Quarterly Earnings and
Supplemental Operating and Financial Data
For the Three Months Ended December 31, 2009
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
For the Three Months Ended December 31, 2009
Table of Contents
Section | | Page |
| | |
Fourth Quarter 2009 Earnings Press Release | | 3 |
| | |
Portfolio Data | | |
4Q ’09 Leasing Summary | | 11 |
4Q ’09 Investment/Disposition Summary | | 12 |
Property Leases and Vacancies – Consolidated Portfolio | | 13 |
Property Leases and Vacancies – Net Lease Strategic Assets Fund | | 21 |
Lease Rollover Schedule – Cash Basis | | 23 |
Lease Rollover Schedule – GAAP Basis | | 24 |
Mortgage Note Receivables | | 25 |
4Q ’09 Financing Summary | | 26 |
Debt Maturity Schedule | | 27 |
2010 Mortgage Maturities by Property Type | | 28 |
2011 Mortgage Maturities by Property Type | | 29 |
2012 Mortgage Maturities by Property Type | | 30 |
2013 Mortgage Maturities by Property Type | | 31 |
2014 Mortgage Maturities by Property Type | | 32 |
Mortgages and Notes Payable | | 33 |
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
Wednesday February 24, 2010
LEXINGTON REALTY TRUST REPORTS FOURTH QUARTER 2009 RESULTS
New York, NY – February 24, 2010 – Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the fourth quarter ended December 31, 2009.
Fourth Quarter 2009 Highlights
| · | Generated Company Funds From Operations (“Company FFO”) of $32.5 million or $0.25 per diluted share/unit, adjusted for certain items. |
| · | Reduced overall debt by $72.6 million. |
| · | Executed 20 new and renewal leases, totaling approximately 1.1 million square feet. |
| · | Raised approximately $35.7 million through property and joint venture investment sales. |
| · | Completed a 20 year sale/leaseback transaction on a 128,000 square foot office facility for $10.5 million. |
| · | Recorded non-cash income of $4.6 million related to a previously disclosed forward equity commitment and impairment charges of $60.8 million on real estate. |
T. Wilson Eglin, President and Chief Executive Officer of Lexington stated, “Our efforts to strengthen Lexington’s financial flexibility continued in the fourth quarter as we once again successfully recycled capital through asset sales, further reducing our debt by an additional $72.6 million and bringing total debt reduction in 2009 to $305.6 million. We also had another strong quarter of leasing with 1.1 million square feet leased, raising our total to 3.8 million square feet leased for 2009. We believe our portfolio continues to perform well with overall portfolio occupancy of approximately 92.0% at year end. Building on our success, we have already retired an additional $116.1 million in debt in the first quarter of 2010, which would have matured in the next two years, primarily by utilizing the proceeds of our successful offering of 6.00% Convertible Notes. During 2010, we expect to remain focused on selling our non-core retail and multi-tenant properties and further deleveraging our balance sheet while being opportunistic with respect to new investments.”
FINANCIAL RESULTS
Revenues
For the quarter ended December 31, 2009, total gross revenues were $90.1 million, compared with total gross revenues of $98.6 million for the quarter ended December 31, 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 | | | Twelve Months Ended | |
| | Dec 31 2009 Millions(1) | | | Per Diluted Share/Unit | | | Dec 31, 2008 Millions(1) | | | Per Diluted Share/Unit | | | Dec 31, 2009 Millions(1) | | | Per Diluted Share/Unit | | | Dec 31 2008 Millions (1) | | | Per Diluted Share/Unit | |
Reported Company FFO(A) | | $ | (17.0 | ) | | $ | (0.13 | ) | | $ | 37.7 | | | $ | 0.34 | | | $ | (56.0 | ) | | $ | (0.46 | ) | | $ | 196.5 | | | $ | 1.81 | |
Severance charges | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | 2.0 | | | | | |
New accounting pronouncements | | | 0.3 | | | | | | | | 0.8 | | | | | | | | 1.3 | | | | | | | | 3.6 | | | | | |
Formation costs – joint venture | | | — | | | | | | | | — | | | | | | | | — | | | | | | | | 1.1 | | | | | |
Debt satisfaction, net | | | (7.0 | ) | | | | | | | (27.8 | ) | | | | | | | (28.5 | ) | | | | | | | (62.8 | ) | | | | |
Debt satisfaction, net – Concord | | | — | | | | | | | | (1.5 | ) | | | | | | | — | | | | | | | | (7.8 | ) | | | | |
Forward equity commitment | | | (4.6 | ) | | | | | | | 2.1 | | | | | | | | (7.2 | ) | | | | | | | 2.1 | | | | | |
Impairment losses – real estate | | | 60.8 | | | | | | | | 12.8 | | | | | | | | 99.6 | | | | | | | | 16.5 | | | | | |
Impairment losses – investments | | | — | | | | | | | | — | | | | | | | | 1.6 | | | | | | | | — | | | | | |
Impairment losses/ reserves – Concord | | | — | | | | | | | | 19.8 | | | | | | | | 71.4 | | | | | | | | 52.4 | | | | | |
Equity impairment - Concord | | | — | | | | | | | | — | | | | | | | | 68.2 | | | | | | | | — | | | | | |
Impairment loss – JV | | | — | | | | | | | | — | | | | | | | | 6.5 | | | | | | | | 1.1 | | | | | |
Lease termination/ deferred maintenance payments | | | — | | | | | | | | — | | | | | | | | (3.2 | ) | | | | | | | (34.9 | ) | | | | |
Land transaction income, net | | | — | | | | | | | | — | | | | | | | | (1.3 | ) | | | | | | | — | | | | | |
| | $ | 32.5 | | | $ | 0.25 | (B) | | $ | 43.9 | | | $ | 0.40 | (B) | | $ | 152.4 | | | $ | 1.29 | (B) | | $ | 169.8 | | | $ | 1.57 | (B) |
(A) | See the last page of this press release for a reconciliation of GAAP net income (loss) to Company FFO. |
(B) | Per diluted share/unit reflects the impact of net shares retired upon the assumed settlement of the forward equity commitment of (3,162,470), (1,407,609), (2,356,328) and (353,825) for the three months ended December 31, 2009 and 2008 and the twelve months ended December 31, 2009 and 2008, respectively. |
Net Loss Attributable to Common Shareholders
For the quarter ended December 31, 2009, net loss attributable to common shareholders was ($52.2) million, or a loss of ($0.43) per diluted share, compared with net loss attributable to common shareholders for the quarter ended December 31, 2008 of ($20.4) million, or a loss of ($0.23) per diluted share.
Financing Activities and Balance Sheet Update
Lexington reduced its consolidated debt during the fourth quarter of 2009 by approximately $72.6 million, including retiring $17.6 million of original principal amount of its 5.45% Exchangeable Notes. During 2009, Lexington reduced the amount of its 5.45% Exchangeable Notes outstanding from $211.0 million to approximately $87.7 million. Subsequent to year end, Lexington retired an additional $23.0 million of its 5.45% Exchangeable Notes, bringing the balance to approximately $64.7 million. In addition, the availability under the revolving portion of Lexington’s secured credit facility was increased from $125.0 million to $150.0 million, following the addition of a new bank to the syndicate of lenders and no amounts are currently outstanding.
Common Share Dividend
On November 18, 2009, Lexington announced that it declared a regular common share dividend for the quarter ending December 31, 2009 of $0.10 per common share which was paid in cash on January 15, 2010 to common shareholders of record on December 31, 2009.
OPERATING ACTIVITIES
Dispositions
During the fourth quarter of 2009, Lexington sold or disposed of its interests in eight properties to unrelated parties for an aggregate disposition price of approximately $45.7 million. Prior to disposition, the properties generated annualized net operating income of approximately $1.7 million or 3.7% of the aggregate disposition price. In addition, Lexington sold its interest in two joint venture investments generating approximately $12.6 million in net proceeds.
Acquisitions
On December 31, 2009, Lexington acquired a property in Greenville, South Carolina for $10.5 million, consisting of a three-story 106,306 square foot office building and a one-story 21,735 square foot annex building on an approximately 8.0 acre parcel. At closing, the property was net-leased to Canal Insurance Company for 20 years at an initial capitalization rate of 8.60%, with 2.35% rent increases annually during the first ten years and CPI rent increases subject to a floor of 2.0% and a ceiling of 4.0% during the remainder of the term. Canal Insurance Company has an option to purchase the property on the fifth anniversary of the lease commencement at fair market value, but not less than $10.7 million and no greater than $11.6 million. If Canal Insurance Company fails to exercise its purchase option, Lexington has the right to require Canal Insurance Company to purchase the property for approximately $10.7 million.
Canal Insurance Company is an underwriter and provider of property/casualty insurance, primarily for the commercial trucking industry. Canal Insurance Company is rated A(PI) by Standard & Poor’s and A+ by A.M. Best.
Leasing Activity
During the fourth quarter of 2009, Lexington executed 20 new and extended leases for approximately 1.1 million square feet and ended the year with portfolio occupancy of approximately 92.0%.
2010 EARNINGS GUIDANCE
Lexington estimates that Company FFO will be $0.93 to $0.97 per diluted share/unit for the year ended December 31, 2010. This guidance is forward looking, excludes the impact of certain items, is based on current expectations, and a diluted share count of 145.4 million, which includes 16.2 million common shares underlying the recent issue of $115.0 million of 6.00% Convertible Notes.
4TH QUARTER 2009 CONFERENCE CALL
Lexington will host a conference call today, Wednesday, February 24, 2010, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended December 31, 2009. Interested parties may participate in this conference call by dialing (800) 946-0708 or (719) 457-2615. A replay of the call will be available through March 10, 2010, at (888) 203-1112 or (719) 457-0820, Replay Pin Number: 4153488. A live web cast of the conference call will be available at www.lxp.com within the Investor Relations section.
ABOUT LEXINGTON REALTY TRUST
Lexington Realty Trust is a real estate investment trust that owns, invests in, and manages office, industrial and retail properties net-leased to major corporations throughout the United States and provides investment advisory and asset management services to investors in the net lease area. Lexington shares are traded on the New York Stock Exchange under the symbol “LXP”. Additional information about Lexington is available on-line at www.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015, Attention: Investor Relations.
This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the failure to continue to qualify as a real estate investment trust, (2) changes in general business and economic conditions, including the impact of the current global financial and credit crisis, (3) competition, (4) increases in real estate construction costs, (5) changes in interest rates, or (6) changes in accessibility of debt and equity capital markets. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s website at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “is optimistic” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and Twelve Months ended December 31, 2009 and 2008
(Unaudited and in thousands, except share and per share data)
| | Three months ended December 31, | | | Year ended December 31, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
Gross Revenues: | | | | | | | | | | | | |
Rental | | $ | 79,566 | | | $ | 87,024 | | | $ | 334,224 | | | $ | 376,760 | |
Advisory and incentive fees | | | 388 | | | | 360 | | | | 1,822 | | | | 1,432 | |
Tenant reimbursements | | | 10,116 | | | | 11,186 | | | | 40,575 | | | | 39,957 | |
Total gross revenues | | | 90,070 | | | | 98,570 | | | | 376,621 | | | | 418,149 | |
| | | | | | | | | | | | | | | | |
Expense applicable to revenues: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | (42,357 | ) | | | (47,542 | ) | | | (174,119 | ) | | | (228,542 | ) |
Property operating | | | (20,917 | ) | | | (20,786 | ) | | | (83,343 | ) | | | (75,182 | ) |
General and administrative | | | (5,706 | ) | | | (5,054 | ) | | | (23,586 | ) | | | (30,497 | ) |
Non-operating income | | | 1,166 | | | | 1,830 | | | | 8,117 | | | | 24,407 | |
Interest and amortization expense | | | (32,110 | ) | | | (35,943 | ) | | | (131,629 | ) | | | (152,904 | ) |
Debt satisfaction gains, net | | | 155 | | | | 24,346 | | | | 17,023 | | | | 59,710 | |
Change in value of forward equity commitment | | | 4,586 | | | | (2,128 | ) | | | 7,182 | | | | (2,128 | ) |
Impairment charges and loan losses | | | (25,773 | ) | | | — | | | | (27,350 | ) | | | — | |
Gains on sale-affiliates | | | — | | | | — | | | | — | | | | 31,806 | |
| | | | | | | | | | | | | | | | |
Income (loss) before provision for income taxes, equity in earnings (losses) of non-consolidated entities and discontinued operations | | | (30,886 | ) | | | 13,293 | | | | (31,084 | ) | | | 44,819 | |
Provision for income taxes | | | (727 | ) | | | (380 | ) | | | (2,378 | ) | | | (2,985 | ) |
Equity in earnings (losses) of non-consolidated entities | | | 7,637 | | | | (20,134 | ) | | | (123,176 | ) | | | (43,305 | ) |
Loss from continuing operations | | | (23,976 | ) | | | (7,221 | ) | | | (156,638 | ) | | | (1,471 | ) |
| | | | | | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | 368 | | | | (506 | ) | | | (1,345 | ) | | | (1,162 | ) |
Provision for income taxes | | | (9 | ) | | | (168 | ) | | | (78 | ) | | | (529 | ) |
Debt satisfaction gains, net | | | 6,864 | | | | 3,495 | | | | 11,471 | | | | 3,062 | |
Gains on sales of properties | | | 2,854 | | | | 1,166 | | | | 9,134 | | | | 13,151 | |
Impairment charges | | | (35,029 | ) | | | (12,762 | ) | | | (73,816 | ) | | | (16,519 | ) |
Total discontinued operations | | | (24,952 | ) | | | (8,775 | ) | | | (54,634 | ) | | | (1,997 | ) |
Net loss | | | (48,928 | ) | | | (15,996 | ) | | | (211,272 | ) | | | (3,468 | ) |
Less net loss attributable to noncontrolling interests | | | 2,961 | | | | 2,206 | | | | 1,120 | | | | 6,222 | |
Net income (loss) attributable to Lexington Realty Trust | | | (45,967 | ) | | | (13,790 | ) | | | (210,152 | ) | | | 2,754 | |
Dividends attributable to preferred shares- Series B | | | (1,590 | ) | | | (1,590 | ) | | | (6,360 | ) | | | (6,360 | ) |
Dividends attributable to preferred shares- Series C | | | (1,702 | ) | | | (2,111 | ) | | | (7,218 | ) | | | (8,852 | ) |
Dividends attributable to preferred shares- Series D | | | (2,926 | ) | | | (2,926 | ) | | | (11,703 | ) | | | (11,703 | ) |
Redemption discount – Series C | | | — | | | | — | | | | — | | | | 5,678 | |
Conversion dividend – Series C | | | — | | | | — | | | | (6,994 | ) | | | — | |
Net loss attributable to common shareholders | | $ | (52,185 | ) | | $ | (20,417 | ) | | $ | (242,427 | ) | | $ | (18,483 | ) |
| | | | | | | | | | | | | | | | |
Loss per common share-basic: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.15 | ) | | $ | (1.75 | ) | | $ | (0.24 | ) |
Loss from discontinued operations | | | (0.18 | ) | | | (0.08 | ) | | | (0.47 | ) | | | (0.04 | ) |
Net loss attributable to common shareholders | | $ | (0.43 | ) | | $ | (0.23 | ) | | $ | (2.22 | ) | | $ | (0.28 | ) |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding - basic | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
| | | | | | | | | | | | | | | | |
Loss per common share-diluted: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.15 | ) | | $ | (1.75 | ) | | $ | (0.24 | ) |
Loss from discontinued operations | | | (0.18 | ) | | | (0.08 | ) | | | (0.47 | ) | | | (0.04 | ) |
Net loss attributable to common shareholders | | $ | (0.43 | ) | | $ | (0.23 | ) | | $ | (2.22 | ) | | $ | (0.28 | ) |
| | | | | | | | | | | | | | | | |
Weighted average common shares outstanding-diluted | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
| | | | | | | | | | | | | | | | |
Amounts attributable to common shareholders: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (30,329 | ) | | $ | (13,171 | ) | | $ | (190,635 | ) | | $ | (15,776 | ) |
Loss from discontinued operations | | | (21,856 | ) | | | (7,246 | ) | | | (51,792 | ) | | | (2,707 | ) |
Net loss attributable to common shareholders | | $ | (52,185 | ) | | $ | (20,417 | ) | | $ | (242,427 | ) | | $ | (18,483 | ) |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
December 31, 2009 and December 31, 2008
( Unaudited and in thousands, except share and per share data)
| | December 31, 2009 | | | December 31, 2008 | |
Assets: | | | | | | |
Real estate, at cost | | $ | 3,552,806 | | | $ | 3,756,188 | |
Less: accumulated depreciation and amortization | | | 537,406 | | | | 461,661 | |
| | | 3,015,400 | | | | 3,294,527 | |
Properties held for sale-discontinued operations | | | — | | | | 8,150 | |
Intangible assets, net | | | 267,161 | | | | 343,192 | |
Cash and cash equivalents | | | 53,865 | | | | 67,798 | |
Restricted cash | | | 21,519 | | | | 31,369 | |
Investment in and advances to non-consolidated entities | | | 55,985 | | | | 179,133 | |
Deferred expenses, net | | | 38,245 | | | | 35,741 | |
Notes receivable, net | | | 60,567 | | | | 68,812 | |
Rent receivable-current | | | 11,463 | | | | 19,829 | |
Rent receivable- deferred | | | 12,529 | | | | 16,499 | |
Other assets | | | 43,111 | | | | 40,675 | |
Total assets | | $ | 3,579,845 | | | $ | 4,105,725 | |
| | | | | | | | |
Liabilities and Equity: | | | | | | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable | | $ | 1,857,909 | | | $ | 2,033,854 | |
Exchangeable notes payable | | | 85,709 | | | | 204,074 | |
Trust preferred securities | | | 129,120 | | | | 129,120 | |
Contract right payable | | | 15,252 | | | | 14,776 | |
Dividends payable | | | 18,412 | | | | 24,681 | |
Liabilities-discontinued operations | | | — | | | | 6,142 | |
Accounts payable and other liabilities | | | 43,629 | | | | 33,814 | |
Accrued interest payable | | | 11,068 | | | | 16,345 | |
Deferred revenue-below market leases, net | | | 107,535 | | | | 121,722 | |
Prepaid rent | | | 13,975 | | | | 20,126 | |
| | | 2,282,609 | | | | 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, 121,943,258 and 100,300,238 shares issued and outstanding in 2009 and 2008, respectively | | | 12 | | | | 10 | |
Additional paid-in-capital | | | 1,750,979 | | | | 1,638,540 | |
Accumulated distributions in excess of net income | | | (870,862 | ) | | | (569,131 | ) |
Accumulated other comprehensive income (loss) | | | 673 | | | | (15,650 | ) |
Total shareholders’ equity | | | 1,208,669 | | | | 1,406,075 | |
Noncontrolling interests | | | 88,567 | | | | 94,996 | |
Total equity | | | 1,297,236 | | | | 1,501,071 | |
Total liabilities and equity | | $ | 3,579,845 | | | $ | 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 December 31, | | | Twelve Months ended December 31, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
EARNINGS PER SHARE: (1) | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | |
Loss from continuing operations attributable to common shareholders | | $ | (30,329 | ) | | $ | (13,171 | ) | | $ | (190,635 | ) | | $ | (15,776 | ) |
Less: Unvested common share dividends | | | (64 | ) | | | (69 | ) | | | (449 | ) | | | (491 | ) |
Loss attributable to common shareholders from continuing operations for earnings per share | | | (30,393 | ) | | | (13,240 | ) | | | (191,084 | ) | | | (16,267 | ) |
Loss from discontinued operations attributable to common shareholders | | | (21,856 | ) | | | (7,246 | ) | | | (51,792 | ) | | | (2,707 | ) |
Net loss attributable to common shareholders for earnings per share - basic | | $ | (52,249 | ) | | $ | (20,486 | ) | | $ | (242,876 | ) | | $ | (18,974 | ) |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding – basic | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
| | | | | | | | | | | | | | | | |
Loss per common share-basic: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.15 | ) | | $ | (1.75 | ) | | $ | (0.24 | ) |
Loss from discontinued operations | | | (0.18 | ) | | | (0.08 | ) | | | (0.47 | ) | | | (0.04 | ) |
Net loss attributable to common shareholders | | $ | (0.43 | ) | | $ | (0.23 | ) | | $ | (2.22 | ) | | $ | (0.28 | ) |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Loss attributable to common shareholders from continuing operations for earnings per share-basic | | $ | (30,393 | ) | | $ | (13,240 | ) | | $ | (191,084 | ) | | $ | (16,267 | ) |
Incremental loss attributed to assumed conversion of dilutive securities | | | — | | | | — | | | | — | | | | — | |
Loss attributable to common shareholders from continuing operations for earnings per share | | | (30,393 | ) | | | (13,240 | ) | | | (191,084 | ) | | | (16,267 | ) |
Loss from discontinued operations attributable to common shareholders | | | (21,856 | ) | | | (7,246 | ) | | | (51,792 | ) | | | (2,707 | ) |
Net loss attributable to common shareholders for earnings per share - diluted | | $ | (52,249 | ) | | $ | (20,486 | ) | | $ | (242,876 | ) | | $ | (18,974 | ) |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares used in calculation of basic earnings per share | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
Add incremental shares representing: | | | | | | | | | | | | | | | | |
Shares issuable upon conversion of dilutive securities | | | — | | | | — | | | | — | | | | — | |
Weighted average number of shares used in calculation of diluted earnings per share | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
| | | | | | | | | | | | | | | | |
Loss per common share-diluted: | | | | | | | | | | | | | | | | |
Loss from continuing operations | | $ | (0.25 | ) | | $ | (0.15 | ) | | $ | (1.75 | ) | | $ | (0.24 | ) |
Loss from discontinued operations | | | (0.18 | ) | | | (0.08 | ) | | | (0.47 | ) | | | (0.04 | ) |
Net loss attributable to common shareholders | | $ | (0.43 | ) | | $ | (0.23 | ) | | $ | (2.22 | ) | | $ | (0.28 | ) |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE AND COMPANY FUNDS FROM OPERATIONS PER SHARE (Continued)
(Unaudited and in thousands, except share and per share data)
| | Three Months ended December 31, | | | Twelve Months ended December, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
COMPANY FUNDS FROM OPERATIONS: (1) (2) | | | | | | | | | | | | |
Basic and Diluted: | | | | | | | | | | | | |
Net loss attributable to common shareholders | | $ | (52,185 | ) | | $ | (20,417 | ) | | $ | (242,427 | ) | | $ | (18,483 | ) |
Adjustments: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 41,597 | | | | 50,350 | | | | 178,000 | | | | 241,986 | |
Noncontrolling interests- OP units | | | (2,903 | ) | | | (2,297 | ) | | | (1,970 | ) | | | (12,493 | ) |
Amortization of leasing commissions | | | 794 | | | | 1,191 | | | | 3,063 | | | | 2,684 | |
Joint venture and noncontrolling interest adjustment | | | (1,106 | ) | | | 7,933 | | | | 4,279 | | | | 23,245 | |
Gain on sale of joint venture investment | | | (2,000 | ) | | | — | | | | (2,003 | ) | | | — | |
Noncontrolling interest share of gain on sale | | | — | | | | — | | | | — | | | | 1,385 | |
Preferred dividends- Series C | | | 1,702 | | | | 2,111 | | | | 14,212 | | | | 3,174 | |
Gains on sale of properties | | | (2,854 | ) | | | (1,166 | ) | | | (9,134 | ) | | | (44,957 | ) |
Gain on sale of marketable securities | | | — | | | | — | | | | (19 | ) | | | — | |
Company FFO | | $ | (16,955 | ) | | $ | 37,705 | | | $ | (55,999 | ) | | $ | 196,541 | |
| | | | | | | | | | | | | | | | |
Basic: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-basic EPS | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
Unvested share-based payment awards | | | 676,145 | | | | 386,256 | | | | 698,549 | | | | 415,741 | |
Operating partnership units | | | 5,442,773 | | | | 18,327,874 | | | | 5,447,974 | | | | 34,202,572 | |
Preferred Shares- Series C | | | 5,099,507 | | | | 5,633,894 | | | | 5,370,135 | | | | 6,094,590 | |
Weighted average shares outstanding-basic Company FFO | | | 131,748,512 | | | | 111,243,698 | | | | 120,797,613 | | | | 108,585,493 | |
Company FFO per share | | $ | (0.13 | ) | | $ | 0.34 | | | $ | (0.46 | ) | | $ | 1.81 | |
| | | | | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – diluted EPS | | | 120,530,087 | | | | 86,895,674 | | | | 109,280,955 | | | | 67,872,590 | |
Unvested share-based payment awards | | | 676,145 | | | | 386,256 | | | | 698,549 | | | | 415,741 | |
Operating partnership units | | | 5,442,773 | | | | 18,327,874 | | | | 5,447,974 | | | | 34,202,572 | |
Preferred Shares- Series C | | | 5,099,507 | | | | 5,633,894 | | | | 5,370,135 | | | | 6,094,590 | |
Weighted average shares outstanding – diluted Company FFO | | | 131,748,512 | | | | 111,243,698 | | | | 120,797,613 | | | | 108,585,493 | |
Company FFO per share | | $ | (0.13 | ) | | $ | 0.34 | | | $ | (0.46 | ) | | $ | 1.81 | |
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 $0.03 for the three months ended December 31, 2008, and $0.09 for the twelve months ended December 31, 2008 respectively. Loss per common share (diluted) was increased by $0.02 for the three months ended December 31, 2008, and loss per common share (diluted) was increased by $0.09 for the twelve months ended December 31, 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 Fourth Quarter Leasing Summary
| NEW LEASES | | | |
| Tenants/Guarantors | | Location | | Lease Expiration Date | | | Sq. Ft. | | | New Cash Rent Per Annum ($000) | | | New GAAP Rent Per Annum ($000) | |
| Office | | | | | | | | | | | | | | | |
1 | Brown Mackie College (1) | | Phoenix | AZ | | 09/2019 | | | | 4,747 | | | $ | 85 | | | $ | 85 | |
2 | Grupo SMS U.S.A. LLC (2) | | Irvine | CA | | 05/2020 | | | | 35,028 | | | $ | 787 | | | $ | 876 | |
3 | Leetex Construction (1) | | Dallas | TX | | 07/2012 | | | | 554 | | | $ | 9 | | | $ | 9 | |
4 | Neighborhood Assistance Corporation of America | | Decatur | GA | | 05/2017 | | | | 6,994 | | | $ | 138 | | | $ | 138 | |
5 | Patient Advocate Foundation | | Hampton | VA | | 12/2019 | | | | 36,484 | | | $ | 602 | | | $ | 602 | |
6 | STIA, LLC | | Dallas | TX | | 01/2013 | | | | 1,288 | | | $ | 18 | | | $ | 18 | |
6 | Total office new leases | | | | | | | | | | 85,095 | | | $ | 1,639 | | | $ | 1,728 | |
| | | | | | | | | | | | | | | | | | | | |
| Industrial | | | | | | | | | | | | | | | | | | | |
1 | Ozburn-Hessey Logistics | | Statesville | NC | | 05/2013 | | | | 471,000 | | | $ | 1,313 | | | $ | 1,313 | |
2 | Cardinal Unijax, LLC and Camelot Drive Holdings, LLC (3) | | Jacksonville | FL | | 03/2010 | | | | 58,589 | | | $ | 148 | | | $ | 148 | |
2 | Total industrial new leases | | | | | | | | | | 529,589 | | | $ | 1,461 | | | $ | 1,461 | |
8 | TOTAL NEW LEASES | | | | | | | | | | 614,684 | | | $ | 3,100 | | | $ | 3,189 | |
| 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 | Alice H. Vinton, d/b/a Vinton Realty | | Honolulu | HI | | 10/2009 | | | 02/2013 | | | | 308 | | | $ | 4 | | | $ | 7 | | | $ | 4 | | | $ | 7 | |
2 | Capital One Services, LLC | | Glenn Allen | VA | | 03/2010 | | | 03/2012 | | | | 77,045 | | | $ | 732 | | | $ | 1,019 | | | $ | 785 | | | $ | 1,010 | |
3 | City National Bank of NJ (4) | | Philadelphia | PA | | 12/2009 | | | 12/2010 | | | | 5,315 | | | $ | 239 | | | $ | 213 | | | $ | 239 | | | $ | 213 | |
4 | Cityspace Real Estate, Inc. | | Dallas | TX | | 11/2009 | | | 11/2012 | | | | 1,161 | | | $ | 16 | | | $ | 17 | | | $ | 16 | | | $ | 17 | |
5 | Dallas MTA, L.P., d/b/a Verizon Wireless | | Dallas | TX | | 09/2009 | | | 09/2014 | | | | 265 | | | $ | 25 | | | $ | 18 | | | $ | 25 | | | $ | 18 | |
6 | Entergy Arkansas, Inc. | | Little Rock | AR | | 10/2010 | | | 10/2015 | | | | 36,311 | | | $ | 237 | | | $ | 237 | | | $ | 237 | | | $ | 237 | |
7 | Entergy Services, Inc. (3) | | Pine Bluff | AR | | 10/2010 | | | 10/2015 | | | | 27,189 | | | $ | 192 | | | $ | 192 | | | $ | 192 | | | $ | 192 | |
8 | HSBC Card Services, Inc. | | Tulsa | OK | | 01/2010 | | | 01/2011 | | | | 101,100 | | | $ | 1,446 | | | $ | 1,307 | | | $ | 1,446 | | | $ | 1,307 | |
9 | John Michelli | | Baltimore | MD | | 09/2009 | | | 12/2015 | | | | 543 | | | $ | 4 | | | $ | 3 | | | $ | 4 | | | $ | 3 | |
10 | Money Management International (5) | | Phoenix | AZ | | 03/2016 | | | 07/2018 | | | | 48,831 | | | $ | 1,099 | | | $ | 646 | | | $ | 1,107 | | | $ | 627 | |
11 | United HealthCare Services, Inc. | | San Antonio | TX | | 11/2010 | | | 11/2017 | | | | 142,500 | | | $ | 1,781 | | | $ | 1,640 | | | $ | 1,866 | | | $ | 1,621 | |
12 | Windell Investments, Inc. (2) | | Irvine | CA | | 02/2010 | | | 08/2015 | | | | 6,725 | | | $ | 160 | | | $ | 129 | | | $ | 160 | | | $ | 129 | |
12 | Total office lease extensions | | | | | | | | | | | | | | 447,293 | | | $ | 5,935 | | | $ | 5,428 | | | $ | 6,081 | | | $ | 5,381 | |
12 | TOTAL LEASE EXTENSIONS | | | | | | | | | | | | | | 447,293 | | | $ | 5,935 | | | $ | 5,428 | | | $ | 6,081 | | | $ | 5,381 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
20 | TOTAL NEW AND EXTENDED LEASES | | | | | | | | | | | | | | 1,061,977 | | | $ | 9,035 | | | $ | 5,428 | | | $ | 9,270 | | | $ | 5,381 | |
Footnotes
| (1) | Represents expansion portion of existing lease. |
| (2) | Consolidated joint venture property, our ownership is 64.35%. |
| (3) | Held as an investment in Net Lease Strategic Assets Fund. |
| (4) | Consolidated joint venture property, our ownership is 80.50%. |
| (5) | New cash and GAAP rents represent full occupancy, prior cash and GAAP rents for 28,710 square feet. |
LEXINGTON REALTY TRUST
2009 Fourth Quarter Investment/Disposition Summary
| | INVESTMENTS | | | | | | | | | | | | | | | | | | |
| | Tenants/Guarantors | | Location | | Property Type | | Basis ($000) | | | Estimated Current Annual Cash Rent Net ($000) | | | Current Cash Yield | | | Lease Expiration | |
1 | | Canal Insurance Company (1) | | Greenville | | SC | | Office | | $ | 10,500 | | | $ | 903 | | | | 8.6 | % | | 12/2029 | |
1 | | TOTAL INVESTMENT | | | | | | | | $ | 10,500 | | | $ | 903 | | | | 8.6 | % | | | | |
| | DISPOSITIONS (2) | | |
| | Tenants/Guarantors | | Location | | Property Type | | Gross Sale Price ($000) | | | Annualized NOI | | Month of Disposition |
1 | | Compass Bank | | Beaumont | TX | | Office | | $ | 3,200 | | | $ | 290 | | Nov |
2 | | Kohl's Department Stores, Inc. | | Eau Claire | WI | | Retail | | $ | 5,000 | | | $ | 472 | | Dec |
3 | | Multi-tenant | | Dallas | TX | | Office | | $ | 7,750 | | | $ | 482 | | Dec |
4 | | Rock Falls Country Market, LLC (Rock Island Country Market, LLC) | | Rock Falls | IL | | Retail | | $ | 650 | | | $ | 128 | | Nov |
5 | | Staples, Inc. | | Baton Rouge | LA | | Industrial | | $ | 5,000 | | | $ | 454 | | Dec |
6 | | Vacant (3) | | Houston | TX | | Office | | $ | 18,229 | | | $ | 408 | | Dec |
7 | | Vacant (3) | | Plymouth | MI | | Industrial | | $ | 4,335 | | | $ | (499 | ) | Dec |
8 | | Vacant | | Grand Prairie | TX | | Retail | | $ | 1,525 | | | $ | (37 | ) | Nov |
8 | | TOTAL DISPOSITIONS | | | | | | | $ | 45,689 | | | $ | 1,698 | | |
Footnotes
| (1) | Tenant has an option to purchase the property on the fifth anniversary of the lease commencement at fair market value, but not less than $10.7 million and no greater than $11.6 million. If tenant fails to exercise its purchase option, Lexington has the right to require tenant to purchase the property for approximately $10.7 million. |
| (2) | Lexington also sold its investment in two joint ventures for an aggregate gross sales price of approximately $36.6 million. Lexington's share of gross sales price was approximately $14.7 million and net proceeds were approximately $12.6 million. |
| (3) | Gross sale price represents mortgage debt balance transferred to lender. |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
OFFICE PROPERTIES | | | | | | | | | | | | | | | | | | |
2010 | | 1/14/2010 | | 421 Butler Farm Rd. | | Hampton | | VA | | (20)(22) | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | | 20,031 | | | | 181 | | | | 117 | | | | 0 | |
| | 1/31/2010 | | 389-399 Interpace Hwy. | | Parsippany | | NJ | | (17)(18)(20) | | Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | | | 19,704 | | | | 534 | | | | 524 | | | | 0 | |
| | 11/30/2010 | | 5724 West Las Positas Blvd. | | Pleasanton | | CA | | (8)(9)(27) | | NK Leasehold, LLC | | | 40,914 | | | | 778 | | | | 643 | | | | 0 | |
| | 12/31/2010 | | 100 Barnes Rd. | | Wallingford | | CT | | — | | 3M Company | | | 44,400 | | | | 654 | | | | 606 | | | | 475 | |
| | | | 1701 Market St. | | Philadelphia | | PA | | (6)(10) | | Sun National Bank | | | 5,315 | | | | 213 | | | | 213 | | | | 0 | |
2011 | | 1/31/2011 | | 4848 129th East Ave. | | Tulsa | | OK | | — | | HSBC Card Services, Inc. (HSBC Finance Corporation) | | | 101,100 | | | | 1,307 | | | | 1,307 | | | | 0 | |
| | 2/28/2011 | | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | — | | The Wackenhut Corporation | | | 96,118 | | | | 1,813 | | | | 1,812 | | | | 2,402 | |
| | 9/30/2011 | | 200 Lucent Ln. | | Cary | | NC | | — | | Alcatel-Lucent USA, Inc. | | | 124,944 | | | | 2,230 | | | | 2,059 | | | | 0 | |
| | 11/30/2011 | | 207 Mockingbird Ln. | | Johnson City | | TN | | — | | SunTrust Bank | | | 63,800 | | | | 675 | | | | 756 | | | | 675 | |
| | 12/20/2011 | | 15 Nijborg | | 3927 DA Renswoude | | The Netherlands | | (27) | | AS Watson (Health and Beauty Continental Europe, BV) | | | 17,610 | | | | 351 | | | | 351 | | | | 0 | |
| | 12/31/2011 | | 2050 Roanoke Rd. | | Westlake | | TX | | — | | Chrysler Financial Services Americas, LLC | | | 130,290 | | | | 3,660 | | | | 3,455 | | | | 0 | |
2012 | | 1/31/2012 | | 26210 and 26220 Enterprise Court | | Lake Forest | | CA | | — | | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | | | 100,012 | | | | 1,914 | | | | 1,791 | | | | 0 | |
| | | | 4000 Johns Creek Pkwy. | | Suwanee | | GA | | — | | Kraft Foods North America, Inc. | | | 73,264 | | | | 1,402 | | | | 1,385 | | | | 0 | |
| | | | 1275 Northwest 128th St. | | Clive | | IA | | — | | Principal Life Insurance Company | | | 61,180 | | | | 799 | | | | 799 | | | | 935 | |
| | 3/31/2012 | | 1701 Market St. | | Philadelphia | | PA | | (6)(10) | | Car-Tel Communications, Inc. | | | 1,220 | | | | 49 | | | | 48 | | | | 0 | |
| | | | 3940 South Teller St. | | Lakewood | | CO | | — | | MoneyGram Payment Systems, Inc. | | | 68,165 | | | | 1,169 | | | | 867 | | | | 1,295 | |
| | | | 120 East Shore Dr. | | Glen Allen | | VA | | — | | Capital One Services, LLC | | | 77,045 | | | | 1,014 | | | | 1,010 | | | | 847 | |
| | 6/30/2012 | | 275 South Valencia Ave. | | Brea | | CA | | — | | Bank of America NT & SA | | | 637,503 | | | | 8,710 | | | | 8,794 | | | | 0 | |
| | 8/31/2012 | | 5757 Decatur Blvd. | | Indianapolis | | IN | | — | | Allstate Insurance Company | | | 84,200 | | | | 1,373 | | | | 1,547 | | | | 0 | |
| | | | | | | | | | — | | Damar Services, Inc. | | | 5,756 | | | | 42 | | | | 42 | | | | 47 | |
| | | | 2706 Media Center Dr. | | Los Angeles | | CA | | — | | Sony Electronics, Inc. | | | 20,203 | | | | 261 | | | | 251 | | | | 0 | |
| | 10/31/2012 | | 4455 American Way | | Baton Rouge | | LA | | — | | Bell South Mobility, Inc. | | | 70,100 | | | | 1,109 | | | | 1,114 | | | | 1,207 | |
| | 11/7/2012 | | 2706 Media Center Dr. | | Los Angeles | | CA | | — | | Playboy Enterprises, Inc. | | | 63,049 | | | | 1,445 | | | | 1,257 | | | | 0 | |
| | 11/14/2012 | | 2211 South 47th St. | | Phoenix | | AZ | | — | | Avnet, Inc. | | | 176,402 | | | | 2,408 | | | | 2,259 | | | | 0 | |
| | 12/31/2012 | | 200 Executive Blvd. South | | Southington | | CT | | — | | Hartford Fire Insurance Company | | | 153,364 | | | | 1,679 | | | | 1,624 | | | | 0 | |
2013 | | 1/31/2013 | | 12600 Gateway Blvd. | | Fort Meyers | | FL | | — | | Gartner, Inc. | | | 62,400 | | | | 1,099 | | | | 1,088 | | | | 0 | |
| | | | 810 & 820 Gears Rd. | | Houston | | TX | | — | | IKON Office Solutions, Inc. | | | 157,790 | | | | 2,229 | | | | 2,251 | | | | 0 | |
| | 3/31/2013 | | 3165 McKelvey Rd. | | Bridgeton | | MO | | — | | BJC Health System | | | 52,994 | | | | 384 | | | | 527 | | | | 0 | |
| | | | 8900 Freeport Pkwy. | | Irving | | TX | | — | | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) | | | 268,445 | | | | 4,830 | | | | 4,889 | | | | 0 | |
| | 4/30/2013 | | Sandlake Rd./Kirkman Rd. | | Orlando | | FL | | — | | Lockheed Martin Corporation | | | 184,000 | | | | 960 | | | | 1,869 | | | | 960 | |
| | 5/31/2013 | | 6303 Barfield Rd. | | Atlanta | | GA | | — | | International Business Machines Corporation (Internet Security Systems, Inc.) | | | 238,600 | | | | 4,714 | | | | 4,882 | | | | 0 | |
| | 6/30/2013 | | 2210 Enterprise Dr. | | Florence | | SC | | (6) | | JPMorgan Chase Bank, NA | | | 179,300 | | | | 1,255 | | | | 1,255 | | | | 0 | |
| | 9/30/2013 | | 9200 South Park Center Loop | | Orlando | | FL | | (6) | | Corinthian Colleges, Inc. | | | 59,927 | | | | 1,253 | | | | 1,159 | | | | 0 | |
| | 11/30/2013 | | 1110 Bayfield Dr. | | Colorado Springs | | CO | | — | | Honeywell International, Inc. | | | 166,575 | | | | 1,743 | | | | 1,600 | | | | 1,713 | |
| | 12/13/2013 | | 3333 Coyote Hill Rd. | | Palo Alto | | CA | | — | | Xerox Corporation | | | 202,000 | | | | 3,499 | | | | 3,390 | | | | 0 | |
| | 12/31/2013 | | 2550 Interstate Dr. | | Harrisburg | | PA | | — | | New Cingular Wireless PCS, LLC | | | 81,859 | | | | 1,821 | | | | 1,870 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2014 | | 1/31/2014 | | 1701 Market St. | | Philadelphia | | PA | | (10) | | Morgan, Lewis & Bockius, LLC | | | 293,170 | | | | 4,465 | | | | 4,464 | | | | 5,149 | |
| | | | 6226 West Sahara Ave. | | Las Vegas | | NV | | — | | Nevada Power Company | | | 282,000 | | | | 7,735 | | | | 4,008 | | | | 2,754 | |
| | 3/15/2014 | | 101 East Erie St. | | Chicago | | IL | | — | | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | | | 218,414 | | | | 4,135 | | | | 5,006 | | | | 0 | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
| | 5/31/2014 | | 3476 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Bank, N.A. | | | 169,083 | | | | 2,648 | | | | 2,657 | | | | 0 | |
| | | | 3480 Stateview Blvd. | | Fort Mill | | SC | | — | | Wells Fargo Bank, N.A. | | | 169,218 | | | | 3,441 | | | | 3,449 | | | | 0 | |
| | | | 859 Mount Vernon Hwy. | | Atlanta | | GA | | (16) | | International Business Machines Corporation (Internet Security Systems, Inc.) | | | 50,400 | | | | 1,208 | | | | 1,030 | | | | 0 | |
| | 7/31/2014 | | 16676 Northchase Dr. | | Houston | | TX | | — | | Anadarko Petroleum Corporation | | | 101,111 | | | | 1,618 | | | | 1,627 | | | | 0 | |
| | 9/30/2014 | | 333 Mt. Hope Ave. | | Rockaway | | NJ | | — | | BASF Corporation | | | 95,500 | | | | 2,244 | | | | 2,123 | | | | 0 | |
| | 10/31/2014 | | 1409 Centerpoint Blvd. | | Knoxville | | TN | | — | | Alstom Power, Inc. | | | 84,404 | | | | 1,591 | | | | 1,621 | | | | 0 | |
| | | | 2800 Waterford Lake Dr. | | Midlothian | | VA | | — | | Alstom Power, Inc. | | | 99,057 | | | | 1,976 | | | | 2,015 | | | | 0 | |
| | | | 700 US Hwy. Route 202-206 | | Bridgewater | | NJ | | — | | Biovail Pharmaceuticals, Inc. (Biovail Corporation) | | | 115,558 | | | | 2,070 | | | | 2,848 | | | | 0 | |
| | 12/14/2014 | | 5150 220th Ave. | | Issaquah | | WA | | — | | OSI Systems, Inc. (Instrumentarium Corporation) | | | 106,944 | | | | 2,124 | | | | 2,151 | | | | 0 | |
| | | | 22011 Southeast 51st St. | | Issaquah | | WA | | — | | OSI Systems, Inc. (Instrumentarium Corporation) | | | 95,600 | | | | 1,899 | | | | 1,896 | | | | 0 | |
| | 12/31/2014 | | 1066 Main St. | | Forest Park | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 14,859 | | | | 199 | | | | 187 | | | | 199 | |
| | | | 180 South Clinton St. | | Rochester | | NY | | (6) | | Frontier Corporation | | | 226,000 | | | | 2,973 | | | | 2,966 | | | | 0 | |
| | | | 201 West Main St. | | Cumming | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 14,208 | | | | 198 | | | | 286 | | | | 198 | |
| | | | 2223 North Druid Hills Rd. | | Atlanta | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 6,260 | | | | 112 | | | | 97 | | | | 112 | |
| | | | 275 Technology Dr. | | Canonsburg | | PA | | — | | ANSYS, Inc. | | | 107,872 | | | | 1,429 | | | | 1,378 | | | | 0 | |
| | | | 400 Butler Farm Rd. | | Hampton | | VA | | — | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | | 100,632 | | | | 1,206 | | | | 1,241 | | | | 0 | |
| | | | 4545 Chamblee – Dunwoody Rd. | | Chamblee | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 4,565 | | | | 88 | | | | 74 | | | | 88 | |
| | | | 825 Southway Dr. | | Jonesboro | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 4,894 | | | | 77 | | | | 63 | | | | 77 | |
| | | | 956 Ponce de Leon Ave. | | Atlanta | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 3,900 | | | | 78 | | | | 87 | | | | 78 | |
| | | | 1698 Mountain Industrial Blvd. | | Stone Mountain | | GA | | — | | Bank of America, N.A. (Bank of America Corporation) | | | 5,704 | | | | 95 | | | | 89 | | | | 95 | |
2015 | | 1/31/2015 | | 26555 Northwestern Hwy. | | Southfield | | MI | | — | | Federal-Mogul Corporation | | | 187,163 | | | | 1,158 | | | | 1,418 | | | | 0 | |
| | 4/30/2015 | | 13775 McLearen Rd. | | Herndon | | VA | | — | | Equant, Inc. (Equant, N.V.) | | | 125,293 | | | | 2,059 | | | | 2,132 | | | | 0 | |
| | 6/30/2015 | | 389-399 Interpace Hwy. | | Parsippany | | NJ | | (18)(20) | | Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | | | 133,647 | | | | 3,624 | | | | 3,555 | | | | 0 | |
| | 7/1/2015 | | 33 Commercial St. | | Foxboro | | MA | | — | | Invensys Systems, Inc. (Siebe, Inc.) | | | 164,689 | | | | 3,438 | | | | 3,438 | | | | 3,024 | |
| | 7/31/2015 | | 4001 International Pkwy. | | Carrollton | | TX | | — | | Motel 6 Operating, LP (Accor S.A.) | | | 138,443 | | | | 3,098 | | | | 3,204 | | | | 3,612 | |
| | 9/27/2015 | | 10001 Richmond Ave. | | Houston | | TX | | — | | Baker Hughes, Inc. | | | 554,385 | | | | 8,163 | | | | 7,375 | | | | 6,596 | |
| | | | 12645 West Airport Rd. | | Sugar Land | | TX | | — | | Baker Hughes, Inc. | | | 165,836 | | | | 2,091 | | | | 1,943 | | | | 1,976 | |
| | 9/30/2015 | | 500 Olde Worthington Rd. | | Westerville | | OH | | (5) | | InVentiv Communications, Inc. | | | 97,000 | | | | 1,112 | | | | 1,256 | | | | 0 | |
| | | | 550 Business Center Dr. | | Lake Mary | | FL | | — | | JPMorgan Chase Bank, NA | | | 125,920 | | | | 2,732 | | | | 1,832 | | | | 0 | |
| | | | 600 Business Center Dr. | | Lake Mary | | FL | | — | | JPMorgan Chase Bank, NA | | | 125,155 | | | | 2,789 | | | | 1,757 | | | | 0 | |
| | 10/31/2015 | | 12209 West Markham St. | | Little Rock | | AR | | — | | Entergy Arkansas, Inc. | | | 36,311 | | | | 237 | | | | 237 | | | | 237 | |
2016 | | 4/30/2016 | | 11511 Luna Rd. | | Farmers Branch | | TX | | — | | Haggar Clothing Company (Texas Holding Clothing Corporation and Haggar Corporation) | | | 180,507 | | | | 2,188 | | | | 3,189 | | | | 2,531 | |
| | | | 2000 Eastman Dr. | | Milford | | OH | | — | | Siemens Shared Services, LLC | | | 221,215 | | | | 2,486 | | | | 1,823 | | | | 2,486 | |
| | 10/31/2016 | | 104 & 110 South Front St. | | Memphis | | TN | | — | | Hnedak Bobo Group, Inc. | | | 37,229 | | | | 484 | | | | 501 | | | | 0 | |
| | 11/30/2016 | | 4000 Johns Creek Pkwy. | | Suwanee | | GA | | — | | Perkin Elmer Instruments, LLC | | | 13,955 | | | | 224 | | | | 232 | | | | 0 | |
| | 12/31/2016 | | 37101 Corporate Dr. | | Farmington Hills | | MI | | — | | TEMIC Automotive of North America, Inc. | | | 119,829 | | | | 3,073 | | | | 2,442 | | | | 0 | |
2017 | | 4/30/2017 | | 1315 West Century Dr. | | Louisville | | CO | | — | | Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC) | | | 106,877 | | | | 1,338 | | | | 1,600 | | | | 0 | |
| | 9/30/2017 | | 9201 East Dry Creek Rd. | | Centennial | | CO | | — | | The Shaw Group, Inc. | | | 128,500 | | | | 2,206 | | | | 2,372 | | | | 0 | |
| | 11/30/2017 | | 6200 Northwest Pkwy. | | San Antonio | | TX | | — | | United HealthCare Services, Inc. | | | 142,500 | | | | 1,640 | | | | 1,631 | | | | 1,968 | |
2018 | | 5/30/2018 | | 13651 McLearen Rd. | | Herndon | | VA | | — | | US Government | | | 159,664 | | | | 3,005 | | | | 3,386 | | | | 0 | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
| | 6/14/2018 | | 17 Nijborg | | 3927 DA Renswoude | | The Netherlands | | (27) | | AS Watson (Health and Beauty Continental Europe, BV) | | | 114,195 | | | | 3,124 | | | | 2,491 | | | | 0 | |
| | 7/31/2018 | | 4200 RCA Blvd. | | Palm Beach Gardens | | FL | | — | | Office Suites Plus Properties, Inc. | | | 18,400 | | | | 428 | | | | 449 | | | | 0 | |
| | 9/15/2018 | | 295 Chipeta Way | | Salt Lake City | | UT | | — | | University of Utah | | | 295,000 | | | | 5,696 | | | | 5,696 | | | | 0 | |
| | 9/30/2018 | | 1701 Market St. | | Philadelphia | | PA | | (6)(10) | | Brinker Corner Bakery II, LLC | | | 8,070 | | | | 196 | | | | 211 | | | | 0 | |
| | 11/30/2018 | | 4201 Marsh Ln. | | Carrollton | | TX | | — | | Carlson Restaurants Worldwide, Inc. (Carlson Companies, Inc.) | | | 130,000 | | | | 1,927 | | | | 1,975 | | | | 0 | |
| | 12/22/2018 | | 5200 Metcalf Ave. | | Overland Park | | KS | | — | | Swiss Re America Holding Corporation | | | 320,198 | | | | 4,332 | | | | 4,364 | | | | 0 | |
2019 | | 4/1/2019 | | 9201 Stateline Rd. | | Kansas City | | MO | | — | | Swiss Re America Holding Corporation | | | 155,925 | | | | 2,063 | | | | 2,063 | | | | 0 | |
| | 6/19/2019 | | 3965 Airways Blvd. | | Memphis | | TN | | — | | Federal Express Corporation | | | 521,286 | | | | 7,113 | | | | 7,013 | | | | 5,375 | |
| | 7/31/2019 | | 500 Jackson St. | | Columbus | | IN | | — | | Cummins, Inc. | | | 390,100 | | | | 4,335 | | | | 4,539 | | | | 4,925 | |
| | 10/31/2019 | | 10475 Crosspoint Blvd. | | Fishers | | IN | | — | | John Wiley & Sons, Inc. | | | 123,416 | | | | 2,347 | | | | 2,269 | | | | 0 | |
| | 12/31/2019 | | 421 Butler Farm Rd. | | Hampton | | VA | | (20)(22) | | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | | | 36,484 | | | | 602 | | | | 602 | | | | 0 | |
| | 12/31/2019 | | 850-950 Warrenville Rd. | | Lisle | | IL | | (5) | | National Louis University | | | 99,414 | | | | 1,323 | | | | 1,669 | | | | 0 | |
2020 | | 1/31/2020 | | 10300 Kincaid Dr. | | Fishers | | IN | | — | | Roche Diagnostics Operations, Inc. | | | 193,000 | | | | 2,818 | | | | 2,883 | | | | 3,812 | |
| | 2/14/2020 | | 5600 Broken Sound Blvd. | | Boca Raton | | FL | | (6) | | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | | | 136,789 | | | | 2,157 | | | | 2,237 | | | | 0 | |
| | 7/8/2020 | | 1460 Tobias Gadsen Blvd. | | Charleston | | SC | | (6) | | Hagemeyer North America, Inc. | | | 50,076 | | | | 763 | | | | 840 | | | | 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) | | | 186,889 | | | | 5,068 | | | | 4,972 | | | | 0 | |
| | 3/31/2021 | | 1311 Broadfield Blvd. | | Houston | | TX | | — | | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | | | 155,040 | | | | 2,922 | | | | 2,670 | | | | 0 | |
| | 6/30/2021 | | 1415 Wyckoff Rd. | | Wall | | NJ | | — | | New Jersey Natural Gas Company | | | 157,511 | | | | 2,923 | | | | 2,923 | | | | 4,224 | |
| | 11/30/2021 | | 29 South Jefferson Rd. | | Whippany | | NJ | | — | | CAE SimuFlite, Inc. | | | 123,734 | | | | 2,296 | | | | 2,327 | | | | 2,069 | |
2022 | | 12/31/2022 | | 147 Milk St. | | Boston | | MA | | — | | Harvard Vanguard Medical Assoc. | | | 52,337 | | | | 1,532 | | | | 1,661 | | | | 0 | |
2023 | | 3/31/2023 | | 6555 Sierra Dr. | | Irving | | TX | | — | | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | | | 247,254 | | | | 2,277 | | | | 2,952 | | | | 0 | |
| | 7/31/2023 | | 11201 Renner Blvd. | | Lenexa | | KS | | (6) | | Applebee’s Services, Inc. (DineEquity, Inc.) | | | 178,000 | | | | 3,532 | | | | 3,902 | | | | 0 | |
2025 | | 11/30/2025 | | 11707 Miracle Hills Dr. | | Omaha | | NE | | — | | Infocrossing, LLC (Infocrossing, Inc.) | | | 85,200 | | | | 1,167 | | | | 1,167 | | | | 0 | |
| | 12/31/2025 | | 2005 East Technology Cir. | | Tempe | | AZ | | — | | Infocrossing, Inc. | | | 60,000 | | | | 1,128 | | | | 1,128 | | | | 0 | |
2029 | | 12/31/2029 | | 400 East Stone Ave. | | Greenville | | SC | | (21) | | Canal Insurance Company | | | 128,041 | | | | 0 | | | | 0 | | | | 0 | |
NA | | NA | | 10475 Crosspoint Blvd. | | Fishers | | IN | | — | | (Available for Lease)(Prior tennat John Wiley & Sons, Inc.) | | | 17,631 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 1701 Market St. | | Philadelphia | | PA | | (10) | | Parking Operators | | | 0 | | | | 2,283 | | | | 2,283 | | | | 0 | |
| | | | 101 East Erie St. | | Chicago | | IL | | — | | (Available for Lease) | | | 12,270 | | | | 0 | | | | 0 | | | | 0 | |
OFFICE TOTAL/WEIGHTED AVERAGE | | | | 99.8% Leased | | | 13,239,310 | | | $ | 214,663 | | | $ | 211,383 | | | | | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
INDUSTRIAL PROPERTIES | | | | | | | | | | | | | | | | |
2010 | | 3/31/2010 | | 1601 Pratt Ave. | | Marshall | | MI | | — | | Joseph Campbell Company | | | 58,300 | | | | 141 | | | | 141 | | | | 0 | |
| | | | 191 Arrowhead Dr. | | Hebron | | OH | | (15) | | Owens Corning Insulating Systems, LLC | | | 102,960 | | | | 286 | | | | 286 | | | | 0 | |
| | 4/30/2010 | | 2203 Sherrill Dr. | | Statesville | | NC | | (19)(20) | | LA-Z-Boy Greensboro, Inc. (LA-Z-Boy Inc.) | | | 168,600 | | | | 386 | | | | 640 | | | | 0 | |
| | 5/31/2010 | | 200 Arrowhead Dr. | | Hebron | | OH | | — | | Owens Corning Insulating Systems, LLC | | | 400,522 | | | | 895 | | | | 878 | | | | 881 | |
2011 | | 3/31/2011 | | 2455 Premier Dr. | | Orlando | | FL | | — | | Walgreen Company | | | 205,016 | | | | 508 | | | | 786 | | | | 508 | |
| | 5/31/2011 | | 291 Park Center Dr. | | Winchester | | VA | | (5) | | Kraft Foods North America, Inc. | | | 344,700 | | | | 1,608 | | | | 1,577 | | | | 0 | |
| | 9/25/2011 | | 3820 Micro Dr. | | Millington | | TN | | (6) | | Ingram Micro, L.P (Ingram Micro, Inc.) | | | 701,819 | | | | 2,440 | | | | 2,370 | | | | 0 | |
2012 | | 8/4/2012 | | 101 Michelin Dr. | | Laurens | | SC | | — | | CEVA Logistics U.S., Inc. (TNT Holdings, B.V.) | | | 1,164,000 | | | | 3,413 | | | | 3,304 | | | | 2,619 | |
| | | | 7111 Crabb Rd. | | Temperance | | MI | | — | | CEVA Logistics U.S., Inc. (TNT Holdings, B.V.) | | | 744,570 | | | | 2,287 | | | | 2,214 | | | | 1,756 | |
| | 10/31/2012 | | 43955 Plymouth Oaks Blvd. | | Plymouth | | MI | | — | | Tower Automotive Operations USA I, LLC (Tower Automotive Holdings I, LLC) | | | 290,133 | | | | 1,886 | | | | 1,834 | | | | 2,081 | |
| | 12/31/2012 | | 245 Salem Church Rd. | | Mechanicsburg | | PA | | — | | Exel Logistics, Inc. (NFC plc) | | | 252,000 | | | | 869 | | | | 866 | | | | 0 | |
2013 | | 5/31/2013 | | 2203 Sherrill Dr. | | Statesville | | NC | | (19)(20) | | LA-Z-Boy Greensboro, Inc. (LA-Z-Boy Inc.) | | | 471,000 | | | | 1,313 | | | | 1,313 | | | | 0 | |
2014 | | 1/2/2014 | | 2415 US Hwy. 78 East | | Moody | | AL | | — | | CEVA Logistics U.S., Inc. (TNT Holdings, B.V.) | | | 595,346 | | | | 1,054 | | | | 1,054 | | | | 1,054 | |
| | 1/31/2014 | | 1133 Poplar Creek Rd. | | Henderson | | NC | | — | | Staples, Inc. | | | 196,946 | | | | 825 | | | | 809 | | | | 0 | |
| | 12/31/2014 | | 3686 South Central Ave. | | Rockford | | IL | | — | | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | | | 90,000 | | | | 404 | | | | 314 | | | | 446 | |
| | | | 75 North St. | | Saugerties | | NY | | (14) | | Rotron, Inc. (EG&G) | | | 52,000 | | | | 122 | | | | 232 | | | | 122 | |
2015 | | 12/31/2015 | | 749 Southrock Dr. | | Rockford | | IL | | — | | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | | | 150,000 | | | | 450 | | | | 488 | | | | 525 | |
2016 | | 2/28/2016 | | 7670 Hacks Cross Rd. | | Olive Branch | | MS | | — | | MAHLE Clevite, Inc. (MAHLE Industries, Inc.) | | | 268,104 | | | | 954 | | | | 915 | | | | 0 | |
| | 3/31/2016 | | 19500 Bulverde Rd. | | San Antonio | | TX | | — | | Harcourt, Inc. (Harcourt General, Inc.) | | | 559,258 | | | | 3,410 | | | | 3,509 | | | | 0 | |
| | 8/31/2016 | | 10590 Hamilton Ave. | | Cincinnati | | OH | | — | | The Hillman Group, Inc. | | | 248,200 | | | | 793 | | | | 793 | | | | 0 | |
| | 9/30/2016 | | 900 Industrial Blvd. | | Crossville | | TN | | — | | Dana Commercial Vehicle Products, LLC | | | 222,200 | | | | 684 | | | | 684 | | | | 0 | |
2017 | | 2/28/2017 | | 3456 Meyers Ave. | | Memphis | | TN | | — | | Sears, Roebuck & Company | | | 780,000 | | | | 1,592 | | | | 1,694 | | | | 1,592 | |
| | 6/30/2017 | | 7500 Chavenelle Rd. | | Dubuque | | IA | | — | | The McGraw-Hill Companies, Inc. | | | 330,988 | | | | 1,151 | | | | 1,164 | | | | 0 | |
| | 9/30/2017 | | 250 Swathmore Ave. | | High Point | | NC | | — | | Steelcase, Inc. | | | 244,851 | | | | 1,068 | | | | 1,087 | | | | 1,165 | |
| | 10/31/2017 | | 1420 Greenwood Rd. | | McDonough | | GA | | — | | Versacold USA, Inc. | | | 296,972 | | | | 2,645 | | | | 2,595 | | | | 0 | |
2018 | | 6/30/2018 | | 1650-1654 Williams Rd. | | Columbus | | OH | | — | | ODW Logistics, Inc. | | | 772,450 | | | | 1,347 | | | | 1,342 | | | | 0 | |
| | 9/30/2018 | | 50 Tyger River Dr. | | Duncan | | SC | | (6) | | Plastic Omnium Exteriors, LLC | | | 221,833 | | | | 958 | | | | 958 | | | | 0 | |
2019 | | 4/30/2019 | | 113 Wells St. | | North Berwick | | ME | | — | | United Technologies Corporation | | | 972,625 | | | | 1,535 | | | | 1,535 | | | | 1,200 | |
| | 10/17/2019 | | 10345 Philipp Pkwy. | | Streetsboro | | OH | | — | | L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.) | | | 649,250 | | | | 2,337 | | | | 2,611 | | | | 3,149 | |
2020 | | 3/31/2020 | | 2425 Hwy. 77 North | | Waxahachie | | TX | | — | | James Hardie Building Products, Inc. (James Hardie, NV) | | | 335,610 | | | | 3,400 | | | | 3,400 | | | | 0 | |
| | 6/30/2020 | | 3102 Queen Palm Dr. | | Tampa | | FL | | — | | Time Customer Service, Inc. (Time, Inc.) | | | 229,605 | | | | 1,129 | | | | 1,276 | | | | 0 | |
| | 9/30/2020 | | 3350 Miac Cove Rd. | | Memphis | | TN | | — | | Mimeo.com, Inc. | | | 107,405 | | | | 381 | | | | 370 | | | | 0 | |
| | 12/19/2020 | | 1901 Ragu Dr. | | Owensboro | | KY | | (12) | | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | | | 443,380 | | | | 1,049 | | | | 1,493 | | | | 1,802 | |
2021 | | 3/30/2021 | | 121 Technology Dr. | | Durham | | NH | | — | | Heidelberg Web Systems, Inc. | | | 500,500 | | | | 1,833 | | | | 1,999 | | | | 0 | |
| | 5/31/2021 | | 477 Distribution Pkwy. | | Collierville | | TN | | — | | Federal Express Corporation | | | 120,000 | | | | 480 | | | | 403 | | | | 0 | |
| | 11/30/2021 | | 2880 Kenny Biggs Rd. | | Lumberton | | NC | | — | | Quickie Manufacturing Corporation | | | 423,280 | | | | 1,257 | | | | 1,356 | | | | 0 | |
| | 12/31/2021 | | 224 Harbor Freight Rd. | | Dillon | | SC | | (6) | | Harbor Freight Tools USA, Inc. (Central Purchasing, Inc.) | | | 1,010,859 | | | | 2,996 | | | | 3,109 | | | | 0 | |
2025 | | 6/30/2025 | | 10000 Business Blvd. | | Dry Ridge | | KY | | — | | Dana Light Axle Products, LLC (Dana Holding Corporation and Dana Limited) | | | 336,350 | | | | 1,346 | | | | 1,346 | | | | 1,402 | |
| | | | 4010 Airpark Dr. | | Owensboro | | KY | | — | | Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | | | 211,598 | | | | 1,208 | | | | 1,208 | | | | 829 | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
| | | | 301 Bill Bryan Rd. | | Hopkinsville | | KY | | — | | Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | | | 424,904 | | | | 1,687 | | | | 1,687 | | | | 1,512 | |
| | | | 730 North Black Branch Rd. | | Elizabethtown | | KY | | — | | Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | | | 167,770 | | | | 537 | | | | 537 | | | | 558 | |
| | | | 750 North Black Branch Rd. | | Elizabethtown | | KY | | — | | Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | | | 539,592 | | | | 2,838 | | | | 2,838 | | | | 2,960 | |
| | 7/31/2025 | | 7005 Cochran Rd. | | Glenwillow | | OH | | — | | Royal Appliance Manufacturing Company | | | 458,000 | | | | 1,944 | | | | 2,251 | | | | 2,164 | |
2026 | | 10/31/2026 | | 5001 Greenwood Rd. | | Shreveport | | LA | | — | | Libbey Glass, Inc. (Libbey, Inc.) | | | 646,000 | | | | 1,954 | | | | 2,170 | | | | 0 | |
NA | | NA | | 1109 Commerce Blvd. | | Swedesboro | | NJ | | — | | (Available for Lease) | | | 262,644 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 1665 Hughes Way | | Long Beach | | CA | | (11) | | (Available for Lease) | | | 200,541 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 191 Arrowhead Dr. | | Hebron | | OH | | — | | (Available for Lease) | | | 147,450 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 250 Rittenhouse Cir. | | Bristol | | PA | | — | | (Available for Lease) | | | 255,019 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 3350 Miac Cove Rd. | | Memphis | | TN | | — | | (Available for Lease) | | | 33,954 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 34 East Main St. | | New Kingstown | | PA | | — | | (Available for Lease) | | | 179,200 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 6 Doughten Rd. | | New Kingstown | | PA | | — | | (Available for Lease) | | | 330,000 | | | | 0 | | | | 0 | | | | 0 | |
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | | | | 92.6% Leased | | | 18,918,304 | | | $ | 61,400 | | | $ | 63,436 | | | | | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
RETAIL PROPERTIES | | | | | | | | | | | | | | | | | | |
2010 | | 7/1/2010 | | 1600 East 23rd St. | | Chattanooga | | TN | | — | | BI-LO, LLC | | | 42,130 | | | | 130 | | | | 130 | | | | 134 | |
2011 | | 5/31/2011 | | 18601 Alderwood Mall Blvd. | | Lynnwood | | WA | | — | | Toys “R” Us, Inc. | | | 43,105 | | | | 281 | | | | 298 | | | | 279 | |
| | | | 4811 Wesley St. | | Greenville | | TX | | — | | Safeway Stores, Inc. | | | 48,492 | | | | 171 | | | | 242 | | | | 171 | |
| | | | 12535 Southeast 82nd Ave. | | Clackamas | | OR | | — | | Toys “R” Us, Inc. | | | 42,842 | | | | 305 | | | | 324 | | | | 298 | |
| | | | 6910 South Memorial Hwy. | | Tulsa | | OK | | — | | Toys “R” Us, Inc. | | | 43,123 | | | | 257 | | | | 273 | | | | 255 | |
| | 6/30/2011 | | 4733 Hills & Dales Rd. | | Canton | | OH | | — | | Bally's Total Fitness of the Midwest, Inc. (Bally's Health & Tennis Corporation) | | | 37,214 | | | | 363 | | | | 306 | | | | 0 | |
| | 12/29/2011 | | 13133 Steubner Ave. | | Houston | | TX | | — | | The Kroger Company | | | 52,200 | | | | 281 | | | | 404 | | | | 281 | |
2012 | | 4/30/2012 | | 10415 Grande Ave. | | Sun City | | AZ | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 265 | | | | 0 | |
| | | | 119 North Balboa Rd. | | El Paso | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 136 | | | | 0 | |
| | | | 402 East Crestwood Dr. | | Victoria | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 116 | | | | 0 | |
| | | | 4121 South Port Ave. | | Corpus Christi | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 135 | | | | 0 | |
| | | | 900 South Canal St. | | Carlsbad | | NM | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 105 | | | | 0 | |
| | | | 901 West Expwy. | | McAllen | | TX | | — | | Cafeteria Operators, LP (Furrs Restaurant Group, Inc.) | | | 10,000 | | | | 165 | | | | 164 | | | | 0 | |
| | 5/31/2012 | | 3451 Alta Mesa Blvd. | | Fort Worth | | TX | | — | | Minyard Food Stores, Inc. | | | 44,000 | | | | 304 | | | | 360 | | | | 304 | |
| | 11/30/2012 | | 101 West Buckingham Rd. | | Garland | | TX | | — | | Minyard Food Stores, Inc. | | | 40,000 | | | | 326 | | | | 326 | | | | 326 | |
| | | | 120 South Waco St. | | Hillsboro | | TX | | — | | Brookshire Grocery | | | 35,000 | | | | 161 | | | | 186 | | | | 161 | |
| | | | 205 Homer Rd. | | Minden | | LA | | — | | Brookshire Grocery | | | 35,000 | | | | 193 | | | | 285 | | | | 193 | |
2013 | | 2/28/2013 | | US 221 & Hospital Rd. | | Jefferson | | NC | | — | | Food Lion, Inc. (Delhaize America, Inc.) | | | 23,000 | | | | 73 | | | | 73 | | | | 73 | |
| | | | 104 Branchwood Shopping Center | | Jacksonville | | NC | | — | | Food Lion, Inc. (Delhaize America, Inc.) | | | 23,000 | | | | 84 | | | | 110 | | | | 84 | |
| | | | 291 Talbert Blvd. | | Lexington | | NC | | — | | Food Lion, Inc. (Delhaize America, Inc.) | | | 23,000 | | | | 138 | | | | 138 | | | | 138 | |
| | | | S. Carolina 52/52 Bypass | | Moncks Corner | | SC | | — | | Food Lion, Inc. (Delhaize America, Inc.) | | | 23,000 | | | | 62 | | | | 123 | | | | 62 | |
| | | | 3211 West Beverly St. | | Staunton | | VA | | — | | Food Lion, Inc. (Delhaize America, Inc.) | | | 23,000 | | | | 166 | | | | 166 | | | | 166 | |
| | 7/1/2013 | | 1053 Mineral Springs Rd. | | Paris | | TN | | — | | The Kroger Company | | | 31,170 | | | | 159 | | | | 213 | | | | 159 | |
| | | | 302 Coxcreek Pkwy. | | Florence | | AL | | — | | The Kroger Company | | | 42,130 | | | | 224 | | | | 313 | | | | 223 | |
| | 10/31/2013 | | 1084 East Second St. | | Franklin | | OH | | — | | Marsh Supermarkets, Inc. | | | 29,119 | | | | 111 | | | | 158 | | | | 111 | |
| | | | 130 Midland Ave. | | Port Chester | | NY | | — | | Pathmark Stores, Inc. | | | 59,000 | | | | 458 | | | | 1,197 | | | | 458 | |
| | | | 5104 North Franklin Rd. | | Lawrence | | IN | | — | | Marsh Supermarkets, Inc. | | | 28,721 | | | | 193 | | | | 193 | | | | 193 | |
2014 | | 3/31/2014 | | N.E.C. 45th St./Lee Blvd. | | Lawton | | OK | | — | | Associated Wholesale Grocers, Inc. | | | 30,757 | | | | 222 | | | | 174 | | | | 185 | |
2015 | | 1/31/2015 | | 1700 State Route 160 | | Port Orchard | | WA | | — | | Moran Foods, Inc. d/b/a Save-A-Lot, Ltd. | | | 16,037 | | | | 82 | | | | 82 | | | | 97 | |
| | 5/31/2015 | | 24th St. West & St. John’s Ave. | | Billings | | MT | | — | | Safeway Stores, Inc. | | | 40,800 | | | | 186 | | | | 333 | | | | 186 | |
2017 | | 3/31/2017 | | 1610 South Westmoreland Ave. | | Dallas | | TX | | — | | Malone’s Food Stores | | | 68,024 | | | | 358 | | | | 478 | | | | 376 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2018 | | 2/26/2018 | | 4831 Whipple Ave., Northwest | | Canton | | OH | | — | | Best Buy Company, Inc. | | | 46,350 | | | | 465 | | | | 465 | | | | 465 | |
| | | | 399 Peachwood Centre Dr. | | Spartanburg | | SC | | — | | Best Buy Company, Inc. | | | 45,800 | | | | 395 | | | | 395 | | | | 395 | |
| | 9/30/2018 | | 835 Julian Ave. | | Thomasville | | NC | | — | | Mighty Dollar, LLC | | | 23,767 | | | | 70 | | | | 70 | | | | 0 | |
| | 10/31/2018 | | 10340 U.S. 19 | | Port Richey | | FL | | — | | Kingswere Furniture | | | 53,280 | | | | 424 | | | | 424 | | | | 400 | |
| | 12/31/2018 | | 1150 West Carl Sandburg Dr. | | Galesburg | | IL | | — | | Kmart Corporation | | | 94,970 | | | | 403 | | | | 329 | | | | 0 | |
| | | | 12080 Carmel Mountain Rd. | | San Diego | | CA | | — | | Sears Holding Corporation | | | 107,210 | | | | 458 | | | | 751 | | | | 0 | |
| | | | 21082 Pioneer Plaza Dr. | | Watertown | | NY | | — | | Kmart Corporation | | | 120,727 | | | | 675 | | | | 482 | | | | 0 | |
| | | | 255 Northgate Dr. | | Manteca | | CA | | — | | Kmart Corporation | | | 107,489 | | | | 718 | | | | 555 | | | | 0 | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Sq.Ft. Leased or Available (1) | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
| | | | 5350 Leavitt Rd. | | Lorain | | OH | | — | | Kmart Corporation | | | 193,193 | | | | 1,017 | | | | 731 | | | | 0 | |
| | | | 97 Seneca Trail | | Fairlea | | WV | | — | | Kmart Corporation | | | 90,933 | | | | 474 | | | | 347 | | | | 0 | |
2021 | | 1/31/2021 | | 3040 Josey Ln. | | Carrollton | | TX | | — | | Ong’s Family, Inc. | | | 61,000 | | | | 268 | | | | 404 | | | | 0 | |
2028 | | 1/31/2028 | | 2010 Apalachee Pkwy. | | Tallahassee | | FL | | — | | Kohl's Department Stores, Inc. | | | 102,381 | | | | 400 | | | | 420 | | | | 484 | |
| | 8/31/2028 | | 9803 Edmonds Way | | Edmonds | | WA | | — | | Pudget Consumers Co-op d/b/a PCC Natural Markets | | | 34,459 | | | | 602 | | | | 602 | | | | 0 | |
NA | | NA | | 1700 State Route 160 | | Port Orchard | | WA | | — | | (Available for Lease) | | | 11,931 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 35400 Cowan Rd. | | Westland | | MI | | (7) | | (Available for Lease)(Prior tenant Sam’s Real Estate Business Trust) | | | 101,402 | | | | 62 | | | | 62 | | | | 0 | |
| | | | 5544 Atlanta Hwy. | | Montgomery | | AL | | — | | (Available for Lease) | | | 60,698 | | | | 0 | | | | 0 | | | | 0 | |
| | | | 811 US Hwy. 17 | | North Myrtle Beach | | SC | | — | | (Available for Lease) | | | 41,021 | | | | 0 | | | | 0 | | | | 0 | |
| | RETAIL TOTAL/WEIGHTED AVERAGE | | | 90.6% Leased | | | 2,280,475 | | | $ | 12,709 | | | $ | 13,843 | | | | | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 12/31/09
Year of Lease Expiration | | Date of Lease Expiration | | Property Location | | City | | State | | Note | | Primary Tenant (Guarantor) | | Year Built/ Renovated/ Expanded | | | Gross Book Value ($000) (23) | | | Sq.Ft. | | | Percentage Leased | | | Cash Rent as of 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Debt Balance ($000) | |
MULTI-TENANT PROPERTIES | | | | | | | | | | | | | | | | | | | | | | | |
Various | | Various | | 10 John St. | | Clinton | | CT | | (12) | | Multi-Tenant | | 1972 | | | | 3,195 | | | | 41,188 | | | | 0 | % | | | 0 | | | | 0 | | | | 0 | |
| | | | 100 East Shore Dr. | | Glen Allen | | VA | | — | | Multi-Tenant | | 1999 | | | | 11,608 | | | | 67,508 | | | | 95 | % | | | 1,296 | | | | 1,310 | | | | 19,561 | |
| | | | 100 Light St. | | Baltimore | | MD | | — | | Multi-Tenant | | 1973/2009 | | | | 207,286 | | | | 523,240 | | | | 27 | % | | | 10,632 | | | | 10,632 | | | | 0 | |
| | | | 130 East Shore Dr. | | Glen Allen | | VA | | (26) | | Multi-Tenant | | 2000 | | | | 13,700 | | | | 79,675 | | | | 100 | % | | | 686 | | | | 914 | | | | 0 | |
| | | | 13430 North Black Canyon Fwy. | | Phoenix | | AZ | | (24) | | Multi-Tenant | | 1981/1982/2005/2007/2009 | | | | 25,632 | | | | 138,940 | | | | 100 | % | | | 1,571 | | | | 1,921 | | | | 0 | |
| | | | 1500 Hughes Way | | Long Beach | | CA | | (11)(25) | | Multi-Tenant | | 1981 | | | | 120,951 | | | | 490,054 | | | | 67 | % | | | 4,770 | | | | 6,391 | | | | 15,252 | |
| | | | 160 Clairemont Ave. | | Decatur | | GA | | — | | Multi-Tenant | | 1983 | | | | 19,975 | | | | 121,686 | | | | 71 | % | | | 916 | | | | 916 | | | | 0 | |
| | | | 17770 Cartwright Rd. | | Irvine | | CA | | (13) | | Multi-Tenant | | 1982 | | | | 36,238 | | | | 143,165 | | | | 81 | % | | | 2,387 | | | | 2,503 | | | | 0 | |
| | | | 2300 Litton Ln. | | Hebron | | KY | | (24) | | Multi-Tenant | | 1986/1996 | | | | 10,179 | | | | 80,440 | | | | 100 | % | | | 465 | | | | 455 | | | | 0 | |
| | | | 255 California St. | | San Francisco | | CA | | (9) | | Multi-Tenant | | 1959 | | | | 40,444 | | | | 173,455 | | | | 67 | % | | | 3,548 | | | | 3,630 | | | | 19,924 | |
| | | | 3468 Georgia Hwy. 120 | | Duluth | | GA | | (7)(24) | | Multi-Tenant | | 1971 | | | | 1,950 | | | | 10,341 | | | | 0 | % | | | 133 | | | | 151 | | | | 0 | |
| | | | 350 Pine St. | | Beaumont | | TX | | (24) | | Multi-Tenant | | 1981 | | | | 29,940 | | | | 425,198 | | | | 82 | % | | | 4,446 | | | | 4,647 | | | | 0 | |
| | | | 5550 Tech Center Dr. | | Colorado Springs | | CO | | (7)(27) | | Multi-Tenant | | 1982 | | | | 6,790 | | | | 61,690 | | | | 0 | % | | | 280 | | | | 249 | | | | 0 | |
| | | | 6050 Dana Way | | Antioch | | TN | | — | | Multi-Tenant | | 1999 | | | | 26,459 | | | | 674,528 | | | | 52 | % | | | 1,017 | | | | 1,017 | | | | 13,418 | |
| | | | 6277 Sea Harbor Dr. | | Orlando | | FL | | (7) | | Multi-Tenant | | 1984 | | | | 51,720 | | | | 355,840 | | | | 0 | % | | | 3,004 | | | | 2,777 | | | | 0 | |
| | | | 6301 Gaston Ave. | | Dallas | | TX | | — | | Multi-Tenant | | 1970/1981 | | | | 22,164 | | | | 173,855 | | | | 63 | % | | | 1,488 | | | | 1,488 | | | | 0 | |
| | | | King St./1032 Fort St. Mall | | Honolulu | | HI | | (24) | | Multi-Tenant | | 1979/2002 | | | | 35,962 | | | | 324,901 | | | | 96 | % | | | 3,334 | | | | 3,342 | | | | 0 | |
MULTI-TENANT TOTAL/WEIGHTED AVERAGE | | | 58.7% Leased | | | | | | | | | | | 3,885,704 | | | | | | | $ | 39,973 | | | $ | 42,343 | | | $ | 68,155 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | | 91.50% Leased | | | | | | | | | | | 38,323,793 | | | | | | | $ | 328,745 | | | $ | 331,005 | | | | | |
Footnotes
(1) | Square foot leased or vacant. |
(2) | Twelve months ended 12/31/09 cash rent. |
(3) | Twelve months ended 12/31/09 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) | Tenant exercised purchase option under the lease, closed 01/15/2010. |
(9) | Lexington has an 0.01% interest in this property. |
(10) | Lexington has an 80.5% interest in this property. |
(11) | Lexington has an 55.0% interest in this property. |
(12) | Lexington has an 71.1% interest in this property. |
(13) | Lexington has an 64.4% interest in this property. |
(14) | Lexington has an 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 and 23,503 square feet which expires 04/2010. |
(18) | Lease entered into with subtenant (Cadbury Schweppes Holdings) effective 02/2010 which expires 06/2015. |
(19) | Lease entered into with new tenant (Ozburn-Hessey Logistics) effective 03/2010 for 471,000 square feet which expires 05/2013. |
(20) | Cash rent and GAAP base rent represent current tenant's allocated rents. |
(21) | Property acquired on 12/31/2009. |
(22) | Lease entered into with new tenant (Patient Advocate Foundation) effective 02/2010 for 36,484 square feet which expires 12/2019. |
(23) | Represents GAAP capitalized costs. |
(24) | Property is collateral for secured credit facility. |
(25) | Contract right payable. |
(26) | Mortgage shown under 100 East Shore Dr., Glen Allen VA. |
(27) | Property sold subsequent to December 31, 2009. |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 12/31/09
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 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
NET LEASE STRATEGIC ASSETS FUND PROPERTIES | |
2010 | | 3/31/2010 | | 109 Stevens St. | | Jacksonville | | FL | | — | | Cardinal Unijax, LLC and Camelot Drive Holdings, LLC | | 1959/1967 | | | | 58,589 | | | | 25 | | | | 25 | | | | 0 | |
| | 10/31/2010 | | 265 Lehigh St. | | Allentown | | PA | | — | | Wachovia Bank National Association | | 1980 | | | | 71,230 | | | | 250 | | | | 570 | | | | 261 | |
2011 | | 5/31/2011 | | 1200 Jupiter Rd. | | Garland | | TX | | — | | Raytheon Company | | 1980 | | | | 278,759 | | | | 1,506 | | | | 2,053 | | | | 1,588 | |
| | 7/15/2011 | | 19019 North 59th Ave. | | Glendale | | AZ | | — | | Honeywell International, Inc. | | 1986/1997/2000 | | | | 252,300 | | | | 2,452 | | | | 3,109 | | | | 0 | |
2012 | | 4/30/2012 | | 3600 Army Post Rd. | | Des Moines | | IA | | (6) | | Electronic Data Systems, LLC | | 2002 | | | | 405,000 | | | | 2,910 | | | | 2,968 | | | | 0 | |
| | 5/31/2012 | | 101 Creger Dr. | | Ft. Collins | | CO | | — | | Lithia Motors | | 1982 | | | | 10,000 | | | | 275 | | | | 236 | | | | 0 | |
2013 | | 5/31/2013 | | 2401 Cherahala Blvd. | | Knoxville | | TN | | — | | Advance PCS, Inc. | | 2002 | | | | 59,748 | | | | 900 | | | | 900 | | | | 0 | |
| | 6/30/2013 | | 420 Riverport Rd. | | Kingsport | | TN | | — | | Kingsport Power Company | | 1981 | | | | 42,770 | | | | 310 | | | | 307 | | | | 310 | |
| | | | 8555 South River Pkwy. | | Tempe | | AZ | | (6) | | ASM Lithography, Inc. (ASM Lithography Holding, NV) | | 1998 | | | | 95,133 | | | | 2,354 | | | | 2,210 | | | | 0 | |
| | 10/14/2013 | | 3943 Denny Ave. | | Pascagoula | | MS | | — | | Northrop Grumman Systems Corporation | | 1995 | | | | 94,841 | | | | 638 | | | | 638 | | | | 0 | |
| | 12/31/2013 | | 120 Southeast Pkwy. Dr. | | Franklin | | TN | | — | | Essex Group, Inc. (United Technologies Corporation) | | 1970/1983 | | | | 289,330 | | | | 735 | | | | 654 | | | | 735 | |
2014 | | 1/31/2014 | | 1401 & 1501 Nolan Ryan Pkwy. | | Arlington | | TX | | — | | Siemens Shared Services, LLC | | 2003 | | | | 236,547 | | | | 2,698 | | | | 2,680 | | | | 0 | |
| | 4/30/2014 | | 12000 & 12025 Tech Center Dr. | | Livonia | | MI | | (6) | | Kelsey-Hayes Company (TRW Automotive, Inc.) | | 1987/1988/1990 | | | | 180,230 | | | | 1,988 | | | | 2,074 | | | | 0 | |
| | 7/1/2014 | | 70 Mechanic St. | | Foxboro | | MA | | — | | Invensys Systems, Inc. (Siebe, Inc.) | | 1965/1967/1971 | | | | 251,914 | | | | 3,061 | | | | 2,649 | | | | 2,817 | |
| | 12/31/2014 | | 324 Industrial Park Rd. | | Franklin | | NC | | (5) | | SKF USA, Inc. | | 1996 | | | | 72,868 | | | | 423 | | | | 423 | | | | 0 | |
2015 | | 6/30/2015 | | 2935 Van Vactor Dr. | | Plymouth | | IN | | — | | Bay Valley Foods, LLC | | 2000/2003 | | | | 300,500 | | | | 787 | | | | 809 | | | | 853 | |
| | | | 3711 San Gabriel | | Mission | | TX | | — | | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | | 2003 | | | | 75,016 | | | | 975 | | | | 1,020 | | | | 0 | |
| | | | 2500 Patrick Henry Pkwy. | | McDonough | | GA | | — | | Georgia Power Company | | 1999 | | | | 111,911 | | | | 1,486 | | | | 1,536 | | | | 0 | |
| | | | 1700 47th Ave North | | Minneapolis | | MN | | (5) | | Owens Corning Roofing and Asphalt, LLC | | 2003 | | | | 18,620 | | | | 594 | | | | 594 | | | | 0 | |
| | 9/27/2015 | | 9110 Grogans Mill Rd. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1992 | | | | 275,750 | | | | 3,363 | | | | 3,147 | | | | 2,756 | |
| | | | 2529 West Thorne Dr. | | Houston | | TX | | — | | Baker Hughes, Inc. | | 1982/1999 | | | | 65,500 | | | | 929 | | | | 838 | | | | 746 | |
| | 10/31/2015 | | 5201 West Barraque St. | | Pine Bluff | | AR | | — | | Entergy Services, Inc. | | 1964/1973 | | | | 27,189 | | | | 192 | | | | 192 | | | | 192 | |
2016 | | 1/31/2016 | | 1600 Eberhardt Rd. | | Temple | | TX | | — | | Nextel of Texas | | 2001 | | | | 108,800 | | | | 1,523 | | | | 1,617 | | | | 0 | |
| | 7/14/2016 | | 6455 State Hwy 303 Northeast | | Bremerton | | WA | | — | | Nextel West Corporation | | 2002 | | | | 60,200 | | | | 1,085 | | | | 1,163 | | | | 0 | |
| | 11/30/2016 | | 736 Addison Rd. | | Erwin | | NY | | (6) | | Corning, Inc. | | 2006 | | | | 408,000 | | | | 1,152 | | | | 1,152 | | | | 0 | |
2017 | | 12/31/2017 | | 11411 North Kelly Ave. | | Oklahoma City | | OK | | — | | American Golf Corporation | | 1991/1996 | | | | 13,924 | | | | 475 | | | | 479 | | | | 0 | |
2018 | | 3/15/2018 | | 601 & 701 Experian Pkwy. | | Allen | | TX | | — | | Experian Information Solutions, Inc. (Experian Holdings, Inc.) | | 1981/1983 | | | | 292,700 | | | | 3,073 | | | | 3,726 | | | | 0 | |
| | 8/31/2018 | | 3500 North Loop Rd. | | McDonough | | GA | | — | | Litton Loan Servicing, LP | | 2007 | | | | 62,218 | | | | 1,128 | | | | 1,128 | | | | 0 | |
| | 9/30/2018 | | 904 Industrial Rd. | | Marshall | | MI | | — | | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | | 1968/1972/2008 | | | | 246,508 | | | | 765 | | | | 803 | | | | 925 | |
2019 | | 1/31/2019 | | 2999 Southwest 6th St. | | Redmond | | OR | | — | | VoiceStream PCS I, LLC (T-Mobile USA, Inc.) | | 2004 | | | | 77,484 | | | | 1,435 | | | | 1,572 | | | | 0 | |
| | 6/28/2019 | | 3265 East Goldstone Dr. | | Meridian | | ID | | (6) | | VoiceStream PCS Holding, LLC (T-Mobile USA, Inc.) | | 2004 | | | | 77,484 | | | | 1,251 | | | | 1,364 | | | | 0 | |
| | 10/31/2019 | | 17191 St. Luke's Way | | The Woodlands | | TX | | — | | Montgomery County Management Company, LLC | | 2004 | | | | 41,000 | | | | 798 | | | | 986 | | | | 0 | |
| | | | 9601 Renner Blvd. | | Lenexa | | KS | | (6) | | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | | 2004 | | | | 77,484 | | | | 1,273 | | | | 1,392 | | | | 0 | |
2020 | | 5/31/2020 | | 359 Gateway Dr. | | Lavonia | | GA | | — | | TI Group Automotive Systems, LLC (TI Automotive, Ltd.) | | 2005 | | | | 133,221 | | | | 1,200 | | | | 1,200 | | | | 0 | |
| | 6/30/2020 | | 10419 North 30th St. | | Tampa | | FL | | — | | Time Customer Service, Inc. | | 1986 | | | | 132,981 | | | | 1,274 | | | | 1,355 | | | | 0 | |
| | 8/31/2020 | | First Park Dr. | | Oakland | | ME | | (6) | | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | | 2005 | | | | 78,610 | | | | 1,265 | | | | 1,150 | | | | 0 | |
| | 11/30/2020 | | 11555 University Blvd. | | Sugar Land | | TX | | — | | KS Management Services, LLP (St. Luke’s Episcopal Health System Corporation) | | 2005 | | | | 72,683 | | | | 1,114 | | | | 1,251 | | | | 0 | |
2021 | | 10/25/2021 | | 6938 Elm Valley Dr. | | Kalamazoo | | MI | | — | | Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited) | | 1999/2004 | | | | 150,945 | | | | 1,843 | | | | 1,932 | | | | 0 | |
2022 | | 7/31/2022 | | 1440 East 15th St. | | Tucson | | AZ | | — | | CoxCom, Inc. | | 1988 | | | | 28,591 | | | | 502 | | | | 552 | | | | 0 | |
2025 | | 7/14/2025 | | 590 Ecology Ln. | | Chester | | SC | | — | | Owens Corning, Inc. | | 2001/2005 | | | | 420,597 | | | | 2,185 | | | | 2,169 | | | | 1,678 | |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Net Lease Strategic Assets Fund Portfolio - 12/31/09
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 12/31/2009 ($000) (2) | | | GAAP Base Rent as of 12/31/2009 ($000) (3) | | | Fixed Rent at Next Option ($000) (4) | |
2026 | | 8/31/2026 | | 25500 State Hwy. 249 | | Tomball | | TX | | — | | Parkway Chevrolet, Inc. (R. Durdin, J. Durdin) | | 2005 | | | | 77,076 | | | | 1,283 | | | | 1,507 | | | | 0 | |
2027 | | 4/30/2027 | | 2424 Alpine Rd. | | Eau Claire | | WI | | (6) | | Silver Spring Gardens, Inc. (Huntsinger Farms, Inc.) | | 1993/2004 | | | | 159,000 | | | | 930 | | | | 1,171 | | | | 0 | |
NA | | NA | | 109 Stevens St. | | Jacksonville | | FL | | — | | (Available for Lease)(Prior tenant Unisource Worldwide, Inc.) | | 1959/1967 | | | | 110,211 | | | | 557 | | | | 519 | | | | 0 | |
| | NET LEASE STRATEGIC ASSETS FUND TOTAL/WEIGHTED AVERAGE | | | | 98.2% Leased | | | | | | | 6,103,462 | | | $ | 54,962 | | | $ | 57,820 | | | | | |
Footnotes
(1) | Square foot leased or vacant. |
(2) | Twelve months ended 12/31/09 cash rent. |
(3) | Twelve months ended 12/31/09 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%. |
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type - Cash Basis
12/31/2009
| | Office | | | Industrial | | | Retail | |
Year | | Net Rentable Area | | | Cash Rent as of 12/31/2009 ($000) | | | Rent PSF | | | Net Rentable Area | | | Cash Rent as of 12/31/2009 ($000) | | | Rent PSF | | | Net Rentable Area | | | Cash Rent as of 12/31/2009 ($000) | | | Rent PSF | |
2010 | | | 130,364 | | | $ | 2,360 | | | $ | 18.10 | | | | 730,382 | | | $ | 1,708 | | | $ | 2.34 | | | | 42,130 | | | $ | 130 | | | $ | 3.09 | |
2011 | | | 533,862 | | | $ | 10,036 | | | $ | 18.80 | | | | 1,251,535 | | | $ | 4,556 | | | $ | 3.64 | | | | 266,976 | | | $ | 1,658 | | | $ | 6.21 | |
2012 | | | 1,591,463 | | | $ | 23,374 | | | $ | 14.69 | | | | 2,450,703 | | | $ | 8,455 | | | $ | 3.45 | | | | 214,000 | | | $ | 1,974 | | | $ | 9.22 | |
2013 | | | 1,653,890 | | | $ | 23,787 | | | $ | 14.38 | | | | 471,000 | | | $ | 1,313 | | | $ | 2.79 | | | | 305,140 | | | $ | 1,668 | | | $ | 5.47 | |
2014 | | | 2,369,353 | | | $ | 43,609 | | | $ | 18.41 | | | | 934,292 | | | $ | 2,405 | | | $ | 2.57 | | | | 30,757 | | | $ | 222 | | | $ | 7.22 | |
2015 | | | 1,853,842 | | | $ | 30,501 | | | $ | 16.45 | | | | 150,000 | | | $ | 450 | | | $ | 3.00 | | | | 56,837 | | | $ | 268 | | | $ | 4.72 | |
2016 | | | 572,735 | | | $ | 8,455 | | | $ | 14.76 | | | | 1,297,762 | | | $ | 5,841 | | | $ | 4.50 | | | | - | | | $ | - | | | $ | - | |
2017 | | | 377,877 | | | $ | 5,184 | | | $ | 13.72 | | | | 1,652,811 | | | $ | 6,456 | | | $ | 3.91 | | | | 68,024 | | | $ | 358 | | | $ | 5.26 | |
2018 | | | 1,045,527 | | | $ | 18,708 | | | $ | 17.89 | | | | 994,283 | | | $ | 2,305 | | | $ | 2.32 | | | | 883,719 | | | $ | 5,099 | | | $ | 5.77 | |
2019 | | | 1,326,625 | | | $ | 17,783 | | | $ | 13.40 | | | | 1,621,875 | | | $ | 3,872 | | | $ | 2.39 | | | | - | | | $ | - | | | $ | - | |
2020 | | | 379,865 | | | $ | 5,738 | | | $ | 15.11 | | | | 1,116,000 | | | $ | 5,959 | | | $ | 5.34 | | | | - | | | $ | - | | | $ | - | |
2021 | | | 623,174 | | | $ | 13,209 | | | $ | 21.20 | | | | 2,054,639 | | | $ | 6,566 | | | $ | 3.20 | | | | 61,000 | | | $ | 268 | | | $ | 4.39 | |
2022 | | | 52,337 | | | $ | 1,532 | | | $ | 29.27 | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2023 | | | 425,254 | | | $ | 5,809 | | | $ | 13.66 | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2024 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2025 | | | 145,200 | | | $ | 2,295 | | | $ | 15.81 | | | | 2,138,214 | | | $ | 9,560 | | | $ | 4.47 | | | | - | | | $ | - | | | $ | - | |
2026 | | | - | | | $ | - | | | $ | - | | | | 646,000 | | | $ | 1,954 | | | $ | 3.02 | | | | - | | | $ | - | | | $ | - | |
2027 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
2028 | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | 136,840 | | | $ | 1,002 | | | $ | 7.32 | |
2029 (2) | | | 128,041 | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
Total/Weighted Average (1) | | 13,209,409 | | | $ | 212,380 | | | $ | 16.08 | | | | 17,509,496 | | | $ | 61,400 | | | $ | 3.51 | | | | 2,065,423 | | | $ | 12,647 | | | $ | 6.12 | |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding and does not include Multi-Tenant properties and Parking Operations. |
(2) | New property acquired 12/31/2009. |
LEXINGTON REALTY TRUST
Lease Rollover Schedule - GAAP Basis
12/31/2009
Year | | Number of Leases Expiring | | | GAAP Base Rent as of 12/31/2009 ($000) | | | Percent of GAAP Base Rent as of 12/31/2009 | |
2010 | | | 10 | | | $ | 4,178 | | | | 1.5 | % |
2011 | | | 15 | | | $ | 16,320 | | | | 5.7 | % |
2012 | | | 28 | | | $ | 33,084 | | | | 11.6 | % |
2013 | | | 22 | | | $ | 28,777 | | | | 10.1 | % |
2014 | | | 28 | | | $ | 43,946 | | | | 15.3 | % |
2015 | | | 14 | | | $ | 29,050 | | | | 10.1 | % |
2016 | | | 9 | | | $ | 14,088 | | | | 4.9 | % |
2017 | | | 8 | | | $ | 12,621 | | | | 4.4 | % |
2018 | | | 19 | | | $ | 25,421 | | | | 8.9 | % |
2019 | | | 8 | | | $ | 22,301 | | | | 7.8 | % |
2020 | | | 7 | | | $ | 12,499 | | | | 4.4 | % |
2021 | | | 9 | | | $ | 20,163 | | | | 7.0 | % |
2022 | | | 1 | | | $ | 1,661 | | | | 0.6 | % |
2023 | | | 2 | | | $ | 6,854 | | | | 2.4 | % |
2024 | | | - | | | $ | - | | | | 0.0 | % |
2025 | | | 8 | | | $ | 12,162 | | | | 4.2 | % |
2026 | | | 1 | | | $ | 2,170 | | | | 0.8 | % |
2027 | | | - | | | $ | - | | | | 0.0 | % |
2028 | | | 2 | | | $ | 1,022 | | | | 0.4 | % |
2029 (2) | | | 1 | | | $ | - | | | | 0.0 | % |
Total (1) | | | 192 | | | $ | 286,317 | | | | 100.0 | % |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding and does not include Multi-Tenant properties and Parking Operations. |
(2) | New property acquired 12/31/2009. |
LEXINGTON REALTY TRUST
Mortgage Notes Receivable
12/31/2009
| | | | | | | | | | | Current | | | | | | | |
| | Note | | | Imputed | | | | | | Estimated | | | Balloon | | | Escrow | |
Collateral | | Balance | | | Interest | | | Maturity | | | Annual Debt | | | Payment | | | Balance | |
| City | State | | ($000)(1) | | | Rate | | | Date | | | Service ($000) | | | ($000) | | | ($000) | |
Office | Wilsonville | OR | | $ | 10,760 | | | | 5.46 | % | | | 08/2015 | | | $ | 750 | | | $ | 9,684 | | | $ | 1,184 | |
| Westmont (2) | IL | | $ | 27,654 | | | | 6.45 | % | | | 10/2015 | | | $ | 2,090 | | | $ | 25,731 | | | $ | 4,798 | |
| Southfield | MI | | $ | 9,318 | | | | 4.55 | % | | | 02/2015 | | | $ | 1,282 | | | $ | 5,810 | | | $ | - | |
Retail | Austin | TX | | $ | 1,265 | | | | 16.00 | % | | | 10/2018 | | | $ | - | | | $ | 5,104 | | | $ | - | |
| Tampa | FL | | $ | 204 | | | | 8.0 | % | | | 12/2020 | | | $ | 29 | | | $ | - | | | $ | - | |
| Various | Various | | $ | 8,259 | | | | 8.0 | % | | | 01/2014 | | | $ | 2,396 | | | $ | - | | | $ | - | |
| Various | Various | | $ | 1,436 | | | | 8.0 | % | | | 02/2021 | | | $ | 69 | | | $ | - | | | $ | - | |
| Various | Various | | $ | 880 | | | | 8.0 | % | | | 03/2022 | | | $ | 74 | | | $ | - | | | $ | - | |
| Various | Various | | $ | 791 | | | | 8.0 | % | | | 12/2021 | | | $ | 43 | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Mortgage Notes Receivables | | $ | 60,567 | | | | | | | | | | | $ | 6,733 | | | $ | 46,329 | | | $ | 5,982 | |
Footnotes
(1) Includes accrued interest.
(2) Escrow balance includes $4,394 in a collateral escrow account maintained by the borrower.
2009 Fourth Quarter Financing Summary
| DEBT RETIRED | | | | | | | | | | | | |
| | | Face ($000) | | | Satisfaction ($000) | | | Rate | | | Due Date | |
1 | Exchangeable Guaranteed Notes | | $ | 17,550 | | | $ | 16,787 | | | | 5.450 | % | | | 01/2012 | |
2 | Credit Facility | | $ | 23,000 | | | $ | 23,000 | | | | 3.084 | % | | | 02/2011 | |
3 | Term Loan | | $ | 652 | | | $ | 652 | | | | 3.084 | % | | | 02/2011 | |
4 | Eau Claire, WI (1) | | $ | 1,198 | | | $ | 1,198 | | | | 8.000 | % | | | 07/2014 | |
5 | Baton Rouge, LA (1) | | $ | 1,402 | | | $ | 1,402 | | | | 7.375 | % | | | 03/2010 | |
6 | Houston, TX | | $ | 18,229 | | | $ | 18,229 | | | | 7.580 | % | | | 10/2009 | |
7 | Plymouth, MI | | $ | 4,335 | | | $ | 4,335 | | | | 7.960 | % | | | 07/2011 | |
7 | TOTAL RETIRED | | $ | 66,366 | | | $ | 65,603 | | | | | | | | | |
Footnotes
(1) Settled on sale of property.
LEXINGTON REALTY TRUST
Debt Maturity Schedule
12/31/2009
($000)
Consolidated Properties | |
Year | | Real Estate Scheduled Amortization | | | Real Estate Balloon Payments | | | Corporate Debt | |
2010 | | $ | 33,508 | | | $ | 105,978 | (1) | | $ | - | |
2011 | | | 30,888 | | | | 85,172 | (2) | | | 171,348 | (3) |
2012 | | | 30,884 | | | | 191,034 | | | | 87,650 | (4) |
2013 | | | 27,067 | | | | 234,937 | | | | 60,723 | |
2014 | | | 26,832 | | | | 233,603 | | | | - | |
| | $ | 149,179 | | | $ | 850,724 | | | $ | 319,721 | |
Non-Consolidated Investments - LXP Proportionate Share | |
Year | | Real Estate Scheduled Amortization | | | Real Estate Balloon Payments | | | | |
2010 | | $ | 2,627 | | | $ | 1,140 | | | | | |
2011 | | | 2,690 | | | | 6,903 | | | | | |
2012 | | | 2,760 | | | | 3,323 | | | | | |
2013 | | | 2,900 | | | | 2,496 | | | | | |
2014 | | | 2,515 | | | | 4,061 | | | | | |
| | $ | 13,492 | | | $ | 17,923 | | | | | |
Footnotes
(1) Reduced to $91,268 subsequent to quarter end.
(2) Reduced to $49,909 subsequent to quarter end.
(3) Reduced to $129,348 subsequent to quarter end.
(4) Reduced to $64,650 subsequent to quarter end.
2010 Mortgage Maturities by Property Type
12/31/2009
| 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 12/31/2009 ($000) | | | GAAP Base Rent as of 12/31/2009 ($000) | |
Office | 5724 West Las Positas Blvd. (2)(3)(5) | Pleasanton | CA | | | 40,914 | | | $ | 3,808 | | | | 01/2010 | | | | 11/2010 | | | $ | - | | | $ | 778 | | | $ | 643 | |
| 400 Butler Farm Rd. (5) | Hampton | VA | | | 100,632 | | | $ | 6,758 | | | | 04/2010 | | | | 12/2014 | | | $ | 12,923 | | | $ | 1,206 | | | $ | 1,241 | |
| 421 Butler Farm Rd. (5) | Hampton | VA | | | 56,515 | | | $ | 4,144 | | | | 04/2010 | | | | 01/2010 | | | $ | 7,015 | | | $ | 783 | | | $ | 719 | |
| 550 Business Center Dr. | Lake Mary | FL | | | 125,920 | | | $ | 12,082 | | | | 10/2010 | | | | 09/2015 | | | $ | 23,958 | | | $ | 2,732 | | | $ | 1,832 | |
| 600 Business Center Dr. | Lake Mary | FL | | | 125,155 | | | $ | 12,118 | | | | 10/2010 | | | | 09/2015 | | | $ | 23,846 | | | $ | 2,789 | | | $ | 1,757 | |
| 6555 Sierra Dr. | Irving | TX | | | 247,254 | | | $ | 24,454 | | | | 10/2010 | | | | 03/2023 | | | $ | 46,661 | | | $ | 2,277 | | | $ | 2,952 | |
| 13651 McLearen Rd. | Herndon | VA | | | 159,664 | | | $ | 17,301 | | | | 12/2010 | | | | 05/2018 | | | $ | 27,789 | | | $ | 3,005 | | | $ | 3,386 | |
Industrial | 3102 Queen Palm Dr. | Tampa | FL | | | 229,605 | | | $ | 5,503 | | | | 08/2010 | | | | 06/2020 | | | $ | 9,648 | | | $ | 1,129 | | | $ | 1,276 | |
Retail | 1150 West Carl Sandburg Dr. | Galesburg | IL | | | 94,970 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 2,884 | | | $ | 403 | | | $ | 329 | |
| 12080 Carmel Mountain Rd. | San Diego | CA | | | 107,210 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 5,463 | | | $ | 458 | | | $ | 751 | |
| 21082 Pioneer Plaza Dr. | Watertown | NY | | | 120,727 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 5,316 | | | $ | 675 | | | $ | 482 | |
| 255 Northgate Dr. | Manteca | CA | | | 107,489 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 6,509 | | | $ | 718 | | | $ | 555 | |
| 5350 Leavitt Rd. | Lorain | OH | | | 193,193 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 8,513 | | | $ | 1,017 | | | $ | 731 | |
| 97 Seneca Trail | Fairlea | WV | | | 90,933 | | | $ | - | | | | 07/2010 | | | | 12/2018 | | | $ | 3,360 | | | $ | 474 | | | $ | 347 | |
Multi-Tenant | 255 California St. (2)(4) | San Francisco | CA | | | 173,455 | | | $ | 19,810 | | | | 02/2010 | | | Various | | | $ | 40,444 | | | $ | 3,548 | | | $ | 3,630 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total 2010 Mortgage Maturities | | | | 1,973,636 | | | $ | 105,978 | | | | | | | | | | | $ | 224,329 | | | $ | 21,992 | | | $ | 20,631 | |
Footnotes
(1) | Represents GAAP capitalized costs. |
(2) | 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%. |
(3) | Original maturity 12/2009, forbearance agreement until 01/15/2010, property sold to tenant/lender 01/15/2010. |
(4) | Original maturity 12/2009, forbearance agreement in effect. |
(5) | Mortgage satisfied subsequent to December 31, 2009. |
LEXINGTON REALTY TRUST
2011 Mortgage Maturities by Property Type
12/31/2009
| 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 12/31/2009 ($000) | | | GAAP Base Rent as of 12/31/2009 ($000) | |
Office | 389-399 Interpace Hwy. | Parsippany | NJ | | | 340,240 | | | $ | 37,047 | | | | 03/2011 | | | | 2015/2021 | | | $ | 109,022 | | | $ | 9,226 | | | $ | 9,051 | |
| 15/17 Nijborg (2) | Renswoude | The Netherlands | | | 131,805 | | | $ | 35,263 | | | | 04/2011 | | | | 2011/2018 | | | $ | 46,465 | | | $ | 3,475 | | | $ | 2,842 | |
| 100 Barnes Rd. | Wallingford | CT | | | 44,400 | | | $ | 3,187 | | | | 05/2011 | | | | 12/2010 | | | $ | 5,525 | | | $ | 654 | | | $ | 606 | |
Industrial | 291 Park Center Dr. | Winchester | VA | | | 344,700 | | | $ | 9,675 | | | | 08/2011 | | | | 05/2011 | | | $ | 18,865 | | | $ | 1,608 | | | $ | 1,577 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total 2011 Mortgage Maturities | | | 861,145 | | | $ | 85,172 | | | | | | | | | | | $ | 179,877 | | | $ | 14,963 | | | $ | 14,076 | |
Footnotes
(1) Represents GAAP capitalized costs.
(2) Property sold subsequent to December 31, 2009 and mortgage was assumed by the buyer.
LEXINGTON REALTY TRUST
2012 Mortgage Maturities by Property Type
12/31/2009
| 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 12/31/2009 ($000) | | | GAAP Base Rent as of 12/31/2009 ($000) | |
Office | 1315 West Century Dr. | Louisville | CO | | | 106,877 | | | $ | 7,195 | | | | 01/2012 | | | | 04/2017 | | | $ | 16,933 | | | $ | 1,338 | | | $ | 1,600 | |
| 2000 Eastman Dr. | Milford | OH | | | 221,215 | | | $ | 12,686 | | | | 02/2012 | | | | 04/2016 | | | $ | 26,595 | | | $ | 2,486 | | | $ | 1,823 | |
| 26210 and 26220 Enterprise Court | Lake Forest | CA | | | 100,012 | | | $ | 9,708 | | | | 02/2012 | | | | 01/2012 | | | $ | 17,211 | | | $ | 1,914 | | | $ | 1,791 | |
| 200 Lucent Ln. | Cary | NC | | | 124,944 | | | $ | 12,543 | | | | 05/2012 | | | | 09/2011 | | | $ | 23,881 | | | $ | 2,230 | | | $ | 2,059 | |
| 2050 Roanoke Rd. | Westlake | TX | | | 130,290 | | | $ | 17,829 | | | | 05/2012 | | | | 12/2011 | | | $ | 32,697 | | | $ | 3,660 | | | $ | 3,455 | |
| 3940 South Teller St. | Lakewood | CO | | | 68,165 | | | $ | 7,890 | | | | 05/2012 | | | | 03/2012 | | | $ | 12,155 | | | $ | 1,169 | | | $ | 867 | |
| 37101 Corporate Dr. | Farmington Hills | MI | | | 119,829 | | | $ | 17,724 | | | | 09/2012 | | | | 12/2016 | | | $ | 32,876 | | | $ | 3,073 | | | $ | 2,442 | |
| 4455 American Way | Baton Rouge | LA | | | 70,100 | | | $ | 5,948 | | | | 10/2012 | | | | 10/2012 | | | $ | 13,868 | | | $ | 1,109 | | | $ | 1,114 | |
| 1110 Bayfield Dr. | Colorado Springs | CO | | | 166,575 | | | $ | 10,272 | | | | 12/2012 | | | | 11/2013 | | | $ | 19,579 | | | $ | 1,743 | | | $ | 1,600 | |
Industrial | 245 Salem Church Rd. | Mechanicsburg | PA | | | 252,000 | | | $ | 4,514 | | | | 01/2012 | | | | 12/2012 | | | $ | 9,085 | | | $ | 869 | | | $ | 866 | |
| 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 | | | $ | 2,440 | | | $ | 2,370 | |
| 101 Michelin Dr. | Laurens | SC | | | 1,164,000 | | | $ | 14,022 | | | | 09/2012 | | | | 08/2012 | | | $ | 34,460 | | | $ | 3,413 | | | $ | 3,304 | |
| 7111 Crabb Rd. | Temperance | MI | | | 744,570 | | | $ | 9,400 | | | | 09/2012 | | | | 08/2012 | | | $ | 21,249 | | | $ | 2,287 | | | $ | 2,214 | |
| 19500 Bulverde Rd. | San Antonio | TX | | | 559,258 | | | $ | 26,025 | | | | 10/2012 | | | | 03/2016 | | | $ | 41,882 | | | $ | 3,410 | | | $ | 3,509 | |
| 43955 Plymouth Oaks Blvd. | Plymouth | MI | | | 290,133 | | | $ | 10,026 | | | | 12/2012 | | | | 10/2012 | | | $ | 19,161 | | | $ | 1,886 | | | $ | 1,834 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total 2012 Mortgage Maturities | | | | | 5,328,987 | | | $ | 191,034 | | | | | | | | | | | $ | 364,878 | | | $ | 33,027 | | | $ | 30,848 | |
Footnotes
(1) Represents GAAP capitalized costs.
LEXINGTON REALTY TRUST
2013 Mortgage Maturities by Property Type
12/31/2009
| | 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 12/31/2009 ($000) | | | GAAP Base Rent as of 12/31/2009 ($000) | |
Office | | 3476 Stateview Blvd. | | Fort Mill | | SC | | | 169,083 | | | $ | 9,904 | | | | 01/2013 | | | | 05/2014 | | | $ | 18,079 | | | $ | 2,648 | | | $ | 2,657 | |
| | 9201 East Dry Creek Rd. | | Centennial | | CO | | | 128,500 | | | $ | 13,555 | | | | 02/2013 | | | | 09/2017 | | | $ | 26,922 | | | $ | 2,206 | | | $ | 2,372 | |
| | 12600 Gateway Blvd. | | Fort Meyers | | FL | | | 62,400 | | | $ | 8,550 | | | | 05/2013 | | | | 01/2013 | | | $ | 13,755 | | | $ | 1,099 | | | $ | 1,088 | |
| | 200 Executive Blvd. South | | Southington | | CT | | | 153,364 | | | $ | 12,228 | | | | 05/2013 | | | | 12/2012 | | | $ | 27,919 | | | $ | 1,679 | | | $ | 1,624 | |
| | 275 South Valencia Ave. | | Brea | | CA | | | 637,503 | | | $ | 73,071 | | | | 05/2013 | | | | 06/2012 | | | $ | 118,929 | | | $ | 8,710 | | | $ | 8,794 | |
| | 5757 Decatur Blvd. | | Indianapolis | | IN | | | 89,956 | | | $ | 8,580 | | | | 05/2013 | | | | 08/2012 | | | $ | 15,220 | | | $ | 1,415 | | | $ | 1,589 | |
| | 810 & 820 Gears Rd. | | Houston | | TX | | | 157,790 | | | $ | 15,737 | | | | 05/2013 | | | | 01/2013 | | | $ | 26,819 | | | $ | 2,229 | | | $ | 2,251 | |
| | 8900 Freeport Pkwy. | | Irving | | TX | | | 268,445 | | | $ | 36,466 | | | | 05/2013 | | | | 03/2013 | | | $ | 59,730 | | | $ | 4,830 | | | $ | 4,889 | |
| | 6303 Barfield Rd. | | Atlanta | | GA | | | 238,600 | | | $ | 40,356 | | | | 05/2013 | | | | 05/2013 | | | $ | 62,264 | | | $ | 4,714 | | | $ | 4,882 | |
| | 2211 South 47th St. | | Phoenix | | AZ | | | 176,402 | | | $ | 16,490 | | | | 09/2013 | | | | 11/2012 | | | $ | 25,017 | | | $ | 2,408 | | | $ | 2,259 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2013 Mortgage Maturities | | | | | 2,082,043 | | | $ | 234,937 | | | | | | | | | | | $ | 394,654 | | | $ | 31,938 | | | $ | 32,405 | |
Footnotes
(1) Represents GAAP capitalized costs.
LEXINGTON REALTY TRUST
2014 Mortgage Maturities by Property Type
12/31/2009
| | 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 12/31/2009 ($000) | | | GAAP Base Rent as of 12/31/2009 ($000) | |
Office | | 33 Commercial St. | | Foxboro | | MA | | | 164,689 | | | $ | - | | | | 01/2014 | | | | 07/2015 | | | $ | 29,238 | | | $ | 3,438 | | | $ | 3,438 | |
| | 1275 Northwest 128th St. | | Clive | | IA | | | 61,180 | | | $ | 5,151 | | | | 05/2014 | | | | 01/2012 | | | $ | 10,599 | | | $ | 799 | | | $ | 799 | |
| | 3480 Stateview Blvd. | | Fort Mill | | SC | | | 169,218 | | | $ | 18,311 | | | | 05/2014 | | | | 05/2014 | | | $ | 29,174 | | | $ | 3,441 | | | $ | 3,449 | |
| | 1701 Market St. (2) | | Philadelphia | | PA | | | 307,775 | | | $ | 43,547 | | | | 07/2014 | | | Various | | | $ | 69,017 | | | $ | 7,206 | | | $ | 7,219 | |
| | 10300 Kincaid Dr. | | Fishers | | IN | | | 193,000 | | | $ | 10,466 | | | | 08/2014 | | | | 01/2020 | | | $ | 29,017 | | | $ | 2,818 | | | $ | 2,883 | |
| | 3965 Airways Blvd. | | Memphis | | TN | | | 521,286 | | | $ | 46,253 | | | | 09/2014 | | | | 06/2019 | | | $ | 116,410 | | | $ | 7,113 | | | $ | 7,013 | |
| | 500 Jackson St. | | Columbus | | IN | | | 390,100 | | | $ | 25,831 | | | | 09/2014 | | | | 07/2019 | | | $ | 53,821 | | | $ | 4,335 | | | $ | 4,539 | |
| | 6226 West Sahara Ave. | | Las Vegas | | NV | | | 282,000 | | | $ | 31,427 | | | | 09/2014 | | | | 01/2014 | | | $ | 61,460 | | | $ | 7,735 | | | $ | 4,008 | |
| | 22011 Southeast 51st St. | | Issaquah | | WA | | | 95,600 | | | $ | 30,388 | | | | 12/2014 | | | | 12/2014 | | | $ | 23,602 | | | $ | 1,899 | | | $ | 1,896 | |
| | 275 Technology Dr. | | Canonsburg | | PA | | | 107,872 | | | $ | 9,095 | | | | 12/2014 | | | | 12/2014 | | | $ | 15,739 | | | $ | 1,429 | | | $ | 1,378 | |
Industrial | | 2415 US Hwy. 78 East | | Moody | | AL | | | 595,346 | | | $ | 6,350 | | | | 01/2014 | | | | 01/2014 | | | $ | 11,575 | | | $ | 1,054 | | | $ | 1,054 | |
| | 1109 Commerce Blvd. | | Swedesboro | | NJ | | | 262,644 | | | $ | 6,784 | | | | 04/2014 | | | NA | | | $ | 14,695 | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total 2014 Mortgage Maturities | | | | | | | 3,150,710 | | | $ | 233,603 | | | | | | | | | | | $ | 464,347 | | | $ | 41,267 | | | $ | 37,676 | |
Footnotes
(1) Represents GAAP capitalized costs.
(2) Lexington has an 80.5% interest in the property.
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2009
Property | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Pleasanton, CA | (p)(t) | | $ | 3,808 | | | | 10.250 | % | | | 01/2010 | | | $ | - | | | $ | 3,808 | |
San Francisco, CA | (o) | | | 19,924 | | | | 6.000 | % | | | 02/2010 | | | | 264 | | | | 19,810 | |
Hampton, VA | (t) | | | 6,779 | | | | 8.270 | % | | | 04/2010 | | | | 161 | | | | 6,758 | |
Hampton, VA | (t) | | | 4,162 | | | | 8.260 | % | | | 04/2010 | | | | 133 | | | | 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 | | | | 5,561 | | | | 6.880 | % | | | 08/2010 | | | | 316 | | | | 5,503 | |
Irving, TX | (b) | | | 25,036 | | | | 6.587 | % | | | 10/2010 | | | | 1,958 | | | | 24,454 | |
Lake Mary, FL | (b) | | | 12,367 | | | | 6.502 | % | | | 10/2010 | | | | 853 | | | | 12,118 | |
Lake Mary, FL | (b) | | | 12,360 | | | | 6.502 | % | | | 10/2010 | | | | 949 | | | | 12,082 | |
Herndon, VA | | | | 17,553 | | | | 8.180 | % | | | 12/2010 | | | | 1,698 | | | | 17,301 | |
Parsippany, NJ | (b) | | | 38,260 | | | | 6.349 | % | | | 03/2011 | | | | 3,472 | | | | 37,047 | |
Renswoude, NA | (t) | | | 36,354 | | | | 5.305 | % | | | 04/2011 | | | | 2,806 | | | | 35,263 | |
Wallingford, CT | | | | 3,261 | | | | 4.926 | % | | | 05/2011 | | | | 221 | | | | 3,187 | |
Winchester, VA | (b) | | | 10,126 | | | | 6.346 | % | | | 08/2011 | | | | 908 | | | | 9,675 | |
Louisville, CO | | | | 7,419 | | | | 5.830 | % | | | 01/2012 | | | | 544 | | | | 7,195 | |
New Kingston, PA | | | | 6,490 | | | | 7.790 | % | | | 01/2012 | | | | 678 | | | | 6,116 | |
Mechanicsburg, PA | | | | 4,779 | | | | 7.780 | % | | | 01/2012 | | | | 500 | | | | 4,514 | |
New Kingston, PA | | | | 3,092 | | | | 7.780 | % | | | 01/2012 | | | | 323 | | | | 2,914 | |
Milford, OH | (b) | | | 14,541 | | | | 6.612 | % | | | 02/2012 | | | | 1,822 | | | | 12,686 | |
Lake Forest, CA | | | | 10,055 | | | | 7.260 | % | | | 02/2012 | | | | 901 | | | | 9,708 | |
Westlake, TX | (b) | | | 18,495 | | | | 5.392 | % | | | 05/2012 | | | | 1,280 | | | | 17,829 | |
Millington, TN | | | | 16,896 | | | | 5.247 | % | | | 05/2012 | | | | 1,181 | | | | 16,222 | |
Cary, NC | (b) | | | 12,727 | | | | 5.584 | % | | | 05/2012 | | | | 763 | | | | 12,543 | |
Lakewood, CO | | | | 8,238 | | | | 5.097 | % | | | 05/2012 | | | | 566 | | | | 7,890 | |
Farmington Hills, MI | (b) | | | 18,853 | | | | 5.723 | % | | | 09/2012 | | | | 1,500 | | | | 17,724 | |
Laurens, SC | (b) | | | 15,386 | | | | 5.911 | % | | | 09/2012 | | | | 1,396 | | | | 14,022 | |
Temperance, MI | (b) | | | 10,314 | | | | 5.912 | % | | | 09/2012 | | | | 936 | | | | 9,400 | |
Baton Rouge, LA | (b) | | | 6,265 | | | | 5.333 | % | | | 10/2012 | | | | 443 | | | | 5,948 | |
San Antonio, TX | | | | 27,631 | | | | 6.080 | % | | | 10/2012 | | | | 2,260 | | | | 26,025 | |
Plymouth, MI | (b) | | | 11,170 | | | | 5.964 | % | | | 12/2012 | | | | 1,026 | | | | 10,026 | |
Colorado Springs, CO | (b) | | | 10,970 | | | | 5.996 | % | | | 12/2012 | | | | 887 | | | | 10,272 | |
Fort Mill, SC | | | | 10,533 | | | | 6.000 | % | | | 01/2013 | | | | 839 | | | | 9,904 | |
Centennial, CO | (b) | | | 14,687 | | | | 5.724 | % | | | 02/2013 | | | | 1,177 | | | | 13,555 | |
Brea, CA | (b) | | | 76,435 | | | | 5.734 | % | | | 05/2013 | | | | 5,361 | | | | 73,071 | |
Atlanta, GA | | | | 42,883 | | | | 5.268 | % | | | 05/2013 | | | | 3,004 | | | | 40,356 | |
Irving, TX | (b) | | | 38,501 | | | | 5.452 | % | | | 05/2013 | | | | 2,702 | | | | 36,466 | |
Houston, TX | | | | 16,753 | | | | 5.218 | % | | | 05/2013 | | | | 1,166 | | | | 15,737 | |
Southington, CT | | | | 13,028 | | | | 5.018 | % | | | 05/2013 | | | | 890 | | | | 12,228 | |
Indianapolis, IN | | | | 9,127 | | | | 5.168 | % | | | 05/2013 | | | | 633 | | | | 8,580 | |
Fort Meyers, FL | | | | 8,912 | | | | 5.268 | % | | | 05/2013 | | | | 551 | | | | 8,550 | |
Phoenix, AZ | | | | 18,068 | | | | 6.270 | % | | | 09/2013 | | | | 1,527 | | | | 16,490 | |
Foxboro, MA | (b) | | | 13,750 | | | | 6.000 | % | | | 01/2014 | | | | 3,270 | | | | - | |
Moody, AL | | | | 6,974 | | | | 4.978 | % | | | 01/2014 | | | | 493 | | | | 6,350 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2009
Property | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Swedesboro, NJ | (b) | | | 7,168 | | | | 5.545 | % | | | 04/2014 | | | | 482 | | | | 6,784 | |
Clive, IA | | | | 5,611 | | | | 5.139 | % | | | 05/2014 | | | | 387 | | | | 5,151 | |
Fort Mill, SC | | | | 19,690 | | | | 5.373 | % | | | 05/2014 | | | | 1,364 | | | | 18,311 | |
Philadelphia, PA | | | | 47,309 | | | | 5.060 | % | | | 07/2014 | | | | 3,178 | | | | 43,547 | |
Fishers, IN | | | | 11,493 | | | | 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) | | | 31,890 | | | | 5.665 | % | | | 12/2014 | | | | 2,043 | | | | 30,388 | |
Canonsburg, PA | (b) | | | 9,076 | | | | 5.426 | % | | | 12/2014 | | | | 489 | | | | 9,095 | |
Chicago, IL | (b) | | | 29,201 | | | | 5.639 | % | | | 01/2015 | | | | 1,548 | | | | 29,900 | |
Carrollton, TX | | | | 13,451 | | | | 5.530 | % | | | 01/2015 | | | | 993 | | | | 12,022 | |
Herndon, VA | (b) | | | 11,558 | | | | 5.885 | % | | | 04/2015 | | | | 888 | | | | 10,359 | |
Richmond, VA | (b) | | | 19,561 | | | | 5.377 | % | | | 05/2015 | | | | 1,198 | | | | 18,321 | |
Houston, TX | | | | 16,075 | | | | 5.160 | % | | | 05/2015 | | | | 1,114 | | | | 14,408 | |
Rockaway, NJ | | | | 14,900 | | | | 5.292 | % | | | 05/2015 | | | | 799 | | | | 14,900 | |
Houston, TX | | | | 12,557 | | | | 5.210 | % | | | 05/2015 | | | | 874 | | | | 11,265 | |
Fishers, IN | | | | 12,482 | | | | 5.160 | % | | | 05/2015 | | | | 865 | | | | 11,188 | |
San Antonio, TX | | | | 12,400 | | | | 5.340 | % | | | 05/2015 | | | | 875 | | | | 11,149 | |
Atlanta, GA | | | | 11,325 | | | | 5.260 | % | | | 05/2015 | | | | 699 | | | | 10,502 | |
Los Angeles, CA | | | | 10,898 | | | | 5.110 | % | | | 05/2015 | | | | 750 | | | | 9,760 | |
Richmond, VA | | | | 10,073 | | | | 5.310 | % | | | 05/2015 | | | | 708 | | | | 9,055 | |
Harrisburg, PA | | | | 8,687 | | | | 5.110 | % | | | 05/2015 | | | | 599 | | | | 7,780 | |
Knoxville, TN | | | | 7,407 | | | | 5.310 | % | | | 05/2015 | | | | 520 | | | | 6,658 | |
Tulsa, OK | | | | 7,282 | | | | 5.060 | % | | | 05/2015 | | | | 499 | | | | 6,517 | |
Carrollton, TX | (b) | | | 20,080 | | | | 5.725 | % | | | 07/2015 | | | | 1,382 | | | | 18,710 | |
Elizabethtown, KY | (j) | | | 15,084 | | | | 4.990 | % | | | 07/2015 | | | | 1,043 | | | | 13,371 | |
Hopkinsville, KY | | | | 8,842 | | | | 4.990 | % | | | 07/2015 | | | | 612 | | | | 7,838 | |
Dry Ridge, KY | (n) | | | 6,463 | | | | 4.990 | % | | | 07/2015 | | | | 447 | | | | 5,729 | |
Owensboro, KY | (n) | | | 5,743 | | | | 4.990 | % | | | 07/2015 | | | | 397 | | | | 5,091 | |
Elizabethtown, KY | (j) | | | 2,846 | | | | 4.990 | % | | | 07/2015 | | | | 197 | | | | 2,523 | |
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 | | | | 8,550 | | | | 5.610 | % | | | 04/2016 | | | | 621 | | | | 7,560 | |
Tempe, AZ | | | | 8,075 | | | | 5.610 | % | | | 04/2016 | | | | 586 | | | | 7,140 | |
Lisle, IL | | | | 10,279 | | | | 6.500 | % | | | 06/2016 | | | | 793 | | | | 9,377 | |
Dallas, TX | (b) | | | 18,526 | | | | 5.939 | % | | | 07/2016 | | | | 1,136 | | | | 18,365 | |
Rochester, NY | (f) | | | 18,524 | | | | 6.210 | % | | | 08/2016 | | | | 1,383 | | | | 16,765 | |
Statesville, NC | (f) | | | 13,893 | | | | 6.210 | % | | | 08/2016 | | | | 1,037 | | | | 12,574 | |
Rockford, IL | (f) | | | 6,799 | | | | 6.210 | % | | | 08/2016 | | | | 508 | | | | 6,153 | |
Glenwillow, OH | | | | 16,746 | | | | 6.130 | % | | | 09/2016 | | | | 1,240 | | | | 15,132 | |
Memphis, TN | | | | 3,903 | | | | 5.710 | % | | | 01/2017 | | | | 275 | | | | 3,484 | |
Orlando, FL | | | | 9,975 | | | | 5.722 | % | | | 02/2017 | | | | 579 | | | | 9,309 | |
Dubuque, IA | | | | 10,277 | | | | 5.402 | % | | | 06/2017 | | | | 733 | | | | 8,725 | |
Shreveport, LA | | | | 19,000 | | | | 5.690 | % | | | 07/2017 | | | | 1,096 | | | | 19,000 | |
McDonough, GA | | | | 23,000 | | | | 6.110 | % | | | 11/2017 | | | | 1,425 | | | | 21,651 | |
Lorain, OH | (b) | | | 1,261 | | | | 7.750 | % | | | 07/2018 | | | | 108 | | | | - | |
Manteca, CA | (b) | | | 891 | | | | 7.750 | % | | | 07/2018 | | | | 77 | | | | - | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2009
Property | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
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 | | | | 13,535 | | | | 6.100 | % | | | 12/2018 | | | | 996 | | | | 11,520 | |
Overland Park, KS | (b) | | | 37,242 | | | | 5.891 | % | | | 05/2019 | | | | 2,657 | | | | 31,819 | |
Kansas City, MO | (b) | | | 17,751 | | | | 5.883 | % | | | 05/2019 | | | | 1,268 | | | | 15,182 | |
Streetsboro, OH | (b) | | | 19,209 | | | | 5.749 | % | | | 09/2019 | | | | 1,344 | | | | 16,338 | |
Boca Raton, FL | | | | 20,400 | | | | 6.470 | % | | | 02/2020 | | | | 1,338 | | | | 18,383 | |
Wall, 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) | | | 13,418 | | | | 6.320 | % | | | 10/2021 | | | | 1,580 | | | | 774 | |
Whippany, NJ | | | | 16,030 | | | | 6.298 | % | | | 11/2021 | | | | 1,344 | | | | 10,400 | |
Dillon, SC | | | | 22,056 | | | | 5.974 | % | | | 02/2022 | | | | 1,832 | | | | 13,269 | |
Subtotal/Wtg. Avg./Years Remaining (l) | | $ | 1,629,008 | | | | 5.870 | % | | | 4.7 | | | $ | 127,120 | | | $ | 1,405,594 | |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
12/31/2009
Property | Footnotes | | Debt Balance ($000) | | | Interest Rate (%) | | | Maturity (a) | | | Current Estimated Annual Debt Service ($000) (d) | | | Balloon Payment ($000) | |
Corporate | | | | | | | | | | | | | | | | |
Credit Facility | (c)(q) | | $ | 7,000 | | | | 3.084 | % | | | 02/2011 | | | $ | 219 | | | $ | 7,000 | |
Term Loan | (c)(r) | | | 164,348 | | | | 3.084 | % | | | 02/2011 | | | | 5,139 | | | | 164,348 | |
Exchangeable Notes | (e)(m)(s) | | | 87,650 | | | | 5.450 | % | | | 01/2012 | | | | 4,777 | | | | 87,650 | |
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) | | $ | 448,841 | | | | 4.946 | % | | | 9.1 | | | $ | 22,318 | | | $ | 448,841 | |
Total/Wtg. Avg./Years Remaining (l) | | $ | 2,077,849 | | | | 5.671 | % | | | 5.6 | | | $ | 149,438 | | | $ | 1,854,435 | |
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) | Properties are cross-collateralized properties. |
(g) | Rate fixed through 04/2017, 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 $3,170 excluded from balance. |
(l) | Total shown may differ from detailed amounts due to rounding. |
(m) | Represents full payable of notes, discount of $1,941 excluded from balance. |
(n) | Properties are cross-collateralized properties. |
(o) | Original maturity 12/2009, forbearance agreement in effect. |
(p) | Original maturity 12/2009, forbearance agreement in effect until 01/15/2010, property sold to tenant/lender 01/15/2010. |
(q) | Subsequent to December 31, 2009 balance repaid by $7,000. |
(r) | Subsequent to December 31, 2009 balance repaid by $35,000. |
(s) | Subsequent to December 31, 2009 balance repaid by $23,000. |
(t) | Mortgage satisfied subsequent to December 31, 2009. |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2009
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (3) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (4) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) (3) | |
Net Lease Strategic | | | | $ | 7,694 | | | $ | 1,154 | | | | 6.930 | % | | | 08/2010 | | | $ | 449 | | | $ | 7,603 | | | $ | 1,140 | |
Harpard | | | | | 543 | | | | 148 | | | | 9.875 | % | | | 01/2011 | | | | 531 | | | | - | | | | - | |
Net Lease Strategic | | | | | 2,136 | | | | 320 | | | | 7.500 | % | | | 01/2011 | | | | 207 | | | | 2,076 | | | | 311 | |
Net Lease Strategic | | | | | 13,654 | | | | 2,048 | | | | 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 | | | | | 433 | | | | 118 | | | | 10.125 | % | | | 06/2011 | | | | 313 | | | | - | | | | - | |
Jayal | | | | | 744 | | | | 221 | | | | 11.500 | % | | | 03/2012 | | | | 365 | | | | - | | | | - | |
Net Lease Strategic | | | | | 22,761 | | | | 3,414 | | | | 5.147 | % | | | 05/2012 | | | | 1,361 | | | | 22,153 | | | | 3,323 | |
Net Lease Strategic | | | | | 9,601 | | | | 1,440 | | | | 7.670 | % | | | 01/2013 | | | | 2,817 | | | | - | | | | - | |
Net Lease Strategic | | | | | 12,921 | | | | 1,938 | | | | 5.148 | % | | | 05/2013 | | | | 894 | | | | 12,144 | | | | 1,822 | |
Net Lease Strategic | | | | | 4,851 | | | | 728 | | | | 5.950 | % | | | 09/2013 | | | | 381 | | | | 4,496 | | | | 674 | |
Net Lease Strategic | | | | | 20,234 | | | | 3,035 | | | | 5.810 | % | | | 02/2014 | | | | 1,551 | | | | 18,588 | | | | 2,788 | |
Net Lease Strategic | | | | | 9,290 | | | | 1,394 | | | | 5.616 | % | | | 04/2014 | | | | 697 | | | | 8,484 | | | | 1,273 | |
Net Lease Strategic | | | | | 1,143 | | | | 171 | | | | 8.500 | % | | | 04/2015 | | | | 271 | | | | - | | | | - | |
Net Lease Strategic | | | | | 16,733 | | | | 2,510 | | | | 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 | | | | | 12,462 | | | | 1,869 | | | | 5.212 | % | | | 06/2015 | | | | 836 | | | | 11,349 | | | | 1,702 | |
Net Lease Strategic | | | | | 6,051 | | | | 908 | | | | 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 | | | | | 8,489 | | | | 1,273 | | | | 6.090 | % | | | 01/2016 | | | | 668 | | | | 7,446 | | | | 1,117 | |
Net Lease Strategic | | | | | 6,274 | | | | 941 | | | | 6.090 | % | | | 04/2016 | | | | 494 | | | | 5,465 | | | | 820 | |
Net Lease Strategic | | | | | 6,420 | | | | 963 | | | | 6.315 | % | | | 09/2016 | | | | 497 | | | | 5,723 | | | | 858 | |
One Summit | | | | | 16,778 | | | | 5,033 | | | | 9.375 | % | | | 10/2016 | | | | 3,344 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,067 | | | | 1,360 | | | | 6.063 | % | | | 11/2016 | | | | 683 | | | | 8,023 | | | | 1,203 | |
One Summit | | | | | 10,935 | | | | 3,281 | | | | 10.625 | % | | | 11/2016 | | | | 2,239 | | | | - | | | | - | |
Net Lease Strategic | | | | | 8,904 | | | | 1,336 | | | | 5.910 | % | | | 10/2018 | | | | 728 | | | | 6,624 | | | | 994 | |
Net Lease Strategic | | | | | 9,721 | | | | 1,458 | | | | 6.010 | % | | | 08/2019 | | | | 753 | | | | 7,658 | | | | 1,149 | |
Net Lease Strategic | | | | | 7,500 | | | | 1,125 | | | | 6.507 | % | | | 11/2019 | | | | 495 | | | | 6,692 | | | | 1,004 | |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2009
Joint Venture | | Footnotes | | Debt Balance ($000) | | | LXP Proportionate Share ($000) (3) | | | Interest Rate (%) | | | Maturity | | | Current Estimated Annual Debt Service ($000) (4) | | | Balloon Payment ($000) | | | Proportionate Share Balloon Payment ($000) (3) | |
Net Lease Strategic | | | | | 9,672 | | | | 1,451 | | | | 9.800 | % | | | 12/2019 | | | | 1,908 | | | | - | | | | - | |
Net Lease Strategic | | | | | 9,819 | | | | 1,473 | | | | 6.270 | % | | | 12/2019 | | | | 774 | | | | 7,755 | | | | 1,163 | |
Net Lease Strategic | | | | | 9,931 | | | | 1,490 | | | | 5.930 | % | | | 10/2020 | | | | 750 | | | | 7,660 | | | | 1,149 | |
Net Lease Strategic | | | | | 9,288 | | | | 1,393 | | | | 5.460 | % | | | 12/2020 | | | | 741 | | | | 5,895 | | | | 884 | |
Net Lease Strategic | | | | | 9,441 | | | | 1,416 | | | | 5.640 | % | | | 01/2021 | | | | 692 | | | | 7,018 | | | | 1,053 | |
Net Lease Strategic | | | | | 12,108 | | | | 1,816 | | | | 5.380 | % | | | 08/2025 | | | | 1,144 | | | | 362 | | | | 54 | |
Total/Wtg. Avg. (1)/Years Remaining (2) | | $ | 356,455 | | | $ | 56,526 | | | | 6.715 | % | | | 5.9 | | | $ | 36,203 | | | $ | 250,420 | | | $ | 36,331 | |
Footnotes
(1) | Weighted average interest rate based on proportionate share. |
(2) | Weighted average years remaining on maturities based on proportionate debt balance. |
(3) | Total balance shown may differ from detailed amounts due to rounding. |
(4) | Remaining payments for debt with less than 12 months to maturity, all others are debt service for 12 months. |
LEXINGTON REALTY TRUST
Noncontrolling Interest Properties- Partners' Proportionate Share
Twelve Months Ended December 31, 2009
($000)
Noncontrolling Interest Properties - Partners' Proportionate Share (1) | | | |
| | | |
EBITDA (2) | | $ | 4,033 | |
Interest expense | | $ | 1,156 | |
Non-operating income (2) | | $ | 1,136 | |
Depreciation and amortization | | $ | 2,244 | |
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
Twelve Months Ended December 31, 2009
($000)
Non-Consolidated Operations- Net Leased Real Estate (1) | | | |
| | | |
EBITDA | | $ | 30,291 | |
Interest expense | | $ | 3,901 | |
Footnotes
(1) Excludes the operations of interests in two joint ventures sold in Q4 2009.
LEXINGTON REALTY TRUST
Selected Balance Sheet Account Detail
As of December 31, 2009
($000)
Other assets | | $ | 43,111 | |
| | | | |
The components of other assets are: | | | | |
| | | | |
Deposits, including forward purchase equity commitment | | $ | 20,832 | |
Investments | | | 10,437 | |
Equipment | | | 1,384 | |
Prepaids | | | 3,878 | |
Other receivables | | | 1,396 | |
Other | | | 5,184 | |
| | | | |
Accounts payable and other liabilities | | $ | 43,629 | |
| | | | |
The components of accounts payable and other liabilities are: | | | | |
| | | | |
Accounts payable and accrued expenses | | $ | 14,352 | |
CIP accruals and other | | | 8,925 | |
Taxes | | | 1,141 | |
Deferred lease costs | | | 2,688 | |
Subordinated notes | | | 2,109 | |
Deposits | | | 1,812 | |
Escrows | | | 2,009 | |
Sale/leaseback financing obligation | | | 4,750 | |
Transaction costs | | | 603 | |
Derivative liability | | | 5,240 | |
LEXINGTON REALTY TRUST
Base Rent Estimates for Current Assets
12/31/2009
($000)
Year | | Cash | | | GAAP | |
2010 | | $ | 308,189 | | | $ | 310,890 | |
2011 | | | 299,747 | | | | 303,234 | |
2012 | | | 272,696 | | | | 274,336 | |
2013 | | | 233,154 | | | | 233,723 | |
2014 | | | 194,668 | | | | 198,678 | |
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.
LEXINGTON REALTY TRUST
Major Markets
12/31/2009
| | Core Based Statistical Area (2) | | Percent of GAAP Base Rent as of 12/31/09 (1) | |
1 | | Dallas-Fort Worth-Arlington, TX | | | 7.6 | % |
2 | | Los Angeles-Long Beach-Santa Ana, CA | | | 6.3 | % |
3 | | New York-Northern New Jersey-Long Island, NY-NJ-PA | | | 6.2 | % |
4 | | Houston-Sugar Land-Baytown, TX | | | 4.8 | % |
5 | | Memphis, TN-MS-AR | | | 4.0 | % |
6 | | Atlanta-Sandy Springs-Marietta, GA | | | 3.7 | % |
7 | | Baltimore-Towson, MD | | | 3.2 | % |
8 | | Kansas City, MO-KS | | | 3.1 | % |
9 | | Orlando-Kissimmee, FL | | | 3.1 | % |
10 | | Detroit-Warren-Livonia, MI | | | 2.4 | % |
11 | | Boston-Cambridge-Quincy, MA-NH | | | 2.1 | % |
12 | | Indianapolis-Carmel, IN | | | 2.1 | % |
13 | | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | | | 2.1 | % |
14 | | Chicago-Naperville-Joliet, IL-IN-WI | | | 2.0 | % |
15 | | Charlotte-Gastonia-Concord, NC-SC | | | 1.8 | % |
16 | | Salt Lake City, UT | | | 1.7 | % |
17 | | Phoenix-Mesa-Scottsdale, AZ | | | 1.7 | % |
18 | | Washington-Arlington-Alexandria, DC-VA-MD-WV | | | 1.7 | % |
19 | | Richmond, VA | | | 1.6 | % |
20 | | San Antonio, TX | | | 1.6 | % |
21 | | Seattle-Tacoma-Bellevue, WA | | | 1.5 | % |
22 | | Denver-Aurora, CO | | | 1.5 | % |
23 | | Beaumont-Port Arthur, TX | | | 1.4 | % |
24 | | Cincinnati-Middletown, OH-KY-IN | | | 1.4 | % |
25 | | Columbus, IN | | | 1.4 | % |
26 | | Miami-Fort Lauderdale-Pompano Beach, FL | | | 1.4 | % |
27 | | San Francisco-Oakland-Fremont, CA | | | 1.3 | % |
28 | | Las Vegas-Paradise, NV | | | 1.2 | % |
29 | | Columbus, OH | | | 1.1 | % |
30 | | San Jose-Sunnyvale-Santa Clara, CA | | | 1.0 | % |
31 | | Elizabethtown, KY | | | 1.0 | % |
32 | | Honolulu, HI | | | 1.0 | % |
33 | | Greenville-Mauldin-Easley, SC | | | 1.0 | % |
| | Areas which account for 1% or greater of total GAAP base rent (3) | | | 79.0 | % |
Footnotes
(1) Twelve months ended 12/31/2009 GAAP base rent recognized for consolidated properties owned as of 12/31/2009.
(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.
LEXINGTON REALTY TRUST
Tenant Industry Diversification
12/31/2009
Industry Category | | Percent of GAAP Base Rent as of 12/31/09 (1) | |
Finance/Insurance | | | 15.7 | % |
Energy | | | 10.4 | % |
Technology | | | 9.2 | % |
Automotive | | | 8.8 | % |
Service | | | 7.9 | % |
Healthcare | | | 6.7 | % |
Food | | | 6.6 | % |
Consumer Products/Other | | | 6.5 | % |
Transportation/Logistics | | | 5.2 | % |
Media/Advertising | | | 5.2 | % |
Aerospace/Defense | | | 3.8 | % |
Construction Materials | | | 2.8 | % |
Printing/Production | | | 2.4 | % |
Retail Department & Discount | | | 2.4 | % |
Telecommunications | | | 2.0 | % |
Real Estate | | | 1.3 | % |
Apparel | | | 1.2 | % |
Retail - Specialty | | | 0.7 | % |
Security | | | 0.5 | % |
Other | | | 0.4 | % |
Retail - Electronics | | | 0.3 | % |
Health/Fitness | | | 0.1 | % |
Total (2) | | | 100.0 | % |
Footnotes
(1) Twelve months ended 12/31/2009 GAAP base rent recognized for consolidated properties owned as of 12/31/2009.
(2) Total shown may differ from detailed amounts due to rounding.
LEXINGTON REALTY TRUST
Other Revenue Data
12/31/2009
| | GAAP Base Rent as of 12/31/09 ($000) (1) | | | Percentage | |
Asset Class | | | | | | |
Office | | $ | 211,383 | | | | 63.9 | % |
Industrial | | $ | 63,436 | | | | 19.2 | % |
Retail | | $ | 13,843 | | | | 4.1 | % |
Multi-Tenant | | $ | 42,343 | | | | 12.8 | % |
| | $ | 331,005 | | | | 100.0 | % |
Credit Rating | | | | | | | | |
Investment Grade | | $ | 146,517 | | | | 44.3 | % |
Non-Investment Grade | | $ | 40,280 | | | | 12.2 | % |
Unrated | | $ | 144,208 | | | | 43.5 | % |
| | $ | 331,005 | | | | 100.0 | % |
Footnotes |
(1) Twelve months ended 12/31/2009 GAAP base rent recognized for consolidated properties owned as of 12/31/2009. |
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
12/31/2009
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 12/31/09 ($000) (1) | | | Percent of GAAP Base Rent as of 12/31/09 ($000) (1) | |
Bank of America | | | 8 | | | | 691,893 | | | | 1.8 | % | | $ | 9,677 | | | | 2.9 | % |
Baker Hughes, Inc. | | | 2 | | | | 720,221 | | | | 1.9 | % | | | 9,318 | | | | 2.8 | % |
Sanofi-aventis U.S., Inc. (Aventis, Inc. and Aventis Pharma Holding GmbH) | | | 1 | | | | 340,240 | | | | 0.9 | % | | | 9,051 | | | | 2.7 | % |
Dana Holding Corporation and Dana Limited | | | 6 | | | | 1,902,414 | | | | 5.0 | % | | | 8,300 | | | | 2.5 | % |
Federal Express Corporation | | | 2 | | | | 641,286 | | | | 1.7 | % | | | 7,416 | | | | 2.2 | % |
Morgan, Lewis & Bockius, LLC (3) | | | 1 | | | | 293,170 | | | | 0.8 | % | | | 6,747 | | | | 2.0 | % |
CEVA Logistics US, Inc. (TNT Holdings BV) | | | 3 | | | | 2,503,916 | | | | 6.5 | % | | | 6,572 | | | | 2.0 | % |
Swiss Re America Holding Corporation | | | 2 | | | | 476,123 | | | | 1.2 | % | | | 6,427 | | | | 1.9 | % |
Wells Fargo | | | 3 | | | | 354,732 | | | | 0.9 | % | | | 6,254 | | | | 1.9 | % |
International Business Machines Corporation (Internet Security Systems, Inc.) | | | 2 | | | | 289,000 | | | | 0.8 | % | | | 5,912 | | | | 1.8 | % |
| | | 30 | | | | 8,212,995 | | | | 21.5 | % | | $ | 75,674 | | | | 22.7 | % |
Footnotes
(1) Twelve months ended 12/31/2009 GAAP base rent recognized for consolidated properties owned as of 12/31/2009.
(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 12/31/2009.
Investor Information
| | 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 |
Friedman, Billings, Ramsey | | | Keefe, Bruyette & Woods | |
Gabe Poggi | (703) 469-1141 | | Sheila K. McGrath | (212) 887-7793 |
| | | | |
J.P. Morgan Chase | | | Barclays Capital | |
Anthony Paolone, CFA | (212) 622-6682 | | Ross L. Smotrich | (212)526-2306 |
| | | | |
Stifel Nicolaus | | | Raymond James & Assoc. | |
John W. Guinee | (443) 224-1307 | | Paul Puryear | (727) 567-2253 |
| | | | |
Wells Fargo Securities, LLC | | | | |
Todd J. Stender | (212) 214-8067 | | | |