 437 | | | | 5,503 | |
Irving, TX | | (b) | | | 25,162 | | | | 6.587 | % | | | 10/2010 | | | | 2,364 | | | | 24,454 | |
Lake Mary, FL | | (b) | | | 12,487 | | | | 6.502 | % | | | 10/2010 | | | | 1,181 | | | | 12,118 | |
Lake Mary, FL | | (b) | | | 12,451 | | | | 6.502 | % | | | 10/2010 | | | | 1,178 | | | | 12,082 | |
Herndon, VA | | | | | 17,620 | | | | 8.180 | % | | | 12/2010 | | | | 1,723 | | | | 17,301 | |
Parsippany, NJ | | (b) | | | 38,512 | | | | 6.349 | % | | | 03/2011 | | | | 3,472 | | | | 37,047 | |
Renswoude, NA | | | | | 37,251 | | | | 5.305 | % | | | 04/2011 | | | | 2,871 | | | | 35,917 | |
Wallingford, CT | | | | | 3,275 | | | | 4.926 | % | | | 05/2011 | | | | 221 | | | | 3,187 | |
Plymouth, MI | | (f) | | | 4,335 | | | | 7.960 | % | | | 07/2011 | | | | 421 | | | | 4,171 | |
Winchester, VA | | (b) | | | 10,190 | | | | 6.346 | % | | | 08/2011 | | | | 908 | | | | 9,675 | |
Louisville, CO | | | | | 7,445 | | | | 5.830 | % | | | 01/2012 | | | | 544 | | | | 7,195 | |
New Kingston, PA | | | | | 6,517 | | | | 7.790 | % | | | 01/2012 | | | | 678 | | | | 6,116 | |
Mechanicsburg, PA | | | | | 4,810 | | | | 7.780 | % | | | 01/2012 | | | | 500 | | | | 4,514 | |
New Kingston, PA | | | | | 3,105 | | | | 7.780 | % | | | 01/2012 | | | | 323 | | | | 2,914 | |
Milford, OH | | (b) | | | 14,754 | | | | 6.612 | % | | | 02/2012 | | | | 1,822 | | | | 12,686 | |
Lake Forest, CA | | | | | 10,093 | | | | 7.260 | % | | | 02/2012 | | | | 901 | | | | 9,708 | |
Westlake, TX | | (b) | | | 18,562 | | | | 5.392 | % | | | 05/2012 | | | | 1,280 | | | | 17,829 | |
Millington, TN | | | | | 16,964 | | | | 5.247 | % | | | 05/2012 | | | | 1,181 | | | | 16,222 | |
Cary, NC | | (b) | | | 12,708 | | | | 5.584 | % | | | 05/2012 | | | | 720 | | | | 12,543 | |
Lakewood, CO | | | | | 8,273 | | | | 5.097 | % | | | 05/2012 | | | | 566 | | | | 7,890 | |
Farmington Hills, MI | | (b) | | | 18,952 | | | | 5.723 | % | | | 09/2012 | | | | 1,500 | | | | 17,724 | |
Laurens, SC | | (b) | | | 15,503 | | | | 5.911 | % | | | 09/2012 | | | | 1,396 | | | | 14,022 | |
Temperance, MI | | (b) | | | 10,393 | | | | 5.912 | % | | | 09/2012 | | | | 936 | | | | 9,400 | |
Baton Rouge, LA | | (b) | | | 6,291 | | | | 5.333 | % | | | 10/2012 | | | | 443 | | | | 5,948 | |
San Antonio, TX | | | | | 27,813 | | | | 6.080 | % | | | 10/2012 | | | | 2,260 | | | | 26,025 | |
Plymouth, MI | | (b) | | | 11,259 | | | | 5.964 | % | | | 12/2012 | | | | 1,026 | | | | 10,026 | |
Colorado Springs, CO | | (b) | | | 11,024 | | | | 5.996 | % | | | 12/2012 | | | | 887 | | | | 10,272 | |
Fort Mill, SC | | | | | 10,581 | | | | 6.000 | % | | | 01/2013 | | | | 839 | | | | 9,904 | |
Centennial, CO | | (b) | | | 14,770 | | | | 5.724 | % | | | 02/2013 | | | | 1,177 | | | | 13,555 | |
Los Angeles, CA | | (b) | | | 76,585 | | | | 5.734 | % | | | 05/2013 | | | | 5,361 | | | | 73,071 | |
Atlanta, GA | | | | | 43,116 | | | | 5.268 | % | | | 05/2013 | | | | 3,004 | | | | 40,356 | |
Dallas, TX | | (b) | | | 38,688 | | | | 5.452 | % | | | 05/2013 | | | | 2,702 | | | | 36,466 | |
Houston, TX | | | | | 16,823 | | | | 5.218 | % | | | 05/2013 | | | | 1,166 | | | | 15,737 | |
Southington, CT | | | | | 13,083 | | | | 5.018 | % | | | 05/2013 | | | | 890 | | | | 12,228 | |
Indianapolis, IN | | | | | 9,164 | | | | 5.168 | % | | | 05/2013 | | | | 633 | | | | 8,580 | |
Fort Meyers, FL | | | | | 8,912 | | | | 5.268 | % | | | 05/2013 | | | | 523 | | | | 8,550 | |
Phoenix, AZ | | | | | 18,166 | | | | 6.270 | % | | | 09/2013 | | | | 1,527 | | | | 16,490 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2009
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Foxboro, MA | | (b) | | | 13,750 | | | | 6.000 | % | | | 01/2014 | | | | 3,270 | | | | - | |
Moody, AL | | | | | 7,009 | | | | 4.978 | % | | | 01/2014 | | | | 493 | | | | 6,350 | |
Logan Township, NJ | | (b) | | | 7,188 | | | | 5.545 | % | | | 04/2014 | | | | 482 | | | | 6,784 | |
Clive, IA | | | | | 5,627 | | | | 5.139 | % | | | 05/2014 | | | | 387 | | | | 5,151 | |
Fort Mill, SC | | | | | 19,760 | | | | 5.373 | % | | | 05/2014 | | | | 1,364 | | | | 18,311 | |
Philadelphia, PA | | | | | 47,497 | | | | 5.060 | % | | | 07/2014 | | | | 3,178 | | | | 43,547 | |
Eau Claire, WI | | | | | 1,234 | | | | 8.000 | % | | | 07/2014 | | | | 313 | | | | - | |
Fishers, IN | | | | | 11,540 | | | | 6.375 | % | | | 08/2014 | | | | 932 | | | | 10,466 | |
Columbus, IN | | (i) | | | 25,831 | | | | 6.150 | % | | | 09/2014 | | | | 1,611 | | | | 25,831 | |
Las Vegas, NV | | (i) | | | 31,427 | | | | 6.150 | % | | | 09/2014 | | | | 1,960 | | | | 31,427 | |
Memphis, TN | | (i) | | | 46,253 | | | | 6.150 | % | | | 09/2014 | | | | 2,884 | | | | 46,253 | |
Issaquah, WA | | (b) | | | 31,849 | | | | 5.665 | % | | | 12/2014 | | | | 1,930 | | | | 30,388 | |
Canonsburg, PA | | (b) | | | 9,076 | | | | 5.426 | % | | | 12/2014 | | | | 489 | | | | 9,095 | |
Chicago, IL | | (b) | | | 29,171 | | | | 5.639 | % | | | 01/2015 | | | | 1,548 | | | | 29,900 | |
Carrollton, TX | | | | | 13,513 | | | | 5.530 | % | | | 01/2015 | | | | 993 | | | | 12,022 | |
Herndon, VA | | (b) | | | 11,606 | | | | 5.885 | % | | | 04/2015 | | | | 888 | | | | 10,359 | |
Richmond, VA | | (b) | | | 19,551 | | | | 5.377 | % | | | 05/2015 | | | | 1,134 | | | | 18,321 | |
Houston, TX | | | | | 16,141 | | | | 5.160 | % | | | 05/2015 | | | | 1,114 | | | | 14,408 | |
Rockaway, NJ | | | | | 14,900 | | | | 5.292 | % | | | 05/2015 | | | | 799 | | | | 14,900 | |
Houston, TX | | | | | 12,608 | | | | 5.210 | % | | | 05/2015 | | | | 874 | | | | 11,265 | |
Fishers, IN | | | | | 12,533 | | | | 5.160 | % | | | 05/2015 | | | | 865 | | | | 11,188 | |
San Antonio, TX | | | | | 12,449 | | | | 5.340 | % | | | 05/2015 | | | | 875 | | | | 11,149 | |
Atlanta, GA | | | | | 11,325 | | | | 5.260 | % | | | 05/2015 | | | | 664 | | | | 10,502 | |
Los Angeles, CA | | | | | 10,928 | | | | 5.110 | % | | | 05/2015 | | | | 750 | | | | 9,760 | |
Richmond, VA | | | | | 10,115 | | | | 5.310 | % | | | 05/2015 | | | | 708 | | | | 9,055 | |
Harrisburg, PA | | | | | 8,723 | | | | 5.110 | % | | | 05/2015 | | | | 599 | | | | 7,780 | |
Knoxville, TN | | | | | 7,437 | | | | 5.310 | % | | | 05/2015 | | | | 520 | | | | 6,658 | |
Tulsa, OK | | | | | 7,302 | | | | 5.060 | % | | | 05/2015 | | | | 499 | | | | 6,517 | |
Carrollton, TX | | (b) | | | 20,150 | | | | 5.725 | % | | | 07/2015 | | | | 1,382 | | | | 18,710 | |
Elizabethtown, KY | | (j) | | | 15,175 | | | | 4.990 | % | | | 07/2015 | | | | 1,045 | | | | 13,393 | |
Hopkinsville, KY | | | | | 8,895 | | | | 4.990 | % | | | 07/2015 | | | | 612 | | | | 7,851 | |
Dry Ridge, KY | | (o) | | | 6,524 | | | | 4.990 | % | | | 07/2015 | | | | 449 | | | | 5,758 | |
Owensboro, KY | | (o) | | | 5,800 | | | | 4.990 | % | | | 07/2015 | | | | 399 | | | | 5,119 | |
Elizabethtown, KY | | (j) | | | 2,863 | | | | 4.990 | % | | | 07/2015 | | | | 197 | | | | 2,527 | |
Houston, TX | | (b) | | | 51,989 | | | | 6.250 | % | | | 09/2015 | | | | 8,159 | | | | 18,161 | |
Sugar Land, TX | | (b) | | | 13,477 | | | | 6.250 | % | | | 09/2015 | | | | 2,083 | | | | 6,286 | |
Bridgewater, NJ | | | | | 14,805 | | | | 5.732 | % | | | 03/2016 | | | | 860 | | | | 13,825 | |
Omaha, NE | | | | | 8,582 | | | | 5.610 | % | | | 04/2016 | | | | 621 | | | | 7,560 | |
Tempe, AZ | | | | | 8,105 | | | | 5.610 | % | | | 04/2016 | | | | 586 | | | | 7,140 | |
Lisle, IL | | | | | 10,306 | | | | 6.500 | % | | | 06/2016 | | | | 793 | | | | 9,377 | |
Dallas, TX | | (b) | | | 18,531 | | | | 5.939 | % | | | 07/2016 | | | | 1,136 | | | | 18,365 | |
Rochester, NY | | | | | 18,579 | | | | 6.210 | % | | | 08/2016 | | | | 1,383 | | | | 16,765 | |
Statesville, NC | | | | | 13,934 | | | | 6.210 | % | | | 08/2016 | | | | 1,037 | | | | 12,574 | |
Rockford, IL | | | | | 6,819 | | | | 6.210 | % | | | 08/2016 | | | | 508 | | | | 6,153 | |
Glenwillow, OH | | | | | 16,811 | | | | 6.130 | % | | | 09/2016 | | | | 1,240 | | | | 15,132 | |
Memphis, TN | | | | | 3,915 | | | | 5.710 | % | | | 01/2017 | | | | 275 | | | | 3,484 | |
Orlando, FL | | | | | 9,975 | | | | 5.722 | % | | | 02/2017 | | | | 579 | | | | 9,309 | |
Dubuque, IA | | | | | 10,320 | | | | 5.402 | % | | | 06/2017 | | | | 733 | | | | 8,725 | |
Shreveport, LA | | | | | 19,000 | | | | 5.690 | % | | | 07/2017 | | | | 1,096 | | | | 19,000 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2009
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
McDonough, GA | | | | | 23,000 | | | | 6.110 | % | | | 11/2017 | | | | 1,425 | | | | 21,651 | |
Lorain, OH | | (b) | | | 1,261 | | | | 7.750 | % | | | 07/2018 | | | | 108 | | | | - | |
Manteca, CA | | (b) | | | 891 | | | | 7.750 | % | | | 07/2018 | | | | 77 | | | | - | |
Watertown, NY | | (b) | | | 837 | | | | 7.750 | % | | | 07/2018 | | | | 72 | | | | - | |
Lewisburg, WV | | (b) | | | 588 | | | | 7.750 | % | | | 07/2018 | | | | 51 | | | | - | |
San Diego, CA | | (b) | | | 568 | | | | 7.750 | % | | | 07/2018 | | | | 49 | | | | - | |
Galesburg, IL | | (b) | | | 500 | | | | 7.750 | % | | | 07/2018 | | | | 43 | | | | - | |
Boston, MA | | | | | 13,577 | | | | 6.100 | % | | | 12/2018 | | | | 996 | | | | 11,520 | |
Overland Park, KS | | (b) | | | 37,351 | | | | 5.891 | % | | | 05/2019 | | | | 2,657 | | | | 31,819 | |
Kansas City, MO | | (b) | | | 17,800 | | | | 5.883 | % | | | 05/2019 | | | | 1,268 | | | | 15,182 | |
Streetsboro, OH | | (b) | | | 19,263 | | | | 5.749 | % | | | 09/2019 | | | | 1,344 | | | | 16,338 | |
Boca Raton, FL | | | | | 20,400 | | | | 6.470 | % | | | 02/2020 | | | | 1,338 | | | | 18,383 | |
Wall Township, NJ | | (b) | | | 28,098 | | | | 6.250 | % | | | 01/2021 | | | | 3,039 | | | | - | |
Charleston, SC | | | | | 7,350 | | | | 5.850 | % | | | 02/2021 | | | | 436 | | | | 6,632 | |
Durham, NH | | (b) | | | 18,866 | | | | 6.750 | % | | | 03/2021 | | | | 2,196 | | | | - | |
Antioch, TN | | (b) | | | 13,599 | | | | 6.320 | % | | | 10/2021 | | | | 1,580 | | | | 774 | |
Whippany, NJ | | | | | 16,111 | | | | 6.298 | % | | | 11/2021 | | | | 1,344 | | | | 10,400 | |
Dillon, SC | | | | | 22,138 | | | | 5.974 | % | | | 02/2022 | | | | 1,832 | | | | 13,269 | |
Subtotal/Wtg. Avg./Years Remaining (p)(l) | $ | 1,642,210 | | | | 5.853 | % | | | 4.9 | | | $ | 129,384 | | | $ | 1,412,090 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
9/30/2009
Property | | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Corporate | | | | | | | | | | | | | | | | | |
Credit Facility | | (c) | | $ | 30,000 | | | | 3.094 | % | | | 02/2011 | | | $ | 941 | | | $ | 30,000 | |
Term Loan | | (c) | | | 165,000 | | | | 3.094 | % | | | 02/2011 | | | | 5,176 | | | | 165,000 | |
Exchangeable Notes | | (e)(n) | | | 105,200 | | | | 5.450 | % | | | 01/2012 | | | | 5,733 | | | | 105,200 | |
Term Loan | | (h)(k) | | | 35,723 | | | | 5.520 | % | | | 03/2013 | | | | 1,999 | | | | 35,723 | |
Term Loan | | (h)(k) | | | 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 (l) | | $ | 490,043 | | | | 4.878 | % | | | 8.7 | | | $ | 24,033 | | | $ | 490,043 | |
Total/Wtg. Avg./Years Remaining (p)(l) | | $ | 2,132,253 | | | | 5.629 | % | | | 5.8 | | | $ | 153,417 | | | $ | 1,902,133 | |
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 30/60/90/120 day LIBOR plus 285 bps, maturity can be extended to 02/2012 at the Company's option. |
(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) | The Company ceased making debt service payments on this property. |
(g) | Rate fixed through April 2017, thereafter LIBOR plus 170 bps. |
(h) | Rate is swapped to fixed rate through maturity. |
(i) | Properties are cross-collateralized properties. |
(j) | Properties are cross-collateralized properties. |
(k) | Represents full payable of loans, discount of $3,419 excluded from balance. |
(l) | Total shown may differ from detailed amounts due to rounding. |
(m) | Mortgage call date was 11/2009. Lender did not call and earliest call date is currently 02/2010. |
(n) | Represents full payable of notes, discount of $2,610 excluded from balance. |
(o) | Properties are cross-collateralized properties. |
(p) | Does not include $18,229 (Houston, Texas.) The Company did not make the 10/2009 balloon payment of $18,229. |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2009
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (8) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (7)(10) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) (8) | |
Net Lease Strategic | | | | $ | 7,727 | | | $ | 1,159 | | | | 6.930 | % | | | 08/2010 | | | $ | 618 | | | $ | 7,603 | | | $ | 1,140 | |
Harpard | | | | | 660 | | | | 180 | | | | 9.875 | % | | | 01/2011 | | | | 531 | | | | - | | | | - | |
Net Lease Strategic | | | | | 2,152 | | | | 323 | | | | 7.500 | % | | | 01/2011 | | | | 226 | | | | 2,076 | | | | 311 | |
Net Lease Strategic | | | | | 13,710 | | | | 2,057 | | | | 7.400 | % | | | 04/2011 | | | | 1,258 | | | | 13,365 | | | | 2,005 | |
Net Lease Strategic | | | | | 30,582 | | | | 4,587 | | | | 5.126 | % | | | 05/2011 | | | | 1,589 | | | | 30,582 | | | | 4,587 | |
Taber | | | | | 499 | | | | 136 | | | | 10.125 | % | | | 06/2011 | | | | 313 | | | | - | | | | - | |
Jayal | | | | | 812 | | | | 241 | | | | 11.500 | % | | | 03/2012 | | | | 365 | | | | - | | | | - | |
Net Lease Strategic | | | | | 22,761 | | | | 3,414 | | | | 5.147 | % | | | 05/2012 | | | | 1,311 | | | | 22,153 | | | | 3,323 | |
Net Lease Strategic | | | | | 9,601 | | | | 1,440 | | | | 7.670 | % | | | 01/2013 | | | | 2,817 | | | | - | | | | - | |
Net Lease Strategic | | | | | 12,974 | | | | 1,946 | | | | 5.148 | % | | | 05/2013 | | | | 894 | | | | 12,144 | | | | 1,822 | |
Net Lease Strategic | | | | | 4,872 | | | | 731 | | | | 5.950 | % | | | 09/2013 | | | | 381 | | | | 4,496 | | | | 674 | |
Net Lease Strategic | | | | | 20,324 | | | | 3,049 | | | | 5.810 | % | | | 02/2014 | | | | 1,551 | | | | 18,588 | | | | 2,788 | |
Net Lease Strategic | | | | | 9,332 | | | | 1,400 | | | | 5.616 | % | | | 04/2014 | | | | 697 | | | | 8,484 | | | | 1,273 | |
Net Lease Strategic | | | | | 1,185 | | | | 178 | | | | 8.500 | % | | | 04/2015 | | | | 271 | | | | - | | | | - | |
Net Lease Strategic | | | | | 16,798 | | | | 2,520 | | | | 5.411 | % | | | 05/2015 | | | | 1,189 | | | | 15,087 | | | | 2,263 | |
Net Lease Strategic - Oklahoma TIC | | | | | 14,749 | | | | 885 | | | | 5.240 | % | | | 05/2015 | | | | 845 | | | | 13,673 | | | | 820 | |
Net Lease Strategic | | | | | 12,504 | | | | 1,876 | | | | 5.212 | % | | | 06/2015 | | | | 836 | | | | 11,349 | | | | 1,702 | |
Net Lease Strategic | | | | | 6,078 | | | | 912 | | | | 5.783 | % | | | 06/2015 | | | | 462 | | | | 5,371 | | | | 806 | |
Net Lease Strategic | | | | | 19,856 | | | | 2,978 | | | | 8.036 | % | | | 09/2015 | | | | 3,352 | | | | 6,925 | | | | 1,039 | |
Net Lease Strategic | | | | | 5,670 | | | | 851 | | | | 8.036 | % | | | 09/2015 | | | | 925 | | | | 2,203 | | | | 330 | |
Net Lease Strategic | | | | | 8,525 | | | | 1,279 | | | | 6.090 | % | | | 01/2016 | | | | 668 | | | | 7,446 | | | | 1,117 | |
Net Lease Strategic | | | | | 6,301 | | | | 945 | | | | 6.090 | % | | | 04/2016 | | | | 494 | | | | 5,465 | | | | 820 | |
Net Lease Strategic | | | | | 6,440 | | | | 966 | | | | 6.315 | % | | | 09/2016 | | | | 497 | | | | 5,723 | | | | 858 | |
One Summit | | | | | 17,214 | | | | 5,164 | | | | 9.375 | % | | | 10/2016 | | | | 3,344 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,097 | | | | 1,365 | | | | 6.063 | % | | | 11/2016 | | | | 683 | | | | 8,023 | | | | 1,203 | |
One Summit | | | | | 11,200 | | | | 3,360 | | | | 10.625 | % | | | 11/2016 | | | | 2,239 | | | | - | | | | - | |
Net Lease Strategic | | | | | 8,954 | | | | 1,343 | | | | 5.910 | % | | | 10/2018 | | | | 728 | | | | 6,624 | | | | 994 | |
Dallas Commerce | | | | | 12,224 | | | | 3,159 | | | | 15.000 | % | | | 12/2018 | | | | 2,455 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,760 | | | | 1,464 | | | | 6.010 | % | | | 08/2019 | | | | 753 | | | | 7,658 | | | | 1,149 | |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2009
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (8) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (7)(10) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) (8) | |
Net Lease Strategic | | | | | 7,500 | | | | 1,125 | | | | 6.507 | % | | | 11/2019 | | | | 495 | | | | 6,692 | | | | 1,004 | |
Net Lease Strategic | | | | | 9,891 | | | | 1,484 | | | | 9.800 | % | | | 12/2019 | | | | 1,961 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,857 | | | | 1,479 | | | | 6.270 | % | | | 12/2019 | | | | 774 | | | | 7,755 | | | | 1,163 | |
Net Lease Strategic | | | | | 9,968 | | | | 1,495 | | | | 5.930 | % | | | 10/2020 | | | | 750 | | | | 7,660 | | | | 1,149 | |
Net Lease Strategic | | | | | 9,344 | | | | 1,402 | | | | 5.460 | % | | | 12/2020 | | | | 741 | | | | 5,895 | | | | 884 | |
Net Lease Strategic | | | | | 9,480 | | | | 1,422 | | | | 5.640 | % | | | 01/2021 | | | | 692 | | | | 7,018 | | | | 1,053 | |
Net Lease Strategic | | | | | 12,226 | | | | 1,834 | | | | 5.380 | % | | | 08/2025 | | | | 1,144 | | | | 362 | | | | 54 | |
BCBS LLC | | | | | 22,586 | | | | 9,034 | | | | 9.850 | % | | | 03/2026 | | | | 7,324 | | | | - | | | | - | |
Subtotal/Wtg. Avg. (4)/Years Remaining (5) | | $ | 393,413 | | | $ | 69,183 | | | | 7.516 | % | | | 7.6 | | | $ | 46,173 | | | $ | 250,420 | | | $ | 36,332 | |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
9/30/2009
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (8) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (7)(10) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) (8) | |
Corporate | | | | | | | | | | | | | | | | | | | | | | | |
Concord | | (6)(9) | | $ | 73,666 | | | $ | 36,833 | | | | 3.250 | % | | | 12/2010 | | | $ | 5,682 | | | $ | 69,466 | | | $ | 34,733 | |
Concord | | (1)(9) | | | 79,313 | | | | 39,657 | | | | 1.298 | % | | | 12/2010 | | | | 1,044 | | | | 79,313 | | | | 39,657 | |
Concord | | (3)(9) | | | 10,016 | | | | 5,008 | | | | 1.246 | % | | | 01/2011 | | | | 127 | | | | 10,016 | | | | 5,008 | |
Concord | | (3)(9) | | | 59,613 | | | | 29,807 | | | | 1.241 | % | | | 02/2012 | | | | 750 | | | | 59,613 | | | | 29,807 | |
Concord | | (2)(9) | | | 347,525 | | | | 173,763 | | | | 1.952 | % | | | 12/2016 | | | | 6,878 | | | | 347,525 | | | | 173,763 | |
Subtotal/Wtg. Avg. (4)/Years Remaining (5) | | $ | 570,133 | | | $ | 285,068 | | | | 1.942 | % | | | 5.0 | | | $ | 14,481 | | | $ | 565,933 | | | $ | 282,968 | |
Total/Wtg. Avg. (4)/Years Remaining (5) | | $ | 963,546 | | | $ | 354,251 | | | | 3.031 | % | | | 5.5 | | | $ | 60,654 | | | $ | 816,353 | | | $ | 319,300 | |
Footnotes
(1) | The balance has to be reduced to $60.0 million by 12/31/09. |
(2) Collateralized debt obligation of investment grade-rated debt secured directly or indirectly by real estate assets. Portion subject to fixed rate swaps.
(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 12/31/13 if certain criteria are met. |
(7) Amounts represent estimated 12 months debt service regardless of maturity date for corporate level debt.
(8) | Total balance shown may differ from detailed amounts due to rounding. |
(9) | Lexington proportionate share is 50.0%. |
(10) Remaining payments for debt with less than 12 months to maturity, all others are debt service for 12 months.
LEXINGTON REALTY TRUST
Noncontrolling Interest Properties- Partners' Proportionate Share
Nine Months Ended September 30, 2009
($000)
Noncontrolling Interest Properties - Partners' Proportionate Share (1)
EBITDA (2) | | $ | 3,289 | |
Interest expense | | $ | 866 | |
Non-operating income (2) | | $ | 1,132 | |
Depreciation and amortization | | $ | 1,677 | |
Footnotes
(1) Does not include OP unit noncontrolling interests.
(2) Includes $1,125 non-cash income for the transfer of land in Long Beach, California.
LEXINGTON REALTY TRUST
Non-Consolidated Investments - Proportionate Share
Nine Months Ended September 30, 2009
($000)
Non-Consolidated Operations- Net Leased Real Estate
EBITDA | | $ | 25,297 | |
Interest expense | | $ | 3,475 | |
Non-Consolidated Operations- Debt Platform
EBITDA | | $ | 10,997 | |
Interest expense | | $ | 6,086 | |
Impairment charges, loan losses and reserves | | $ | 85,721 | |
LEXINGTON REALTY TRUST
Selected Balance Sheet Account Detail
As of September 30, 2009
($000)
Investments in and advances to non-consolidated entities | | $ | 61,772 | |
| | | | |
Lexington's "Investments in and advances to non-consolidated entities" line item includes investments in entities which invest in net leased properties. | | | | |
| | | | |
Other assets | | $ | 30,413 | |
| | | | |
The components of other assets are: | | | | |
| | | | |
Deposits, including forward purchase equity commitment | | $ | 16,232 | |
Equipment | | | 1,576 | |
Prepaids | | | 6,443 | |
Other receivables | | | 1,244 | |
Other | | | 4,918 | |
| | | | |
Accounts payable and other liabilities | | $ | 43,643 | |
| | | | |
The components of accounts payable and other liabilities are: | | | | |
| | | | |
Accounts payable and accrued expenses | | $ | 17,649 | |
CIP accruals and other | | | 5,753 | |
Taxes | | | 850 | |
Deferred lease costs | | | 2,004 | |
Subordinated notes | | | 2,072 | |
Deposits | | | 1,622 | |
Escrows | | | 2,292 | |
Sale/leaseback financing obligation | | | 4,750 | |
Transaction costs | | | 888 | |
Derivative liability | | | 5,763 | |
Base Rent Estimates for Current Assets
9/30/2009
($000)
Year | | Cash | | | GAAP | |
2009-remaining | | $ | 77,248 | | | $ | 79,644 | |
2010 | | | 310,020 | | | | 311,537 | |
2011 | | | 299,666 | | | | 300,596 | |
2012 | | | 271,075 | | | | 271,499 | |
2013 | | | 231,972 | | | | 231,533 | |
Amounts assume (1) lease terms for non-cancellable periods only, (2) that all below market leases are renewed by the tenants at the option rate and (3) that no new or renegotiated leases are entered into for any other property.
Major Markets
9/30/2009
| | Core Based Statistical Area (2) | Percent of GAAP Base Rent as of 09/30/2009 (1) |
1 | | Dallas-Fort Worth-Arlington, TX | 8.0% |
2 | | Los Angeles-Long Beach-Santa Ana, CA | 6.2% |
3 | | New York-Northern New Jersey-Long Island, NY-NJ-PA | 6.0% |
4 | | Houston-Sugar Land-Baytown, TX | 4.7% |
5 | | Memphis, TN-MS-AR | 3.9% |
6 | | Baltimore-Towson, MD | 3.8% |
7 | | Atlanta-Sandy Springs-Marietta, GA | 3.5% |
8 | | Orlando-Kissimmee, FL | 3.2% |
9 | | Kansas City, MO-KS | 3.0% |
10 | | Detroit-Warren-Livonia, MI | 2.4% |
11 | | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | 2.1% |
12 | | Boston-Cambridge-Quincy, MA-NH | 2.1% |
13 | | Indianapolis-Carmel, IN | 2.0% |
14 | | Chicago-Naperville-Joliet, IL-IN-WI | 2.0% |
15 | | Salt Lake City, UT | 1.9% |
16 | | Charlotte-Gastonia-Concord, NC-SC | 1.8% |
17 | | Phoenix-Mesa-Scottsdale, AZ | 1.6% |
18 | | Washington-Arlington-Alexandria, DC-VA-MD-WV | 1.6% |
19 | | Beaumont-Port Arthur, TX | 1.6% |
20 | | Richmond, VA | 1.6% |
21 | | San Antonio, TX | 1.5% |
22 | | Seattle-Tacoma-Bellevue, WA | 1.5% |
23 | | Denver-Aurora, CO | 1.4% |
24 | | Cincinnati-Middletown, OH-KY-IN | 1.3% |
25 | | Columbus, IN | 1.3% |
26 | | San Francisco-Oakland-Fremont, CA | 1.3% |
27 | | Miami-Fort Lauderdale-Pompano Beach, FL | 1.3% |
28 | | Las Vegas-Paradise, NV | 1.2% |
29 | | Columbus, OH | 1.1% |
30 | | Honolulu, HI | 1.0% |
31 | | San Jose-Sunnyvale-Santa Clara, CA | 1.0% |
32 | | Elizabethtown, KY | 1.0% |
33 | | Greenville-Mauldin-Easley, SC | 1.0% |
| | Areas which account for 1% or greater of total GAAP base rent (3) | 79.2% |
Footnotes
(1) Nine months ended 09/30/2009 GAAP base rent recognized for consolidated properties owned as of 09/30/2009.
(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. Excludes Houston, Texas property expected to be conveyed to the lender in 4Q 09.
LEXINGTON REALTY TRUST
Tenant Industry Diversification
9/30/2009
Industry Category | Percent of GAAP Base Rent as of 09/30/2009 (1) |
Finance/Insurance | 15.9% |
Energy | 10.3% |
Technology | 8.9% |
Automotive | 8.5% |
Healthcare | 6.7% |
Food | 6.5% |
Consumer Products/Other | 6.4% |
Service | 6.3% |
Media/Advertising | 5.8% |
Transportation/Logistics | 5.1% |
Aerospace/Defense | 3.8% |
Construction Materials | 2.7% |
Retail Department & Discount | 2.5% |
Printing/Production | 2.4% |
Telecommunications | 2.1% |
Other | 1.5% |
Real Estate | 1.3% |
Apparel | 1.2% |
Retail - Specialty | 1.1% |
Security | 0.5% |
Retail - Electronics | 0.3% |
Health/Fitness | 0.1% |
Total (2) | 100.0% |
Footnotes
(1) Nine months ended 09/30/2009 GAAP base rent recognized for consolidated properties owned as of 09/30/2009.
(2) Total shown may differ from detailed amounts due to rounding. Excludes Houston, Texas property expected to be conveyed to the lender in 4Q 09.
LEXINGTON REALTY TRUST
Other Revenue Data
9/30/2009
| | GAAP Base Rent as of 09/30/09 ($000) (1) | | | Percentage | |
Asset Class | | | | | | |
Office | | $ | 193,253 | | | | 76.0 | % |
Industrial | | $ | 48,655 | | | | 19.1 | % |
Retail | | $ | 12,445 | | | | 4.9 | % |
| | $ | 254,353 | | | | 100.0 | % |
Credit Rating | | | | | | | | |
Investment Grade | | $ | 111,837 | | | | 44.0 | % |
Non-Investment Grade | | $ | 24,945 | | | | 9.8 | % |
Unrated | | $ | 117,571 | | | | 46.2 | % |
| | $ | 254,353 | | | | 100.0 | % |
Footnotes
(1) Nine months ended 09/30/2009 GAAP base rent recognized for consolidated properties owned as of 09/30/2009.
(2) Total shown may differ from detailed amounts due to rounding. Excludes Houston, Texas property expected to be conveyed to the lender in 4Q 09.
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
9/30/2009
Tenant or Guarantor (4) | | Number of Leases | | | Sq. Ft. Leased | | | Sq. Ft. Leased as a Percent of Consolidated Portfolio (2) | | | GAAP Base Rent as of 09/30/09 ($000) (1) | | | Percent of GAAP Base Rent as of 09/30/09 (1) (2) | |
Bank of America | | | 9 | | | | 702,234 | | | | 1.9 | % | | $ | 7,374 | | | | 3.0 | % |
Baker Hughes, Inc. | | | 2 | | | | 720,221 | | | | 1.9 | % | | | 6,988 | | | | 2.9 | % |
Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | | | 1 | | | | 340,240 | | | | 0.9 | % | | | 6,788 | | | | 2.8 | % |
Dana Limited | | | 6 | | | | 1,902,414 | | | | 5.0 | % | | | 6,226 | | | | 2.5 | % |
JPMorgan Chase Bank, NA | | | 4 | | | | 623,375 | | | | 1.6 | % | | | 5,574 | | | | 2.3 | % |
Federal Express Corporation | | | 2 | | | | 641,286 | | | | 1.7 | % | | | 5,562 | | | | 2.3 | % |
Morgan, Lewis & Bockius, LLC (3) | | | 1 | | | | 293,170 | | | | 0.8 | % | | | 5,079 | | | | 2.1 | % |
CEVA Logistics US, Inc. (TNT Holdings BV) | | | 3 | | | | 2,503,916 | | | | 6.6 | % | | | 4,928 | | | | 2.0 | % |
Swiss Re America Holding Corporation | | | 2 | | | | 476,123 | | | | 1.3 | % | | | 4,819 | | | | 2.0 | % |
Northwest Pipeline Corporation | | | 1 | | | | 295,000 | | | | 0.8 | % | | | 4,771 | | | | 1.9 | % |
| | | 31 | | | | 8,497,979 | | | | 22.5 | % | | $ | 58,109 | | | | 23.7 | % |
Footnotes
(1) Nine months ended 09/30/2009 GAAP base rent recognized for consolidated properties owned as of 09/30/2009.
(2) Total shown may differ from detailed amounts due to rounding.
(3) Includes parking garage operations, the Company has an 80.5% interest in this property.
(4) Amounts exclude rents from tenants that vacated as of 9/30/2009.
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 |
Research Coverage |
| | |
Friedman, Billings, Ramsey | | Keefe, Bruyette & Woods |
Gabe Poggi | (703) 469-1141 | | Sheila K. McGrath | (212) 887-7793 |
| | | |
J.P. Morgan Chase | | Barclays Capital | |
| | | Ross L. Smotrich | (212)526-2306 |
| | | | |
Stifel Nicolaus | | | Raymond James & Assoc. | |
| | | Paul Puryear | (727) 567-2253 |