0000910108 false 0000910108 2020-05-06 2020-05-07 0000910108 LXP:SharesOfBeneficialInterestParValue0.0001PerShareClassifiedAsCommonStockMember 2020-05-06 2020-05-07 0000910108 LXP:Sec6.50SeriesCCumulativeConvertiblePreferredStockParValue0.0001PerShareMember 2020-05-06 2020-05-07 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

Current Report Pursuant

to Section 13 OR 15(d) of The

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 7, 2020

 

LEXINGTON REALTY TRUST
(Exact name of registrant as specified in its charter)
 

 

Maryland 1-12386 13-3717318

(State or other jurisdiction

of incorporation)

(Commission File Number) (IRS Employer Identification No.)
     

 

One Penn Plaza, Suite 4015, New York, New York 10119-4015

 

(Address of principal executive offices) (Zip Code)

 

(212) 692-7200

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.):

 

  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading
Symbol(s)
Name of each exchange on which registered
Shares of beneficial interest, par value $0.0001 per share, classified as Common Stock LXP New York Stock Exchange
6.50% Series C Cumulative Convertible Preferred Stock, par value $0.0001 per share LXPPRC New York Stock Exchange
   

 

 

Item 2.02.        Results of Operations and Financial Condition.

 

On May 7, 2020, we issued a press release announcing our financial results for the quarter ended March 31, 2020. A copy of the press release is furnished herewith as part of Exhibit 99.1.

 

The information furnished pursuant to this “Item 2.02 - Results of Operations and Financial Condition”, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, which we refer to as the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or Securities Act of 1933, as amended, which we refer to as the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing.

 

Item 7.01.        Regulation FD Disclosure.

 

On May 7, 2020, we made available supplemental information, which we refer to as the “Quarterly Supplemental Information, First Quarter 2020,” a copy of which is furnished herewith as Exhibit 99.1.

 

On May 7, 2020, our management discussed our financial results and certain aspects of our business plan on a conference call with analysts and investors. A transcript of the conference call is furnished herewith as Exhibit 99.2.

 

The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing. Information contained on our web site is not incorporated by reference into this Current Report on Form 8-K.

 

Item 9.01.        Financial Statements and Exhibits.

 

  (d)      Exhibits  
     
  99.1 Quarterly Supplemental Information, First Quarter 2020.
  99.2 May 7, 2020 Conference Call Transcript.
   

 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Lexington Realty Trust
   
Date: May 8, 2020 By: /s/ Beth Boulerice  
    Beth Boulerice
    Chief Financial Officer

 

   

 

Exhibit 99.1

 

image

 

 

 

 

LEXINGTON REALTY TRUST

QUARTERLY SUPPLEMENTAL INFORMATION

March 31, 2020

 

Table of Contents

 

Section

 

Page

 

 

 

First Quarter 2020 Earnings Press Release

 

3

 

 

 

Portfolio Data

 

 

Investments / Capital Recycling Summary

 

14

Development Projects

 

15

Financing Summary

 

16

Leasing Summary

 

18

Other Revenue Data

 

19

Portfolio Detail by Asset Class

 

21

Portfolio Composition

 

22

Components of Net Asset Value

 

23

Portfolio Concentration

 

24

Tenant Industry Diversification

 

27

Top 15 Tenants

 

29

Lease Rollover Schedules

 

30

Property Leases and Vacancies

 

31

Select Credit Metrics Summary

 

42

Financial Covenants

 

43

Mortgages and Notes Payable

 

44

Debt Maturity Schedule

 

45

Selected Balance Sheet Account Data

 

46

Non-GAAP Measures – Definitions

 

47

Reconciliation of Non-GAAP Measures

 

50

 Investor Information

 

53

 

This Quarterly Earnings Press Release and Quarterly Supplemental Information contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under the control of Lexington Realty Trust (“Lexington”), which may cause actual results, performance or achievements of Lexington and its subsidiaries to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including, but not limited to, risks related to:  (1) the potential adverse impact on Lexington or its tenants from the novel coronavirus (COVID-19), (2) the authorization of Lexington’s Board of Trustees of future dividend declarations, (3) Lexington’s ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO available to all equity holders and unitholders – diluted  for the year ending March 31,2020, (4) the successful consummation of any lease, acquisition, build-to-suit, development project, disposition, financing or other transaction on the terms described herein or at all, (5) the failure to continue to qualify as a real estate investment trust, (6) changes in general business and economic conditions, including the impact of any new legislation, (7) competition, (8) increases in real estate construction costs, (9) changes in interest rates, (10) changes in accessibility of debt and equity capital markets, and (11) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects,” may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic,” “goal,” “objective” or similar expressions. Except as required by law, Lexington undertakes no obligation to revise those forward-looking statements to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.

 

 

 

 

 

Lexington Realty Trust

 

TRADED: NYSE: LXP

 

One Penn Plaza, Suite 4015

 

New York, NY 10119-4015

 

FOR IMMEDIATE RELEASE

 

LEXINGTON REALTY TRUST REPORTS FIRST QUARTER 2020 RESULTS

 

New York, NY - May 7, 2020 - Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant industrial real estate investments, today announced results for the first quarter ended March 31, 2020.

 

First Quarter 2020 Highlights

 

 

Recorded Net Income attributable to common shareholders of $16.5 million, or $0.06 per diluted common share.

 

Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted (“Adjusted Company FFO”) of $49.3 million, or $0.19 per diluted common share.

 

Acquired four industrial properties for an aggregate cost of $195.5 million.

 

Disposed of two office properties for an aggregate gross price of $29.6 million.

 

Raised net proceeds of $17.3 million by issuing approximately 1.6 million common shares through the ATM program at an average price of $11.24 per share.

 

Repurchased 1.3 million common shares at an average price of $8.28 per share.

 

Completed 337 thousand square feet of new lease and lease extensions.

 

Increased industrial portfolio to 83.2% of gross real estate assets.

 

Subsequent Events

 

 

Collected 99.8% of April 2020 Cash Base Rents.

 

Raised net proceeds of $37.1 million by issuing approximately 3.8 million common shares through the ATM program.

 

Acquired one industrial asset for a cost of approximately $34.7 million.

 

Sold one office property for a gross sales price of $10.7 million.

 

Adjusted Company FFO is a non-GAAP financial measure. It and certain other non-GAAP financial measures are defined and reconciled later in this press release.

 

T. Wilson Eglin, Chairman and Chief Executive Officer of Lexington Realty Trust, commented, “Our portfolio has performed well during the Covid-19 pandemic, demonstrating resilience that is a hallmark of our investment strategy. In this environment, we believe investment opportunities are likely to be more favorable than they have been in the recent past and we plan to use disposition proceeds, retained cash flow, our balance sheet flexibility and access to capital to grow our industrial portfolio. Furthermore, the pandemic has accelerated e-commerce growth, demonstrated the value of more resilient supply chains, and increased the possibility of greater domestic production of goods going forward. These trends bode well for our industrial growth strategy.”

 

 

3 

 

 

COVID-19 RENT UPDATE

 

As of May 6, 2020, 99.8% of April Cash Base Rents have been paid. Information regarding historical collections should not be considered an indication of expected future collections.

 

Lexington has received rent relief requests from certain tenants. The amount of rent relief requests Lexington has received represented 5.5% of its 2019 annual Cash Base rents. Lexington estimates the portion of tenants warranting relief represented less than 1% of its 2019 annual Cash Base Rents. Lexington is currently evaluating these requests, but, absent material tenant defaults, Lexington does not expect any material impact to its rental revenues resulting from rent relief requests. However, Lexington can give no assurances on the outcomes of the negotiation of rent relief requests, the success of any tenant’s financial prospects or the amount of relief requests that it will ultimately receive or grant.

 

FINANCIAL RESULTS

 

Revenues

 

For the quarter ended March 31, 2020, total gross revenues were $80.8 million, compared with total gross revenues of $81.2 million for the quarter ended March 31, 2019. The decrease is primarily attributable to sales, partially offset by property acquisitions and higher fee income.

 

Net Income Attributable to Common Shareholders

 

For the quarter ended March 31, 2020, net income attributable to common shareholders was $16.5 million, or $0.06 per diluted share, compared with net income attributable to common shareholders for the quarter ended March 31, 2019 of $26.4 million, or $0.11 per diluted share.

 

Adjusted Company FFO

 

For the quarter ended March 31, 2020, Lexington generated Adjusted Company FFO of $49.3 million, or $0.19 per diluted share, compared to Adjusted Company FFO for the quarter ended March 31, 2019 of $47.2 million, or $0.20 per diluted share.

 

Dividends/Distributions

 

As previously announced, during the first quarter of 2020, Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended March 31, 2020 of $0.1050 per common share/unit, which was paid on April 15, 2020 to common shareholders/unitholders of record as of March 31, 2020. Lexington also declared a cash dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (“Series C Preferred”) for the quarter ended March 31, 2020, which is expected to be paid on May 15, 2020 to Series C Preferred Shareholders of record as of April 30, 2020.

 

 

4 

 

 

TRANSACTION ACTIVITY

 

ACQUISITION TRANSACTIONS

 

Property Type

 

Market

 

Sq. Ft.

 

Initial Basis
($000)

 

Approximate Lease Term (Yrs)

Industrial-warehouse/distribution

 

Chicago, IL

 

705,661 

 

 

$

53,642 

 

 

10

Industrial-warehouse/distribution

 

Phoenix, AZ

 

160,140 

 

 

19,164 

 

 

6

Industrial-warehouse/distribution

 

Chicago, IL

 

473,280 

 

 

39,153 

 

 

10

Industrial-warehouse/distribution

 

Dallas, TX

 

1,214,526 

 

 

83,495 

 

 

10

 

 

 

 

2,553,607 

 

 

$

195,454 

 

 

 

 

The above properties were acquired at aggregate weighted-average GAAP and cash capitalization rates of 5.3% and 4.8%, respectively.

 

DEVELOPMENT PROJECTS

 

Project (% owned)

 

Market

 

Property
Type

 

Estimated
Sq. Ft.

 

Estimated
Project
Cost ($000)

 

 

GAAP
Investment
Balance as of
03/31/2020
($000)(1)

 

 

Lexington
Amount
Funded as
of
3/31/2020
($000)
 

 

 

Estimated Completion
Date

Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairburn (90%)

 

Atlanta, GA

 

Industrial

 

910,000

 

$

53,812 

 

 

$

14,641 

 

 

$

11,474 

 

 

4Q 20

Rickenbacker (100%)

 

Columbus, OH

 

Industrial

 

320,000

 

20,300 

 

 

3,657 

 

 

3,421 

 

 

1Q 21

 

 

 

 

 

 

 

 

$

74,112 

 

 

$

18,298 

 

 

$

14,895 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ETNA Park 90 (90%)(2)

 

Columbus, OH

 

Industrial

 

TBD

 

TBD

 

$

8,670 

 

 

$

8,984 

 

 

TBD

ETNA Park 70 East (90%)(2)

 

Columbus, OH

 

Industrial

 

TBD

 

TBD

 

5,058 

 

 

5,089 

 

 

TBD

 

 

 

 

 

 

 

 

 

 

$

13,728 

 

 

$

14,073 

 

 

 

 

 

1.

GAAP investment balance is in real estate under construction for consolidated projects and investments in non-consolidated entities for non-consolidated projects.

 

2.

Plans and specifications have not been completed and the estimated square footage, project cost and completion date cannot be determined.

 

PROPERTY DISPOSITIONS(1)

 

Primary Tenant

 

Location

 

Property Type

 

Gross
Disposition

Price
($000)

 

Annualized Net Income(2) ($000)

 

 

Annualized

NOI(2)
($000)
 

 

 

Month of Disposition

 

% Leased

Multi-Tenant (3)

 

Charleston, SC

 

Office

 

$

6,830 

 

 

$

(1,142)

 

 

$

17 

 

 

March

 

23 

%

Burns & McDonnell Engineering

 

Kansas City, MO

 

Office

 

22,775 

 

 

1,277 

 

 

1,589 

 

 

March

 

100 

%

 

 

 

 

 

 

$

29,605 

 

 

$

135 

 

 

$

1,606 

 

 

 

 

 

 

1.

In addition, a joint venture, in which Lexington has a 20% interest, disposed of one office property for $16.9 million and satisfied $13.0 million of non-recourse debt.

2.

Quarterly period prior to sale, annualized.

3.Sold in a foreclosure sale. Disposition price reflects non-recourse debt balance.

 

The consolidated 2020 property dispositions resulted in weighted-average GAAP and Cash capitalization rates of  5.9% and 5.4%, respectively.

 

 

5 

 

 

LEASING

 

 

 

LEASE EXTENSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Location

 

Primary Tenant(1)

Prior
Term

 

Lease
Expiration Date

 

Sq. Ft.

 

 

Office

 

 

 

 

 

 

 

 

1

 

Wall                                                 

NJ

 

NJ Natural Gas

 

06/2021

 

06/2037

 

157,511 

2

 

Baton Rouge                                   

LA

 

New Cingular Wireless(2)

 

10/2022

 

11/2023

 

23,750 

2

 

Total office lease extensions

 

 

 

 

 

 

 

181,261 

 

 

 

NEW LEASES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Location

 

 

 

 

 

Lease Expiration Date

 

Sq. Ft.

 

 

Industrial

 

 

 

 

 

 

 

 

1

 

Moody                                            

AL

 

Wal-Mart

 

 

 

02/2023

 

155,766 

1

 

Total industrial leases

 

 

 

 

 

 

 

155,766 

 

 

 

 

 

 

 

 

 

 

 

3

 

TOTAL NEW AND EXTENDED LEASES

 

 

 

 

 

 

 

337,027 

 

(1)    Leases greater than 10,000 square feet.

(2)    Effective November 7, 2020, the square footage leased by the tenant will be reduced from 70,100 square feet to 23,750 square feet.

 

As of March 31, 2020, Lexington’s portfolio was 97.2% leased.

 

BALANCE SHEET/CAPITAL MARKETS

 

During the first quarter of 2020, Lexington issued 1.6 million common shares under its ATM program raising net proceeds of $17.3 million.  During the second quarter of 2020, Lexington issued an additional 3.8 million common shares under its ATM program raising net proceeds of $37.1 million.

 

In the first quarter of 2020, Lexington repurchased 1.3 million common shares at an average price of $8.28 per share under its share repurchase authorization. As of March 31, 2020, there were approximately 9.0 million common shares remaining to be repurchased under the authorization.

 

Year to date, Lexington has issued approximately 4.0 million common shares, net, at an average price of $11.06 per share.

 

During the first quarter, Lexington borrowed $130.0 million on its unsecured revolving credit facility. As of the date of this earnings release, Lexington has $470.0 million of availability under its unsecured revolving credit facility subject to covenant compliance.

 

2020 EARNINGS GUIDANCE

 

Lexington now estimates that its net income attributable to common shareholders for the year ended December 31, 2020 will be within an expected range of $0.77 to $0.80 per diluted common share.

 

Additionally, Lexington is reaffirming that its Adjusted Company FFO for the year ended December 31, 2020 is expected to be within a range of $0.74 to $0.77 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.

 

 

6 

 

 

FIRST QUARTER 2020 CONFERENCE CALL

 

Lexington will host a conference call today, May 7, 2020, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended March 31, 2020. Interested parties may participate in this conference call by dialing 1-844-825-9783 (U.S.), 1-412-317-5163 (International) or 1-855-669-9657 (Canada). A replay of the call will be available through August 7, 2020, at 1-877-344-7529 (U.S.), 1-412-317-0088 (International) or 1-855-669-9658 (Canada), pin code for all replay numbers is 10142063. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.

 

ABOUT LEXINGTON REALTY TRUST 

Lexington Realty Trust (NYSE: LXP) is a publicly traded real estate investment trust (REIT) that owns a diversified portfolio of real estate assets consisting primarily of equity investments in single-tenant net-leased commercial properties across the United States. Lexington seeks to expand its industrial portfolio through build-to-suit transactions, sale-leaseback transactions and other transactions, including acquisitions. For more information, including Lexington’s Quarterly Supplemental Information package, or to follow Lexington on social media, visit www.lxp.com.

 

Contact: 

Investor or Media Inquiries for Lexington Realty Trust: 

Heather Gentry, Senior Vice President of Investor Relations 

Lexington Realty Trust 

Phone: (212) 692-7200 E-mail: [email protected]

 

This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the potential adverse impact on Lexington or its tenants from the novel coronavirus (COVID-19); (2) the authorization by Lexington’s Board of Trustees of future dividend declarations, (3) Lexington’s ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO for the year ending December 31, 2020, (4) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, (5) the failure to continue to qualify as a real estate investment trust, (6) changes in general business and economic conditions, including the impact of any legislation, (7) competition, (8) increases in real estate construction costs, (9) changes in interest rates, (10) changes in accessibility of debt and equity capital markets, and (11) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic,” “goal,” “objective” or similar expressions. Except as required by law, Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.

 

References to Lexington refer to Lexington Realty Trust and its consolidated subsidiaries. All interests in properties and loans are held, and all property operating activities are conducted, through special purpose entities, which are separate and distinct legal entities that maintain separate books and records, but in some instances are consolidated for financial statement purposes and/or disregarded for income tax purposes. The assets and credit of each special purpose entity with a property subject to a mortgage loan are not available to creditors to satisfy the debt and other obligations of any other person, including any other special purpose entity or affiliate. Consolidated entities that are not property owner subsidiaries do not directly own any of the assets of a property owner subsidiary (or the general partner, member of managing member of such property owner subsidiary), but merely hold partnership, membership or beneficial interests therein which interests are subordinate to the claims of the property owner subsidiary’s (or its general partner’s, member’s or managing member’s) creditors.

 

 

7 

 

 

Non-GAAP Financial Measures - Definitions

 

Lexington has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in this Quarterly Earnings Release and in other public disclosures.

 

Lexington believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable measures under generally accepted accounting principles (“GAAP”), reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating Lexington’s financial performance or cash flow from operating, investing or financing activities or liquidity.

 

Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. Lexington believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.

 

Company Funds Available for Distribution (“FAD”): FAD is calculated by making adjustments to Adjusted Company FFO (see below) for (1) straight-line adjustments, (2) lease incentive amortization, (3) amortization of above/below market leases, (4) lease termination payments, net, (5) non-cash interest, net, (6) non-cash charges, net, (7) cash paid for tenant improvements, and (8) cash paid for lease costs. Although FAD may not be comparable to that of other real estate investment trusts (“REITs”), Lexington believes it provides a meaningful indication of its ability to fund cash needs. FAD is a non-GAAP financial measure and should not be viewed as an alternative measurement of operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of liquidity.

 

Funds from Operations (“FFO”) and Adjusted Company FFO: Lexington believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity REIT. Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income. 

 

The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.

 

Lexington presents FFO available to common shareholders and unitholders - basic and also presents FFO available to all equityholders and unitholders - diluted on a company-wide basis as if all securities that are convertible, at the holder’s option, into Lexington’s common shares, are converted at the beginning of the period. Lexington also presents Adjusted Company FFO available to all equityholders and unitholders - diluted which adjusts FFO available to all equityholders  and unitholders - diluted for certain items which we believe are not indicative of the operating results of Lexington’s real estate portfolio. Lexington believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of Lexington’s operating performance or as an alternative to cash flow as a measure of liquidity.

 

GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of Lexington’s historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate (or has generated) divided by the acquisition/completion cost (or sale) price.

 

Net Operating Income (“NOI”): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of Lexington’s historical or future financial performance, financial position or cash flows. Lexington defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income), and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, Lexington’s NOI may not be comparable to other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. Lexington believes that net income is the most directly comparable GAAP measure to NOI.

 

# # #

 

 

8 

 

 

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited and in thousands, except share and per share data)

 

 

 

Three months ended March 31,

 

 

 

2020

 

 

2019

 

Gross revenues:

 

 

 

 

 

 

 

 

Rental revenue

 

$

78,735

 

 

$

79,975

 

Other revenue

 

 

2,092

 

 

 

1,273

 

Total gross revenues

 

 

80,827

 

 

 

81,248

 

Expense applicable to revenues:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(40,509

)

 

 

(37,595

)

Property operating

 

 

(10,276

)

 

 

(10,567

)

General and administrative

 

 

(7,825

)

 

 

(8,527

)

Non-operating income

 

 

190

 

 

 

481

 

Interest and amortization expense

 

 

(14,795

)

 

 

(17,208

)

Debt satisfaction gains (charges), net

 

 

1,393

 

 

 

(103

)

Impairment charges

 

 

 

 

 

(588

)

Gains on sales of properties

 

 

9,805

 

 

 

20,957

 

Income before provision for income taxes and equity in earnings of non-consolidated entities

 

 

18,810

 

 

 

28,098

 

Provision for income taxes

 

 

(653

)

 

 

(437

)

Equity in earnings of non-consolidated entities

 

 

263

 

 

 

619

 

Net income

 

 

18,420

 

 

 

28,280

 

Less net income attributable to noncontrolling interests

 

 

(266

)

 

 

(253

)

Net income attributable to Lexington Realty Trust shareholders

 

 

18,154

 

 

 

28,027

 

Dividends attributable to preferred shares – Series C

 

 

(1,572

)

 

 

(1,572

)

Allocation to participating securities

 

 

(46

)

 

 

(50

)

Net income attributable to common shareholders

 

$

16,536

 

 

$

26,405

 

Net income attributable to common shareholders - per common share basic

 

$

0.07

 

 

$

0.11

 

Weighted-average common shares outstanding – basic

 

 

253,038,161

 

 

 

232,538,495

 

Net income attributable to common shareholders - per common share diluted

 

$

0.06

 

 

$

0.11

 

Weighted-average common shares outstanding – diluted

 

 

257,347,277

 

 

 

236,142,143

 

 

 

9 

 

 

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

 

   March 31, 2020   December 31, 2019 
   (unaudited)     
Assets:        
Real estate, at cost  $3,473,384   $3,320,574 
Real estate - intangible assets   420,843    409,756 
Investments in real estate under construction   18,298    13,313 
Real estate, gross   3,912,525    3,743,643 
Less: accumulated depreciation and amortization   914,600    887,629 
Real estate, net   2,997,925    2,856,014 
Assets held for sale   7,873     
Operating lease right-of-use assets, net   37,201    38,133 
Cash and cash equivalents   83,525    122,666 
Restricted cash   6,533    6,644 
Investment in non-consolidated entities   57,210    57,168 
Deferred expenses, net   19,749    18,404 
Rent receivable – current   3,646    3,229 
Rent receivable – deferred   67,205    66,294 
Other assets   12,585    11,708 
Total assets  $3,293,452   $3,180,260 
           
Liabilities and Equity:          
Liabilities:          
Mortgages and notes payable, net  $377,703   $390,272 
Revolving credit facility borrowings   130,000     
Term loan payable, net   297,565    297,439 
Senior notes payable, net   497,079    496,870 
Trust preferred securities, net   127,421    127,396 
Dividends payable   31,720    32,432 
Liabilities held for sale   18     
Operating lease liabilities   38,293    39,442 
Accounts payable and other liabilities   42,479    29,925 
Accrued interest payable   13,992    7,897 
Deferred revenue - including below market leases, net   19,446    20,350 
Prepaid rent   15,066    13,518 
Total liabilities   1,590,782    1,455,541 
           
Commitments and contingencies          
Equity:          
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares:          
Series C Cumulative Convertible Preferred, liquidation preference $96,770; 1,935,400 shares issued and outstanding   94,016    94,016 
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 255,232,130 and 254,770,719 shares issued and outstanding in 2020 and 2019, respectively   26    25 
Additional paid-in-capital   2,982,363    2,976,670 
Accumulated distributions in excess of net income   (1,374,286)   (1,363,676)
Accumulated other comprehensive loss   (18,924)   (1,928)
Total shareholders’ equity   1,683,195    1,705,107 
Noncontrolling interests   19,475    19,612 
Total equity   1,702,670    1,724,719 
Total liabilities and equity  $3,293,452   $3,180,260 

 

 

 

10 

 

 

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

EARNINGS PER SHARE

(Unaudited and in thousands, except share and per share data)

 

   Three Months Ended
March 31,
 
   2020   2019 
EARNINGS PER SHARE:        
         
Basic:          
Net income attributable to common shareholders  $16,536   $26,405 
           
Weighted-average number of common shares outstanding - basic   253,038,161    232,538,495 
           
Net income  attributable to common shareholders - per common share basic  $0.07   $0.11 
           
Diluted:          
Net income attributable to common shareholders - basic  $16,536   $26,405 
Impact of assumed conversions   107    1 
Net income attributable to common shareholders  $16,643   $26,406 
           
Weighted-average common shares outstanding - basic   253,038,161    232,538,495 
Effect of dilutive securities:          
Unvested share-based payment awards and options   1,160,994    53,274 
Operating partnership units   3,148,122    3,550,374 
Weighted-average common shares outstanding - diluted   257,347,277    236,142,143 
           
Net income attributable to common shareholders - per common share diluted  $0.06   $0.11 

 

 

11 

 

 

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

ADJUSTED COMPANY FUNDS FROM OPERATIONS & COMPANY FUNDS AVAILABLE FOR DISTRIBUTION

(Unaudited and in thousands, except share and per share data)

 

   Three Months Ended 
   March 31, 
   2020   2019 
FUNDS FROM OPERATIONS:          
Basic and Diluted:          
Net income attributable to common shareholders  $16,536   $26,405 
Adjustments:          
Depreciation and amortization   39,717    36,867 
Impairment charges - real estate       588 
Noncontrolling interests - OP units   107    1 
Amortization of leasing commissions   792    728 
Joint venture and noncontrolling interest adjustment   2,214    2,533 
Gains on sales of properties, including non-consolidated entities   (10,354)   (21,605)
FFO available to common shareholders and unitholders - basic   49,012    45,517 
Preferred dividends   1,572    1,572 
Amount allocated to participating securities   46    50 
FFO available to all equityholders and unitholders - diluted   50,630    47,139 
Transaction costs   21     
Debt satisfaction (gains) charges, net, including non-consolidated entities   (1,372)   103 
Adjusted Company FFO available to all equityholders and unitholders - diluted   49,279    47,242 
           
FUNDS AVAILABLE FOR DISTRIBUTION:          
Adjustments:          
Straight-line adjustments   (1,419)   (2,330)
Lease incentives   269    273 
Amortization of above/below market leases   (295)   (6)
Lease termination payments, net   492    (744)
Non-cash interest, net   428    806 
Non-cash charges, net   1,658    1,727 
Tenant improvements   (1,492)   (995)
Lease costs   (3,951)   (1,124)
Joint venture and noncontrolling interest adjustment   (111)   (176)
Company Funds Available for Distribution  $44,858   $44,673 
           
Per Common Share and Unit Amounts          
Basic:          
FFO  $0.19   $0.19 
           
Diluted:          
FFO  $0.19   $0.20 
Adjusted Company FFO  $0.19   $0.20 
           
Basic:          
Weighted-average common shares outstanding - basic EPS   253,038,161    232,538,495 
Operating partnership units(1)   3,148,122    3,550,374 
Weighted-average common shares outstanding - basic FFO   256,186,283    236,088,869 
           
Diluted:          
Weighted-average common shares outstanding - diluted EPS   257,347,277    236,142,143 
Unvested share-based payment awards and options   24,799    16,499 
Preferred shares - Series C   4,710,570    4,710,570 
Weighted-average common shares outstanding - diluted FFO   262,082,646    240,869,212 

 

(1)   Includes OP units other than OP units held by Lexington.

 

 

12 

 

 

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

 

2020 EARNINGS GUIDANCE

 

   Twelve Months Ended
December 31, 2020
 
   Range 
Estimated:        
Net income attributable to common shareholders per diluted common share(1)  $0.77   $0.80 
Depreciation and amortization   0.62    0.62 
Impact of capital transactions   (0.65)   (0.65)
Estimated Adjusted Company FFO per diluted common share  $0.74   $0.77 

 

(1)   Assumes all convertible securities are dilutive.

 

13 

 

 

LEXINGTON REALTY TRUST 

2020 First Quarter Investments / Capital Recycling Summary

 

PROPERTY INVESTMENTS

 

    Property Type   Market  Square Feet   Initial Basis ($000) Month Closed  Primary Lease Expiration 
1   Industrial - Warehouse/distribution  Chicago  IL   705,661   $53,642   January   11/2029
2   Industrial - Warehouse/distribution  Phoenix  AZ   160,140    19,164   January   12/2025
3   Industrial - Warehouse/distribution  Chicago  IL   473,280    39,153   January   12/2029
4   Industrial - Warehouse/distribution  Dallas  TX   1,214,526    83,495   February   08/2029
                         
4   TOTAL PROPERTY INVESTMENTS         2,553,607   $195,454         

 

CAPITAL RECYCLING

 

CONSOLIDATED PROPERTY DISPOSITIONS

 

    Primary Tenant  Location  Property Type  Gross Disposition Price ($000)  Annualized Net Income ($000) (1)  Annualized NOI ($000)(1)(2)  Month of Disposition  % Leased   Gross Disposition Price PSF 
1   Multi-Tenant (3)  Charleston  SC  Office  $6,830  $(1,142) $ 17  March  23%  $135.93 
2   Burns & McDonnell Engineering  Kansas City  MO  Office   22,775   1,277   1,589  March  100%   146.07 
2   TOTAL PROPERTY DISPOSITIONS           $29,605  $135  $1,606            

 

NON-CONSOLIDATED PROPERTY DISPOSITIONS (4)

 

    Primary Tenant  Location  Property Type  Gross Disposition Price ($000)  Annualized Net Income ($000) (1)  Annualized NOI ($000)(1)(2)  Month of Disposition  % Leased   Gross Disposition Price PSF 
1  Amazon  Huntington  WV  Office  $16,852  $483  $ 1,158  March  100%  $245.32 

 

  Footnotes
(1)Quarterly period prior to sale annualized.
(2)See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document.
(3)Sold in foreclosure sale. Disposition price reflects non-recourse debt balance.
(4)Lexington has a 20% interest in the joint venture that disposed of this property.

 

14 

 

 

LEXINGTON REALTY TRUST
DEVELOPMENT PROJECTS 

3/31/2020

 

DEVELOPMENT PROJECTS

 

    Project
(% owned)
  Market   Property
Type
  Estimated
Sq. Ft.
  Estimated
Project Cost

($000)
  GAAP
Investment Balance

as of 3/31/2020

($000) (1)
  Lexington
Amount Funded

as of 3/31/2020

($000)
  Estimated
Completion

Date
    Consolidated                                  
1   Fairburn (90%)   Atlanta, GA   Industrial   910,000   $ 53,812   $ 14,641   $ 11,474   4Q 2020
2   Rickenbacker (100%)   Columbus, OH   Industrial   320,000     20,300     3,657     3,421   1Q 2021
2   Total Consolidated Development           $ 74,112   $ 18,298   $ 14,895    
                                       
    Non - Consolidated                                  
1   Etna Park 70 (90%) (2)   Columbus, OH   Industrial   TBD     TBD   $ 8,670   $ 8,984   TBD
2   Etna Park 70 East (90%) (2)   Columbus, OH   Industrial   TBD     TBD     5,058     5,089   TBD
2   Total Non-Consolidated Development                 $ 13,728   $ 14,073    
                                       
4   Total Development Projects                 $ 32,026   $ 28,968    

 

Footnotes
(1)GAAP  investment balance is in real estate under construction for consolidated projects and in investments in non-consolidated entities for non-consolidated projects.
(2)Plans and specifications for completion have not been completed and the estimated square footage, project cost and completion date cannot be determined.

 

15 

 

 

LEXINGTON REALTY TRUST
2020 First Quarter Financing Summary

 

DEBT RETIRED

 

   Location  Tenant  Property Type  Face / Satisfaction
($000)
  Rate   Maturity Date
    Consolidated Mortgage Debt (1)                
    Charleston, SC  Multi-Tenant  Office  $ 6,830  5.850%  02/2021
                       
    Non-Consolidated Mortgage Debt (2)                  
    Huntington, WV  Amazon  Office  $ 12,960  LIBOR + 200 bps   09/2021

 

CORPORATE LEVEL FINANCING (3)

 

    Type  Amount ($000)  Current Interest Rate   Maturity Date
    Revolving Credit Facility  $ 130,000  LIBOR + 90 bps   02/2023

 

  Footnotes
(1)Satisfied in foreclosure sale.
(2)Lexington has a 20% interest in the joint venture that disposed of this property. Satisfaction reflects release amount of the joint venture's cross-collateralized debt.
(3)Also, a 20% owned joint venture incurred an additional $3.7 million of secured debt.

 

16 

 

 

LEXINGTON REALTY TRUST
2020 First Quarter Leasing Summary

  

LEASE EXTENSIONS

 

   Tenant (1)  Location  Prior
Term
  Lease Expiration Date  Sq. Ft.  New Base Rent Per Annum ($000)(2)(3)  Prior Base Rent Per Annum ($000)   New Cash Base Rent Per Annum ($000)(2)(3)  Prior Cash Base Rent Per Annum ($000)(3) 
    Office                                              
1   NJ Natural Gas   Wall   NJ   06/2021   06/2037   157,511   $ 3,491   $ 4,234   $ 3,068   $ 4,234  
2   New Cingular Wireless (4) Baton Rouge LA   10/2022   11/2023   23,750     413     395     420     411  
2   Total office lease extensions                 181,261   $ 3,904   $ 4,629   $ 3,488   $ 4,645  
                                                   
2   TOTAL EXTENDED LEASES                 181,261   $ 3,904   $ 4,629   $ 3,488   $ 4,645  

 

NEW LEASES

 

   Tenant (1)  Location  Lease
Expiration
 Date
  Sq. Ft.  New Base Rent Per Annum ($000)(2)(3)  New Cash Base Rent Per Annum
($000)(2)(3)
 
   Industrial                
1   Wal-Mart  Moody  AL  02/2023   155,766  $746  $746 
1   Total Industrial New Leases            155,766  $746  $746 
                           
1   TOTAL NEW LEASES            155,766  $746  $746 
                           
                           
3   TOTAL NEW AND EXTENDED LEASES            337,027  $4,650  $4,234 

 

17 

 

 

LEXINGTON REALTY TRUST
2020 First Quarter Leasing Summary

 

NEW VACANCY (5)

 

         Prior Lease      2019   2019 
         Expiration      Base Rent   Cash Rent 
Former Tenant  Location  Date  Sq. Ft.   ($000)(3)   ($000)(3) 
Office                        
Oce - USA Holding (6)  Boca Raton  FL  02/2020   143,290   $2,244   $2,500 

 

  Footnotes

(1)Leases greater than 10,000 square feet.

(2)Assumes twelve months rent from the later of 4/1/20 or lease commencement/extension, excluding free rent periods as applicable.

(3)See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document.

(4)Effective 11/7/2020, the square footage leased by tenant is reduced from 70,100 sqft to 23,750.

(5)Excludes multi-tenant properties, disposed properties and non-consolidated investments.

(6)In receivership.

 

18 

 

 

LEXINGTON REALTY TRUST

Other Revenue Data 

03/31/2020

($000)

 

Other Revenue Data

 

   Base Rent 
Asset Class  Three months ended 
    3/31/2020(1)   

3/31/2020 

Percentage

    

3/31/2019

Percentage

 
Industrial  $57,280    79.3%   68.2%
Office/Other   14,915    20.7%   31.8%
   $72,195    100.0%   100.0%
                

 

 

 

 

Base Rent

 

Credit Ratings  (2)

 

 

Three months ended

 

 

 

 

3/31/2020(1)

 

 

3/31/2020 
Percentage

 

 

 

3/31/2019
 Percentage

 

Investment Grade

 

$

37,274

 

 

 

51.6

%

 

 

40.8

%

Non-Investment Grade

 

 

15,959

 

 

 

22.1

%

 

 

19.5

%

Unrated

 

 

18,962

 

 

 

26.3

%

 

 

39.7

%

 

 

$

72,195

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Lease Term - Cash Basis

 

 

 

 

 

 

As of 3/31/2020

 

 

 

As of 3/31/2019

 

 

 

 

 

 

 

 

8.3 years

 

 

 

9.0 years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rent Estimates for Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

 

Base Rent  (3)

 

 

Cash Base Rent (3)

 

 

 

Difference

 

2020 - remaining

 

$

215,553

 

 

$

203,921

 

 

$

(11,632

)

2021

 

 

269,259

 

 

 

258,603

 

 

 

(10,656

)

 

Footnotes 

(1)Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020.

(2)Credit ratings are based upon either tenant, guarantor or parent/ultimate parent. Historical comparison was not adjusted for subsequent tenant entity changes and multi-tenant was generally reflected as unrated.

(3)Amounts assume (1) lease terms for non-cancellable periods only, (2) no new or renegotiated leases are entered into after 3/31/2020, and (3) no properties are sold or acquired after 3/31/2020.

 

19 

 

 

LEXINGTON REALTY TRUST

Other Revenue Data (Continued)

03/31/2020

($000)

 

Same-Store NOI (1)      

 

   Three months ended March 31, 
   2020   2019 
Total Cash Base Rent  $58,108   $58,179 
Tenant Reimbursements   6,121    6,113 
Property Operating Expenses   (7,692)   (7,616)
Same-Store NOI  $56,537   $56,676 
           

Change in Same-Store NOI (2)

   (0.2%)     
           

 

Same-Store Percent Leased (3)

  As of 3/31/2020   As of 3/31/2019  
    97.4    98.5%
            

Lease Escalation Data (4)

           

 

 

Footnotes

(1)NOI is on a consolidated cash basis excluding properties acquired and sold in 2020 and 2019 and properties subject to mortgage loans in default at March 31, 2020.
 See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document.

(2)Change in Same-Store NOI was 0.5% excluding single-tenant property vacancies.

(3)Excludes properties acquired or sold in 2020 and 2019 and properties subject to mortgage loans in default at March 31, 2020.

(4)Based on three months consolidated Cash Base Rents for single-tenant leases (properties greater than 50% leased to a single tenant) owned as of March 31, 2020. Excludes parking operations and rents from prior tenants.

 

20 

 

 

LEXINGTON REALTY TRUST

Portfolio Detail By Asset Class

03/31/2020

($000, except square footage)

 

             
Asset Class 

YE 2017 (1) 

 

 

YE 2018 (1)(2) 

 

  YE 2019    Q1 2020  
             
Industrial                    

% of Cost (3)

   49.3%   71.2%   81.5%   83.2%

% of ABR (4)

   44.3%   65.4%   75.5%   79.3%
% Leased   99.9%   96.3%   97.9%   98.3%

Wtd. Avg. Lease Term (5)

   10.5    9.7    8.3    8.0 
Mortgage Debt  $193,529   $206,006   $109,939   $108,825 

% Investment Grade (4)

   28.4%   31.6%   45.9%   49.7%
Square Feet   36,071,422    41,447,962    48,742,014    51,295,621 
                     
Office/Other                    

% of Cost (3)

   50.7%   28.8%   18.5%   16.8%

% of ABR (4)(6)

   55.7%   34.6%   24.5%   20.7%
% Leased   96.0%   87.1%   85.8%   82.1%

Wtd. Avg. Lease Term (5)

   7.9    7.2    8.5    9.6 
Mortgage Debt  $503,539   $369,508   $283,933   $272,368 

% Investment Grade (4)

   49.4%   53.2%   57.3%   59.0%
Square Feet   12,542,640    6,111,588    3,876,294    3,670,123 
                     

Construction in progress (7)

  $4,219   $1,840   $15,208   $24,424 

 

Footnotes

(1)Office and Other properties combined.

(2)Pataskala, Ohio property reclassed to Industrial from Office/Other.

(3)Based on gross book value of real estate assets; excludes held for sale assets.

(4)Percentage of Base Rent, for consolidated properties owned as of each respective period.

(5)Cash basis.

(6)YE 2018 excludes the acceleration of below-market lease intangible accretion on one Kmart asset.

(7)Includes development classified as real estate under construction on a consolidated basis.

 

21 

 

 

 

LEXINGTON REALTY TRUST

Portfolio Composition

03/31/2020

 

As a Percent of Gross Book Value (1)

 

 

 

 

Portfolio Composition (2)

 

 

 

Footnotes

(1)Based on gross book value of real estate assets as of 3/31/2020, exclude held for sale assets.
(2)Based on gross book value of real estate assets as of 3/31/2020, 12/31/2019, 12/31/2018 and 12/31/2017, as applicable and excludes held for sale assets.

 

22 

 

 

LEXINGTON REALTY TRUST

Components of Net Asset Value 

3/31/2020 

($000)

 

The purpose of providing the following information is to enable readers to derive their own estimates of net asset value. This information is not intended to be an asset-by-asset or enterprise valuation.

 

Consolidated properties three month net operating income (NOI) (1)

 

 

 

Industrial

 

$

52,364

 

Office/Other

 

 

13,148

 

Total Net Operating Income

 

$

65,512

 

 

 

 

 

 

Lexington’s share of non-consolidated three month NOI (1)

 

 

 

 

NNN OFFICE JV

 

 

 

 

Office

 

$

2,543

 

OTHER JV

 

 

 

 

Other

 

$

379

 

 

 

 

 

 

Other income

 

 

 

 

Advisory fees

 

$

931

 

 

 

 

 

 

 

 

 

 

 

In service assets not fairly valued by capitalized NOI method (1)

 

 

 

 

Wholly-owned assets acquired in 2020

 

$

194,036

 

Wholly-owned assets less than 70% leased

 

$

50,835

 

 

 

 

 

 

Add other assets:

 

 

 

 

Assets held for sale - consolidated

 

$

7,873

 

Construction in progress

 

 

6,126

 

Developable land

 

 

14,073

 

Development investment at cost incurred

 

 

14,895

 

Cash and cash equivalents

 

 

83,525

 

Restricted cash

 

 

6,533

 

Accounts receivable

 

 

3,646

 

Other assets

 

 

12,585

 

Total other assets

 

$

149,256

 

 

 

 

 

 

Liabilities:

 

 

 

 

 Corporate level debt (face amount)

 

$

1,059,120

 

Mortgages and notes payable (face amount)

 

 

381,193

 

Dividends payable

 

 

31,720

 

Liabilities held for sale - consolidated

 

 

18

 

Accounts payable, accrued expenses and other liabilities

 

 

71,537

 

Preferred stock, at liquidation value

 

 

96,770

 

Lexington’s share of non-consolidated mortgages (face amount)

 

 

87,505

 

Total deductions

 

$

1,727,863

 

 

 

 

 

 

Common shares & OP units at 3/31/2020

 

 

258,328,452

 

 

Footnotes 

(1)

NOI for the existing property portfolio at March 31, 2020, excludes NOI related to assets undervalued by a capitalized NOI method and assets held for sale. Assets undervalued by a capitalized NOI method are identified generally by occupancies under 70% and assets acquired in 2020. For assets in this category an NOI capitalization approach is not appropriate, and accordingly, Lexington’s net book value has been used. See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document.

 

23 

 

 

LEXINGTON REALTY TRUST 

Consolidated Portfolio Concentration 

3/31/2020

 

 

 

Markets (1)

 

Percent of Base Rent as of 3/31/2020  (2)

 

1

 

Houston, TX

 

 

10.2

%

2

 

Memphis, TN

 

 

6.9

%

3

 

Greenville/Spartanburg, SC

 

 

5.7

%

4

 

Atlanta, GA

 

 

5.1

%

5

 

Cincinnati/Dayton, OH

 

 

4.3

%

6

 

Chicago, IL

 

 

4.2

%

7

 

Dallas/Fort Worth, TX

 

 

4.0

%

8

 

Nashville, TN

 

 

4.0

%

9

 

Phoenix, AZ

 

 

3.9

%

10

 

Charlotte, NC

 

 

3.9

%

11

 

New York/New Jersey

 

 

3.7

%

12

 

Detroit, MI

 

 

3.5

%

13

 

DC/Baltimore, MD

 

 

2.6

%

14

 

Philadelphia, PA

 

 

2.6

%

15

 

South Bay/San Jose, CA

 

 

2.3

%

16

 

Jackson, MS

 

 

2.1

%

17

 

St. Louis, MO

 

 

2.1

%

18

 

Cleveland, OH

 

 

1.7

%

19

 

Columbus, OH

 

 

1.7

%

20

 

Champaign-Urbana, IL

 

 

1.5

%

 

 

Total Consolidated Portfolio Concentration (3)

 

 

76.0

%

 

Footnotes 

 

(1)

Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations.

 

(2)

Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020.

 

(3)

Total shown may differ from detailed amounts due to rounding.

 

24 

 

 

LEXINGTON REALTY TRUST 

Portfolio Concentration - Industrial 

3/31/2020

 

 

 

Markets (1)

 

Percent of Base Rent as of 3/31/2020 (2)

 

1

 

Memphis, TN

 

 

8.7

%

2

 

Greenville/Spartanburg, SC

 

 

7.1

%

3

 

Houston, TX

 

 

6.3

%

4

 

Atlanta, GA

 

 

6.0

%

5

 

Cincinnati/Dayton, OH

 

 

5.4

%

6

 

Chicago, IL

 

 

5.3

%

7

 

Nashville, TN

 

 

5.0

%

8

 

Detroit, MI

 

 

4.5

%

9

 

Phoenix, AZ

 

 

3.7

%

10

 

Dallas/Fort Worth, TX

 

 

3.3

%

11

 

Charlotte, NC

 

 

3.1

%

12

 

Jackson, MS

 

 

2.7

%

13

 

St. Louis, MO

 

 

2.7

%

14

 

New York/New Jersey

 

 

2.2

%

15

 

Cleveland, OH

 

 

2.2

%

16

 

Columbus, OH

 

 

2.1

%

17

 

Champaign-Urbana, IL

 

 

1.8

%

18

 

Jackson, TN

 

 

1.7

%

19

 

Richmond, VA

 

 

1.7

%

20

 

DC/Baltimore, MD

 

 

1.7

%

 

 

Total Industrial Portfolio Concentration (3)

 

 

77.3

%

 

Footnotes 

 

(1)

Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations.

 

(2)

Three months ended 3/31/2020 Base Rent recognized for consolidated industrial properties owned as of 3/31/2020.

 

(3)

Total shown may differ from detailed amounts due to rounding.

 

25 

 

 

LEXINGTON REALTY TRUST 

Portfolio Concentration - Office/Other 

3/31/2020

 

 

 

Markets (1)

 

Percent of Base Rent as of 3/31/2020 (2)

 

1

 

Houston, TX

 

 

24.9

%

2

 

South Bay/San Jose, CA

 

 

11.1

%

3

 

Philadelphia, PA

 

 

10.7

%

4

 

New York/New Jersey

 

 

9.5

%

5

 

Charlotte, NC

 

 

6.9

%

6

 

Dallas/Fort Worth, TX

 

 

6.8

%

7

 

DC/Baltimore, MD

 

 

6.3

%

8

 

Phoenix, AZ

 

 

4.9

%

9

 

Tampa/St. Petersburg, FL

 

 

3.2

%

10

 

Baton Rouge, LA

 

 

1.9

%

11

 

South Florida

 

 

1.9

%

12

 

McAllen/Edinburg/Pharr,TX

 

 

1.7

%

13

 

Kansas City, MO

 

 

1.7

%

14

 

Oakland, ME

 

 

1.5

%

15

 

Orlando, FL

 

 

1.5

%

16

 

Knoxville, TN

 

 

1.5

%

17

 

Atlanta, GA

 

 

1.4

%

18

 

Florence, SC

 

 

1.0

%

19

 

Tucson, AZ

 

 

0.9

%

20

 

Hawaii

 

 

0.9

%

 

 

Total Office/Other Portfolio Concentration (3)

 

 

100.0

%

 

Footnotes 

 

(1)

Markets are based on geographic boundaries defined by CoStar.com. They serve to delineate core areas that are competitive with each other and constitute a generally accepted primary competitive set of areas. Markets are building-type specific, and are non-overlapping contiguous geographic designations.

 

(2)

Three months ended 3/31/2020 Base Rent recognized for consolidated office/other properties owned as of 3/31/2020.

 

(3)

Total shown may differ from detailed amounts due to rounding.

 

26 

 

 

LEXINGTON REALTY TRUST 

Tenant Industry Diversification - Industrial Assets (1) 

3/31/2020

 

image

 

Footnotes

 

(1)

Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020.

 

27 

 

 

LEXINGTON REALTY TRUST 

Tenant Industry Diversification - Office/Other Assets (1) 

3/31/2020

 

image

 

Footnotes

 

(1)

Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020.

 

28 

 

 

LEXINGTON REALTY TRUST
Top 15 Tenants
03/31/2020

 

Top 15 Tenants

 

Tenants (1)  Property Type  Lease Expirations   Number
of Leases
   Sq. Ft.
Leased
   Sq. Ft. Leased
as a Percent of
Consolidated
Portfolio (2)(3)
   Base Rent
as of
3/31/2020
($000)
   Percent of Base
Rent as of
3/31/2020

($000) (2)(4)
 
Dow  Office  2036   1    664,100    1.2%  $3,712    5.2%
Nissan  Industrial  2027   2    2,971,000    5.6%   3,190    4.4%
Dana  Industrial  2021-2026   7    2,053,359    3.8%   2,485    3.5%
Kellogg  Industrial  2027-2029   3    2,801,916    5.2%   2,426    3.4%
Amazon  Industrial  2026-2030   3    2,515,492    4.7%   2,363    3.3%
Undisclosed (5)  Industrial  2031-2035   3    1,090,383    2.0%   1,785    2.5%
Watco  Industrial  2038   1    132,449    0.2%   1,693    2.4%
Xerox  Office  2023   1    202,000    0.4%   1,660    2.3%
Wal-Mart  Industrial  2023-2027   3    1,491,439    2.8%   1,466    2.0%
FedEx  Industrial  2023 & 2028   2    292,021    0.5%   1,430    2.0%
Morgan Lewis (6)  Office  2024   1    289,432    0.5%   1,414    2.0%
Undisclosed (5)  Industrial  2034   1    1,318,680    2.5%   1,386    1.9%
Mars Wrigley  Industrial  2025   1    604,852    1.1%   1,101    1.5%
Asics  Industrial  2030   1    855,878    1.6%   1,097    1.5%
Spitzer  Industrial  2035   2    449,895    0.8%   1,087    1.5%
                                
          32    17,732,896    33.2%  $28,295    39.5%

 

Footnotes

(1) Tenant, guarantor or parent.
(2) Total shown may differ from detailed amounts due to rounding.
(3) Excludes vacant square feet.
(4) Three months ended 3/31/2020 Base Rent recognized for consolidated properties owned as of 3/31/2020, excluding rent from prior tenants.
(5) Lease restricts certain disclosures.
(6) Includes parking operations.

  

29 

 

 

LEXINGTON REALTY TRUST
 Lease Rollover Schedule - Consolidated Industrial Properties
03/31/2020
($000)

 

Year  Number of
Leases
Expiring
   Base Rent as of
3/31/2020
   Percent of Base
Rent as of
3/31/2020
   Percent of Base
Rent as of
3/31/2019
 
2020 - remaining   9   $1,411    2.5%   4.1%
2021   13    4,488    7.9%   7.2%
2022   2    578    1.0%   0.7%
2023   9    2,328    4.1%   2.0%
2024   16    5,656    9.9%   7.6%
2025   14    5,062    8.9%   6.9%
2026   10    4,573    8.0%   7.9%
2027   9    7,135    12.5%   12.5%
2028   4    2,963    5.2%   6.0%
2029   6    3,510    6.1%   2.3%
Thereafter   25    19,377    33.9%   38.8%
                     
Total (1)   117   $57,081    100.0%     

 

 

(GRAPHIC)

 

Footnotes

(1)Total shown may differ from detailed amounts due to rounding.

 

30 

 

 

LEXINGTON REALTY TRUST
 Lease Rollover Schedule - Consolidated Office/Other Properties
03/31/2020
($000)

 

Year  Number of
Leases
Expiring
   Base Rent as of
3/31/2020
   Percent of
Base Rent as of
3/31/2020
   Percent of
Base Rent as of
3/31/2019
 
2020 - remaining   30   $290    2.0%   1.1%
2021   8    924    6.5%   16.4%
2022   2    920    6.5%   5.4%
2023   3    1,818    12.8%   8.9%
2024   5    2,289    16.1%   13.7%
2025   5    935    6.6%   3.5%
2026   0    -    0.0%   1.3%
2027   3    474    3.3%   7.9%
2028   0    -    0.0%   1.6%
2029   1    220    1.5%   6.5%
Thereafter   8    6,387    44.8%   24.0%
                     
Total (1)   65   $14,257    100.0%     

 

 

(GRAPHIC)

 

Footnotes

(1)   Total shown may differ from detailed amounts due to rounding and does not include parking operations.

 

31 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease Expiration  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent
as of 3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
INDUSTRIAL PROPERTIES
Single-tenant
2020  6/30/2020  1650-1654 Williams Rd.  Columbus  OH  --  ODW Logistics   772,450    337    336    -    - 
   12/19/2020  1901 Ragu Dr.  Owensboro  KY  5  Unilever   443,380    373    322    -    - 
   12/31/2020  2203 Sherrill Dr.  Statesville  NC  --  Geodis America   639,800    623    653    -    - 
2021  1/31/2021  101 Michelin Dr.  Laurens  SC  18  Michelin   1,164,000    895    895    -    - 
   3/31/2021  2455 Premier Row  Orlando  FL  --  Walgreen Co.   205,016    196    127    -    - 
   5/31/2021  291 Park Center Dr.  Winchester  VA  --  Kraft Heinz   344,700    355    366    -    - 
   6/30/2021  11624 S. Distribution Cv.  Olive Branch  MS  --  Hamilton Beach   1,170,218    947    819    -    - 
   9/30/2021  3820 Micro Dr.  Millington  TN  --  Ingram Micro   701,819    453    468    -    - 
   10/25/2021  6938 Elm Valley Dr.  Kalamazoo  MI  --  Dana   150,945    437    507    -    - 
   11/30/2021  2880 Kenny Biggs Rd.  Lumberton  NC  --  Quickie Manufacturing   423,280    339    370    -    - 
   12/31/2021  191 Arrowhead Dr.  Hebron  OH  --  Owens Corning   250,410    145    145    -    - 
      200 Arrowhead Dr.  Hebron  OH  --  Owens Corning   400,522    231    231    -    - 
      3686 South Central Ave.  Rockford  IL  --  Pierce Packaging   93,000    81    81    -    - 
2022  3/31/2022  5417 Campus Dr.  Shreveport  LA  --  Tire Rack   257,849    336    351    -    - 
   8/31/2022  50 Tyger River Dr.  Duncan  SC  --  Plastic Omnium   221,833    242    252    -    - 
2023  2/28/2023  3102 Queen Palm Dr.  Tampa  FL  --  RC Moore   229,605    288    97    -    - 
      7670 Hacks Cross Rd.  Olive Branch  MS  --  MAHLE Industries   268,104    226    227    -    - 
   5/31/2023  6495 Polk Ln.  Olive Branch  MS  13  Undisclosed   151,691    146    141    -    - 
   8/31/2023  10535 Red Bluff Rd.  Pasadena  TX  --  Unis   257,835    308    300    -    - 
      3737 Duncanville Rd.  Dallas  TX  --  Owens Corning   510,440    428    416    -    - 
   10/31/2023  493 Westridge Pkwy.  McDonough  GA  --  Carlstar   676,000    508    494    -    - 
   12/31/2023  120 Southeast Pkwy. Dr.  Franklin  TN  --  United Technologies   289,330    184    184    -    - 
      675 Gateway Blvd.  Monroe  OH  --  Blue Buffalo   143,664    178    172    -    - 
2024  1/31/2024  1285 W. State Road 32  Lebanon  IN  --  Continental Tire   741,880    570    603    -    - 
      6495 Polk Ln.  Olive Branch  MS  13  Undisclosed   118,211    124    120    -    - 
      70 Tyger River Dr.  Duncan  SC  --  BMW   408,000    500    487    -    - 
      231 Apple Valley Rd.  Duncan  SC  13  Undisclosed   120,680    151    144    -    - 

 

32 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease Expiration  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent
as of 3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
INDUSTRIAL PROPERTIES
2024  3/31/2024  1520 Lauderdale Memorial Hwy.  Cleveland  TN  --  General Electric   851,370    664    664    -    - 
   4/30/2024  113 Wells St.  North Berwick  ME  --  United Technologies   993,685    450    407    -    - 
      11555 Silo Dr.  Olive Branch  MS  --  Olam Cotton   927,742    714    705    -    - 
   5/31/2024  901 East Bingen Point Way  Bingen  WA  --  Boeing   124,539    659    662    -    - 
      7225 Goodson Rd.  Union City  GA  --  Interface Americas   370,000    361    338    -    - 
   7/31/2024  5795 North Blackstock Rd.  Spartanburg  SC  --  Wal-Mart   341,660    418    417    -    - 
      231 Apple Valley Rd.  Duncan  SC  13  Undisclosed   75,320    94    94    -    - 
   9/30/2024  1621 Veterans Memorial Pkwy. E  Lafayette  IN  --  Caterpillar   309,400    304    301    -    - 
   10/31/2024  43955 Plymouth Oaks Blvd.  Plymouth  MI  --  Tower Automotive   311,612    398    390    -    - 
      2115 East Belt Line Rd.  Carrollton  TX  --  L.E. Klein   58,202    57    58    -    - 
   12/31/2024  749 Southrock Dr.  Rockford  IL  --  Jacobson Warehouse   150,000    159    154    -    - 
2025  4/30/2025  235 Apple Valley Rd.  Duncan  SC  13  Undisclosed   177,320    234    219    -    - 
   5/31/2025  7875 White Road SW  Austell  GA  --  Mars Wrigley   604,852    1,101    897    -    - 
   6/30/2025  10000 Business Blvd.  Dry Ridge  KY  --  Dana   336,350    336    336    -    - 
      4010 Airpark Dr.  Owensboro  KY  --  Metalsa / Dana   211,598    302    302    -    - 
      730 North Black Branch Rd.  Elizabethtown  KY  --  Metalsa / Dana   167,770    134    134    -    - 
      750 North Black Branch Rd.  Elizabethtown  KY  --  Metalsa / Dana   539,592    710    710    -    - 
      301 Bill Bryan Blvd.  Hopkinsville  KY  --  Metalsa / Dana   424,904    422    422    -    - 
   7/14/2025  590 Ecology Ln.  Chester  SC  --  Boral Limited   420,597    454    603    5,554    08/2025 
   7/31/2025  7005 Cochran Rd.  Glenwillow  OH  --  Royal Appliance   458,000    515    525    -    - 
      5352 Performance Way  Whitestown  IN  --  LaCrosse   380,000    319    309    -    - 
   12/31/2025  1700 47th Ave North  Minneapolis  MN  --  Owens Corning   18,620    137    137    -    - 
      4455 N. Cotton Ln.  Goodyear  AZ  --  Ball   160,140    233    218    -    - 
2026  3/30/2026  121 Technology Dr.  Durham  NH  12  Heidelberg   500,500    634    1,811    -    - 
   3/31/2026  633 Garrett Pkwy.  Lewisburg  TN  --  Calsonic Kansei   310,000    322    329    -    - 
   4/30/2026  16811 W. Commerce Dr.  Goodyear  AZ  --  Blue Buffalo   540,349    611    489    -    - 
   9/30/2026  900 Industrial Blvd.  Crossville  TN  --  Dana   222,200    144    144    -    - 
      3931 Lakeview Corporate Dr.  Edwardsville  IL  --  Amazon.com   769,500    674    654    -    - 

 

33 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease Expiration  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent
as of 3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
INDUSTRIAL PROPERTIES
2026  9/30/2026  9494 W. Buckeye Rd.  Tolleson  AZ  --  CHEP   186,336    277    257    -    - 
   10/31/2026  10345 Philipp Pkwy.  Streetsboro  OH  --  L'Oreal USA   649,250    721    674    -    - 
      5001 Greenwood Rd.  Shreveport  LA  16  Libbey   646,000    541    562    -    - 
   11/30/2026  250 Rittenhouse Cir.  Bristol  PA  --  Estée Lauder   241,977    287    301    -    - 
      736 Addison Rd.  Erwin  NY  --  Corning   408,000    362    364    -    - 
2027  1/31/2027  27200 West 157th St.  New Century  KS  --  Amazon.com   446,500    310    277    -    - 
   2/28/2027  554 Nissan Pkwy.  Canton  MS  --  Nissan   1,466,000    1,550    1,520    -    - 
   4/30/2027  16407 Applewhite Rd.  San Antonio  TX  13  Undisclosed   849,275    748    710    -    - 
      200 Sam Griffin Rd.  Smyrna  TN  --  Nissan   1,505,000    1,640    1,587    -    - 
   6/30/2027  1501 Nolan Ryan Expy.  Arlington  TX  --  Arrow Electronics   74,739    102    102    -    - 
   8/31/2027  600 Gateway Blvd.  Monroe  OH  --  Hayneedle   994,013    986    814    -    - 
   9/30/2027  1550 Hwy 302  Byhalia  MS  --  McCormick   615,600    610    604    -    - 
   10/31/2027  201 James Lawrence Rd.  Jackson  TN  --  Kellogg   1,062,055    986    950    -    - 
   12/31/2027  10590 Hamilton Ave.  Cincinnati  OH  --  Hillman Group   264,598    203    203    -    - 
2028  1/31/2028  490 Westridge Pkwy.  McDonough  GA  --  Georgia-Pacific   1,121,120    934    881    -    - 
   3/31/2028  29-01-Borden Ave./29-10 Hunters Point Ave.  Long Island City  NY  --  FedEx   140,330    1,284    1,282    35,544    03/2028 
   8/31/2028  1420 Greenwood Rd.  McDonough  GA  --  United States Cold Storage   296,972    542    543    -    - 
   9/30/2028  904 Industrial Rd.  Marshall  MI  --  Tenneco   246,508    203    189    -    - 
2029  7/31/2029  8500 Nail Rd.  Olive Branch  MS  --  Sephora   716,080    688    657    -    - 
   8/31/2029  8601 E. Sam Lee Ln.  Northlake  TX  --  Black and Decker   1,214,526    504    458    -    - 
   9/30/2029   6255 East Minooka Rd.  Minooka  IL  --  Kellogg   1,034,200    733    668    -    - 
   11/24/2029  318 Pappy Dunn Blvd.  Anniston  AL  --  IAC Group   276,782    435    423    -    - 
   11/30/2029  1460 Cargo Court  Minooka  IL  --  Kellogg   705,661    707    651    -    - 
   12/31/2029  200 International Pkwy.  Minooka  IL  --  BMW   473,280    443    395    -    - 
2030  3/31/2030  549 Wingo Rd.  Byhalia  MS  --  Asics   855,878    1,097    1,049    -    - 
   5/31/2030  359 Gateway Dr.  Lavonia  GA  --  TI Automotive   133,221    172    213    -    - 
      4015 Lakeview Corporate Dr.  Edwardsville  IL  --  Spectrum   1,017,780    865    692    -    - 
   6/30/2030  2601 Bermuda Hundred Rd.  Chester  VA  14  Philip Morris   1,034,470    963    959    -    - 

 

34 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease Expiration  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent
as of 3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
INDUSTRIAL PROPERTIES
2030  6/30/2030  700 Gateway Blvd.  Monroe  OH  --  Amazon.com   1,299,492    1,379    1,244    -    - 
   9/30/2030  255 143rd Ave.  Goodyear  AZ  13  Undisclosed   801,424    1,000    902    41,877    08/2031 
2031  10/31/2031  1020 W. Airport Rd.  Romeoville  IL  --  ARYZTA   188,166    915    878    -    - 
   12/18/2031  80 Tyson Dr.  Winchester  VA  13  Undisclosed   400,400    592    538    -    - 
2032  4/30/2032  13930 Pike Rd.  Missouri City  TX  --  Vulcan   -    531    502    -    - 
   8/24/2032  16950 Pine Dr.  Romulus  MI  13  Undisclosed   500,023    642    610    -    - 
   10/31/2032  27255 SW 95th Ave.  Wilsonville  OR  --  Pacific Natural Foods   508,277    780    672    -    - 
      26700 Bunert Rd.  Warren  MI  --  Lipari   260,243    971    888    25,850    11/2032
2033  12/31/2033  2115 East Belt Line Rd.  Carrollton  TX  --  Teasdale   298,653    325    264    -    - 
2034  9/30/2034  5625 North Sloan Ln.  North Las Vegas  NV  --  Nicholas   180,235    639    591    -    - 
   10/31/2034  1001 Innovation Rd.  Rantoul  IL  --  Vista Outdoor   813,126    1,049    959    -    - 
   12/31/2034  27 Inland Pkwy.  Greer  SC  13  Undisclosed   1,318,680    1,386    365    -    - 
2035  3/31/2035  13863 Industrial Rd.  Houston  TX  --  Spitzer   187,800    609    542    -    - 
      7007 F.M. 362 Rd.  Brookshire  TX  --  Spitzer   262,095    478    426    -    - 
   6/30/2035  111 West Oakview Pkwy.  Oak Creek  WI  --  Stella & Chewy's   164,007    525    480    -    - 
   10/22/2035  2860 Clark St.  Detroit  MI  13  Undisclosed   189,960    551    551    -    - 
2036  5/31/2036  671 Washburn Switch Rd.  Shelby  NC  --  Clearwater Paper   673,425    696    627    -    - 
2037  3/31/2037  4005 E I-30  Grand Prairie  TX  --  O'Neal Industries   215,000    468    400    -    - 
2038  3/31/2038  13901/14035 Industrial Rd.  Houston  TX  --  Watco   132,449    1,693    1,488    -    - 
2042  5/31/2042  4801 North Park Dr.  Opelika  AL  --  Golden State Enterprises   165,493    811    652    -    - 
2067  12/31/2067  10201 Schuster Way  Pataskala  OH  --  Kohl's   -    240    112    -    - 
SINGLE TENANT INDUSTRIAL TOTAL              49,145,583   $56,334   $53,413   $108,825      

 

35 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease Expiration  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent
as of 3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
INDUSTRIAL PROPERTIES
Multi-tenant / Vacancy (7)(11)                                    
   Various  6050 Dana Way  Antioch  TN  3 (97%)  Multi-Tenant   674,528    612    579    -    - 
   Various  2415 US Hwy. 78 East  Moody  AL  3 (26%)  Multi-Tenant   595,346    62    62    -    - 
   Various  351 Chamber Dr.  Chillicothe  OH  3, 8, 17 (98%)  Multi-Tenant   475,218    272    273    -    - 
   Vacancy  1133 Poplar Creek Rd.  Henderson  NC  --  (Available for Lease)   196,946    -    -    -    - 
   Vacancy  3301 Stagecoach Rd. NE  Thomson  GA  --  (Available for Lease)   208,000    -    -    -    - 
MULTI-TENANT/VACANCY INDUSTRIAL TOTAL              2,150,038   $946   $914   $-      
INDUSTRIAL TOTAL/WEIGHTED AVERAGE          98.3% Leased   51,295,621   $57,280   $54,327   $108,825      

 

36 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease
Expiration
  Date of Lease 
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or Available (1)
   Base Rent
as of
3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020 
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
OFFICE PROPERTIES                               
Single-tenant                               
2020  11/6/2020  4455 American Way  Baton Rouge  LA  --  New Cingular Wireless   46,350    182    193    -    - 
2021  3/31/2021  1701 Market St.  Philadelphia  PA  --  Prime Communications   1,220    15    15    -    - 
   6/30/2021  2050 Roanoke Rd.  Westlake  TX  --  Charles Schwab   130,199    518    558    -    - 
   8/31/2021  3500 North Loop Rd.  McDonough  GA  --  Global Payments   62,218    216    216    -    - 
   10/31/2021  1401 Nolan Ryan Expy.  Arlington  TX  --  Butler America Aerospace   4,979    22    22    -    - 
2022  5/30/2022  13651 McLearen Rd.  Herndon  VA  --  United States of America   159,644    782    805    -    - 
   7/31/2022  1440 E 15th St.  Tucson  AZ  --  CoxCom   28,591    138    138    -    - 
2023  9/30/2023  1701 Market St.  Philadelphia  PA  --  CBC Restaurant   8,070    61    61    -    - 
   11/06/2023  4455 American Way  Baton Rouge  LA  --  New Cingular Wireless   23,750    97    99    -    - 
   12/14/2023  3333 Coyote Hill Rd.  Palo Alto  CA  --  Xerox   202,000    1,660    1,767    24,792    12/2023 
2024  1/31/2024  1701 Market St.  Philadelphia  PA  --  Morgan Lewis   289,432    1,033    1,157    -    - 
   2/14/2024  1362 Celebration Blvd.  Florence  SC  --  Change Healthcare   32,000    143    148    -    - 
   5/31/2024  3476 Stateview Blvd.  Fort Mill  SC  --  Wells Fargo   169,083    504    498    -    - 
      3480 Stateview Blvd.  Fort Mill  SC  --  Wells Fargo   169,218    522    498    -    - 
2025  1/31/2025  1401 Nolan Ryan Expy.  Arlington  TX  --  Triumph Group   111,409    416    458    -    - 
   2/28/2025  1401 Nolan Ryan Expy.  Arlington  TX  --  Infotech Enterprise   13,590    53    54    -    - 
   5/31/2025  1701 Market St.  Philadelphia  PA  --  TruMark Financial   2,641    66    66    -    - 
   6/30/2025  3711 San Gabriel  Mission  TX  --   T-Mobile West   75,016    257    259    -    - 
2027  1/31/2027  1701 Market St.  Philadelphia  PA  --  Drybar   1,975    37    28    -    - 
   5/31/2027  2401 Cherahala Blvd.  Knoxville  TN  --  CaremarkPCS   59,748    217    202    -    - 
   8/31/2027  133 First Park Dr.  Oakland  ME  15  T-Mobile USA   78,610    220    391    -    - 
2029  9/30/2029  9200 South Park Center Loop  Orlando  FL  --  CardWorks   59,927    220    255    -    - 
2030  6/30/2030  9601 Renner Blvd.  Lenexa  KS  --  Quest Diagnostics   77,484    253    -    -    - 
2031  11/30/2031  4 Apollo Drive  Whippany  NJ  --  CAE   123,734    519    506    11,419    11/2021 
2033  12/31/2033  8555 South River Pkwy.  Tempe  AZ  --  Versum   95,133    370    329    -    - 
2036  10/31/2036  270 Abner Jackson Pkwy.  Lake Jackson  TX  --  Dow   664,100    3,712    3,218    181,768    10/2036 
2037  6/30/2037  1415 Wyckoff Rd.  Wall  NJ  --  NJ Natural Gas   157,511    901    943    3,864    01/2021 

 

37 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease
Expiration
  Date of Lease 
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or Available (1)
   Base Rent
as of
3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020 
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
OFFICE PROPERTIES                               
N/A  N/A  1701 Market St.  Philadelphia  PA  --  Parking Operations   -    381    381    -    - 
   Vacancy  1701 Market St.  Philadelphia  PA  --  (Available for Lease)   699    -    -    -    - 
      1401 Nolan Ryan Expy.  Arlington  TX  --  (Available for Lease)   31,830    -    -    -    - 
SINGLE TENANT OFFICE TOTAL              2,880,161   $13,515   $13,265   $221,843      
Multi-tenant / Vacancy (7)(11)                                    
   Vacancy  5200 Metcalf Ave.  Overland Park  KS  --  (Available for Lease)   320,198    -    -    32,112    N/A 
   Vacancy  820 Gears Rd.  Houston  TX  --  (Available for Lease)   78,895    -    -    -    - 
   Vacancy  5600 Broken Sound Blvd.  Boca Raton  FL  8  (Available for Lease)   143,290    277    309    18,413    N/A 
   Various  13430 North Black Canyon Fwy.  Phoenix  AZ  3 (73%)  Multi-Tenant   138,940    355    386    -    - 
MULTI-TENANT/VACANCY OFFICE TOTAL            681,323   $632   $695   $50,525      
OFFICE SUBTOTAL/WEIGHTED AVERAGE        82.8% Leased   3,561,484   $14,147   $13,960   $272,368      

 

38 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or
Available (1)
   Base Rent 
as of
3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020 
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt
Maturity
 
OTHER PROPERTIES                                    
Single-tenant                                    
Specialty                                    
2048  12/31/2048  30 Light St.  Baltimore  MD  --  30 Charm City   -    78    78    -    - 
2055  1/31/2055  499 Derbyshire Dr.  Venice  FL  --  Littlestone Brotherhood   31,180    477    347    -    - 
2112  8/31/2112  201-215 N. Charles St.  Baltimore  MD  --  HCRE 201NCharles   -    77    77    -    - 
SINGLE TENANT OTHER TOTAL           31,180   $632   $502   $-      
Multi-tenant / Vacancy (7)(11)                                 
   Various  King St./1042 Fort St. Mall  Honolulu  HI  3 (42%)  Multi-Tenant   77,459    136    136    -    - 
                                  
MULTI-TENANT/VACANCY OTHER TOTAL           77,459   $136   $136   $-      
                                  
OTHER SUBTOTAL/WEIGHTED AVERAGE       58.9% Leased   108,639   $768   $638   $-      
                                  
TOTAL OFFICE & OTHER/WEIGHTED AVERAGE       82.1% Leased   3,670,123   $14,915   $14,598   $272,368      
                                   
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE       97.2% Leased   54,965,744   $72,195   $68,925   $381,193      

 

39 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or Available (1)
  LXP % Ownership  Base Rent 
as of
3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt Maturity (10) 
NON-CONSOLIDATED PROPERTIES                              
NNN OFFICE JV PROPERTIES                              
2022  12/31/2022  231 N. Martingale Rd.  Schaumburg  IL  6  Career Education Corporation   317,198  20%   1,150    1,190    268,320   09/2021 
2023  3/31/2023  8900 Freeport Pkwy.  Irving  TX  6  Nissan   268,445  20%   1,231    1,146    -   - 
2025  2/28/2025  6555 Sierra Dr.  Irving  TX  6, 9  TXU   247,254  20%   951    808    -   - 
   3/14/2025  601 & 701 Experian Pkwy.  Allen  TX  6  Experian Holdings   292,700  20%   810    768    -   - 
   6/30/2025  2500 Patrick Henry Pkwy.  McDonough  GA  6  Georgia Power   111,911  20%   407    359    -   - 
   12/31/2025  4001 International Pkwy.  Carrollton  TX  6  Motel 6   138,443  20%   634    599    -   - 
2026  3/31/2026  500 Olde Worthington Rd.  Westerville  OH  6  Syneos   97,000  20%   336    303    -   - 
   4/30/2026  800 East Canal St.  Richmond  VA  4  Richmond Belly Ventures   2,568  20%   20    20    -   - 
2027  2/28/2027  800 East Canal St.  Richmond  VA  4  Sumitomo   8,503  20%   51    37    -   - 
   6/30/2027  3902 Gene Field Rd.  St. Joseph  MO  6  Boehringer Ingelheim USA   98,849  20%   529    495    -   - 
   7/06/2027  2221 Schrock Rd.  Columbus  OH  6  MS Consultants   42,290  20%   171    161    -   - 
   8/07/2027  25 Lakeview Dr.  Jessup  PA  6  TMG Health   150,000  20%   583    548    -   - 
2029  1/31/2029  6226 West Sahara Ave.  Las Vegas  NV  6  Nevada Power   282,000  20%   868    772    -   - 
2030  7/31/2030  800 East Canal St.  Richmond  VA  4  Irongate   4,235  20%   -    -    -   - 
   8/31/2030  800 East Canal St.  Richmond  VA  --  McGuireWoods   224,537  20%   1,749    1,786    57,500   02/2031 
   9/30/2030  800 East Canal St.  Richmond  VA  4  The Riverstone Group   25,707  20%   193    164    -     
2031  1/10/2031  810 Gears Rd.  Houston  TX  6  United States of America   68,985  20%   300    356    -   - 
   3/1/2031  800 East Canal St.  Richmond  VA  4  Towne Bank   26,047  20%   211    179    -   - 
2032  4/30/2032  1210 AvidXchange Ln.  Charlotte  NC  --  AvidXchange   201,450  20%   1,506    1,343    46,900   12/2022; 01/2033 
   9/30/2032  10001 Richmond Ave.  Houston  TX  6  Schlumberger   554,385  20%   1,480    1,482    -   - 
2035  4/30/2035  143 Diamond Ave.  Parachute  CO  6  Alenco   49,024  20%   290    295    -   - 
2088  8/8/2088  800 East Canal St.  Richmond  VA  4  The City of Richmond, Virginia   -  20%   89    105    -   - 
N/A  Vacancy  810 Gears Rd.  Houston  TX  6  (Available for Lease)   9,910  20%   -    -    -   - 
      800 East Canal St.  Richmond  VA  4  (Available for Lease)   38,712  20%   -    -    -   - 
NNN OFFICE JV TOTAL/WEIGHTED AVERAGE  98.5% Leased   3,260,153      $13,559   $12,916   $372,720     

 

40 

 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 3/31/2020

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant, Guarantor, or Parent  Sq. Ft.
Leased or Available (1)
  LXP % Ownership  Base Rent 
as of
3/31/2020
($000) (2)
   Cash
Base Rent
as of
3/31/2020
($000) (2)
   3/31/2020
Debt Balance
($000)
   Debt Maturity (10) 
OTHER NON-CONSOLIDATED PROPERTIES                              
2036  8/31/2036  2203 North Westgreen Blvd.  Katy  TX  --  British Schools   274,000  25%   1,675    1,675    51,845   12/2022 
OTHER NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE  100% Leased   274,000      $1,675   $1,675   $51,845     
                                              
NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE  98.6% Leased   3,534,153      $15,234   $14,591   $424,565     

 

Footnotes
1 Square footage leased or available.
2 Three months ended 3/31/2020 Base Rent and Cash Base Rent. See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document.
3 Percent represents % leased as of 3/31/2020.
4 Part of Richmond, Virginia property, which is primarily leased to McGuireWoods LLP.
5 Lexington has a 71.1% interest in this property. Subsequent to 3/31/2020, lease extended to 12/19/2025.
6 All debt is cross-collateralized and cross-defaulted.
7 Multi-tenant properties are properties less than 50% leased to a single tenant.
8 Base Rent and Cash Base Rent amounts represent/include prior tenant.
9 Lease extended to 02/2035 upon completion of adjacent parking garage.
10 Interest rates range from 0.25% to 5.3% at 3/31/2020.
11 The multi-tenanted / vacant properties incurred approximately $1.1 million in operating expenses, net for the three months ended 3/31/2020.
12 Heidelberg Americas, Inc. lease expires 3/30/2021; however, new tenant (manroland Goss Web Systems America, LLC) lease expires 3/30/2026.
13 Lease restricts certain disclosures.
14 Property includes four warehouses (252,351 square feet each) and one other property (25,066 square feet).
15 Subsequent to 3/31/2020, property sold.
16 Cash basis for revenue recognition effective 3/31/2020. $1.2 million deferred rent receivable reserved.
17 Prior tenant dissolved. Base Rent excludes $0.6 million deferred rent receivable write off.
18 Subsequent to 3/31/2020, tenant extended its lease to 5/31/2021.

 

41 

 

 

LEXINGTON REALTY TRUST

Select Credit Metrics Summary (1)

 

 

 

03/31/2020

 

 

 

 

 

 

Adjusted Company FFO Payout Ratio

 

 

55.3

%

 

 

 

 

 

Unencumbered Assets

 

 

$3.5 billion

 

 

 

 

 

 

Unencumbered NOI

 

 

85.2

%

 

 

 

 

 

(Debt + Preferred) / Gross Assets

 

 

36.1

%

 

 

 

 

 

Debt/Gross Assets

 

 

33.8

%

 

 

 

 

 

Secured Debt / Gross Assets

 

 

8.9

%

 

 

 

 

 

Net Debt / Adjusted EBITDA

 

 

5.5

x

 

 

 

 

 

(Net Debt + Preferred) / Adjusted EBITDA

 

 

5.8

x

 

 

 

 

 

Credit Facilities Availability (2)

 

 

$470.0 million

 

 

 

 

 

 

Unsecured Debt / Unencumbered NOI

 

 

5.1

x

 

Footnotes

(1) See reconciliations of non-GAAP measures in this document. Lexington believes these credit metrics provide investors with additional information to evaluate its liquidity and performance.

(2) Subject to covenant compliance.

 

42 

 

 

LEXINGTON REALTY TRUST

FINANCIAL COVENANTS (1)

Corporate Level Debt

 

  Must be:   03/31/2020 
Bank Loans:          
           
Maximum Leverage   <60%    38.6%
Fixed Charge Coverage   >1.5x    3.0x
Recourse Secured Indebtedness Ratio   <10% cap value    0.0%
Secured Indebtedness Ratio   <40%    12.3%
Unsecured Debt Service Coverage   >2.0x    6.0x
Unencumbered Leverage   <60%    30.0%
           
Bonds:          
           
Debt to Total Assets   <60%    34.5%
Secured Debt to Total Assets   <40%    9.1%
Debt Service Coverage   >1.5x    4.0x
Unencumbered Assets to Unsecured Debt   >150%    341.2%

 

Footnotes

(1)

The following is a summary of the key financial covenants for Lexington’s credit facility and term loan and senior notes, as of March 31, 2020 and as defined and calculated per the terms of the credit facility and term loan and senior notes, as of such date and applicable.  These calculations are presented to show Lexington’s compliance with such covenants only and are not measures of Lexington’s liquidity or performance.

 

43 

 

 

LEXINGTON REALTY TRUST

Consolidated Properties: Mortgages and Notes Payable

03/31/2020

 

Property

 

Footnotes

 

 

Debt
Balance
($000)

 

 

Interest
Rate
(%)

 

 

Maturity (a)

 

 

Current Estimated Annual Debt Service ($000)  (b)

 

 

Balloon Payment ($000)

 

INDUSTRIAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chester, SC

 

 

 

 

 

$

5,554

 

 

 

5.380

%

 

 

08/2025

 

 

$

1,144

 

 

$

362

 

Long Island City, NY

 

 

 

 

 

 

35,544

 

 

 

3.500

%

 

 

03/2028

 

 

 

4,879

 

 

 

-

 

Goodyear, AZ

 

 

 

 

 

 

41,877

 

 

 

4.290

%

 

 

08/2031

 

 

 

1,797

 

 

 

33,399

 

Warren, MI

 

 

 

 

 

 

25,850

 

 

 

5.380

%

 

 

11/2032

 

 

 

1,391

 

 

 

22,037

 

Industrial Subtotal/Wtg. Avg./Years Remaining (c)

 

 

 

 

 

$

108,825

 

 

 

4.347

%

 

 

10.2

 

 

$

9,211

 

 

$

55,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OFFICE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overland Park, KS

 

 

(e)

 

 

$

32,112

 

 

 

5.891

%

 

 

N/A

 

 

$

-

 

 

$

32,112

 

Boca Raton, FL

 

 

(e)

 

 

 

18,413

 

 

 

6.470

%

 

 

N/A

 

 

 

-

 

 

 

18,413

 

Wall, NJ

 

 

 

 

 

 

3,864

 

 

 

6.250

%

 

 

01/2021

 

 

 

4,042

 

 

 

-

 

Whippany, NJ

 

 

 

 

 

 

11,419

 

 

 

6.298

%

 

 

11/2021

 

 

 

1,344

 

 

 

10,400

 

Palo Alto, CA

 

 

 

 

 

 

24,792

 

 

 

3.970

%

 

 

12/2023

 

 

 

7,059

 

 

 

-

 

Lake Jackson, TX

 

 

 

 

 

 

181,768

 

 

 

4.040

%

 

 

10/2036

 

 

 

12,719

 

 

 

11,305

 

Office Subtotal/Wtg. Avg./Years Remaining (c)

 

 

 

 

 

$

272,368

 

 

 

4.542

%

 

 

11.4

 

 

$

25,164

 

 

$

72,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal/Wtg. Avg./Years Remaining (c)

 

 

 

 

 

$

381,193

 

 

 

4.486

%

 

 

11.1

 

 

$

34,375

 

 

$

128,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE (f)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

 

(g)

 

 

$

130,000

 

 

 

1.605

%

 

 

02/2023

 

 

$

2,115

 

 

$

130,000

 

Senior Notes

 

 

 

 

 

 

250,000

 

 

 

4.250

%

 

 

06/2023

 

 

 

10,625

 

 

 

250,000

 

Senior Notes

 

 

 

 

 

 

250,000

 

 

 

4.400

%

 

 

06/2024

 

 

 

11,000

 

 

 

250,000

 

Term Loan

 

 

(h)

 

 

 

300,000

 

 

 

2.732

%

 

 

01/2025

 

 

 

8,310

 

 

 

300,000

 

Trust Preferred Notes

 

 

(i)

 

 

 

129,120

 

 

 

3.470

%

 

 

04/2037

 

 

 

4,543

 

 

 

129,120

 

Subtotal/Wtg. Avg./Years Remaining (c)

 

 

 

 

 

$

1,059,120

 

 

 

3.436

%

 

 

5.5

 

 

$

36,593

 

 

$

1,059,120

 

Total/Wtg. Avg./Years Remaining (c)

 

 

(d)

 

 

$

1,440,313

 

 

 

3.714

%

 

 

7.0

 

 

$

70,968

 

 

$

1,187,148

 

 

Footnotes

(a)

Subtotal and total based on weighted-average term to maturity shown in years based on debt balance.

(b)

Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months.

(c)

Total shown may differ from detailed amounts due to rounding.

(d)

See reconciliations of non-GAAP measures in this document.

(e)

Loan is in default.

(f)

Unsecured.

(g)

Rate ranges from LIBOR plus 0.775% to 1.45%

(h)

Rate ranges from LIBOR plus 0.85% to 1.65%. LIBOR rate was fixed at 1.732% through January 2025 via interest rate swap agreements.

(i)

Rate is three month LIBOR plus 170 bps.

 

44 

 

 

LEXINGTON REALTY TRUST

Debt Maturity Schedule

03/31/2020

($000)

 

 

 

 

 

 

 

 

 

 

Consolidated Properties

Year

 

Mortgage
Scheduled
 Amortization

 

 

Mortgage
Balloon Payments  (1)

 

 

Corporate Debt

 

2020 - remaining

 

$

14,536

 

 

$

50,525

 

 

$

-

 

2021

 

 

19,555

 

 

 

10,400

 

 

 

-

 

2022

 

 

18,564

 

 

 

-

 

 

 

-

 

2023

 

 

20,136

 

 

 

-

 

 

 

380,000

 

2024

 

 

13,856

 

 

 

-

 

 

 

250,000

 

 

 

$

86,647

 

 

$

60,925

 

 

$

630,000

 

 

 

Footnotes

(1)

Includes mortgage balloons in default

(2)

Percentage denotes weighted-average interest rate.

 

45 

 

 

LEXINGTON REALTY TRUST

Selected Balance Sheet Account Data

03/31/2020

($000)

 

Balance Sheet

 

 

 

Other assets

 

$

12,585

 

 

 

 

 

 

The components of other assets are:

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,046

 

Equipment

 

 

478

 

Prepaids

 

 

3,801

 

Other receivables

 

 

534

 

Deferred lease incentives

 

 

6,726

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

 

 

 

 

 

 

 

The components of accounts payable and other liabilities are:

 

$

42,479

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

10,454

 

CIP accruals and other

 

 

7,087

 

Taxes

 

 

441

 

Deferred lease costs

 

 

2,799

 

Deposits

 

 

1,629

 

Escrows

 

 

1,047

 

Transaction costs

 

 

98

 

Derivative liability

 

 

18,924

 

 

46 

 

 

LEXINGTON REALTY TRUST

 NON-GAAP MEASURES

DEFINITIONS

 

Lexington has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in the Quarterly Earnings Press Release, in this Quarterly Supplemental Information and in other public disclosures.

 

Lexington believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable Generally Accepted Accounting Principles (“GAAP”) measures, reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating Lexington's financial performance or cash flow from operating, investing, or financing activities or liquidity.

 

Definitions:

 

Adjusted EBITDA: Adjusted EBITDA represents EBITDA (earnings before interest, taxes, depreciation and amortization) modified to include other adjustments to GAAP net income for gains on sales of properties, impairment charges, debt satisfaction gains (charges), net, non-cash charges, net, straight-line adjustments, non-recurring charges and adjustments for pro-rata share of non-wholly owned entities. Lexington’s calculation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. Lexington believes that net income is the most directly comparable GAAP measure to Adjusted EBITDA.

 

Base Rent: Base Rent is calculated by making adjustments to GAAP rental revenue to exclude billed tenant reimbursements and lease termination income and to include ancillary income. 2020 Base Rent excludes reserves/write-offs of deferred rent receivable. Lexington believes Base Rent provides a meaningful measure due to the net lease structure of leases in the portfolio.

 

Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. Lexington believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.

 

Funds from Operations (“FFO”) and Adjusted Company FFO: Lexington believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity real estate investment trust (“REIT”). Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.

 

The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.

 

Lexington presents FFO available to common shareholders and unitholders - basic and also presents FFO available to all equityholders and unitholders - diluted on a company-wide basis as if all securities that are convertible, at the holder's option, into Lexington’s common shares, are converted at the beginning of the period. Lexington also presents Adjusted Company FFO available to all equityholders and unitholders - diluted which adjusts FFO available to all equityholders and unitholders - diluted for certain items which we believe are not indicative of the operating results of Lexington's real estate portfolio. Lexington believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of Lexington’s operating performance or as an alternative to cash flow as a measure of liquidity.

 

GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate (or has generated) by the acquisition/completion cost (or sale) price.

 

47 

 

 

LEXINGTON REALTY TRUST

 NON-GAAP MEASURES

DEFINITIONS (CONTINUED)

 

Net Operating Income (NOI): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. Lexington defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income) and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, Lexington's NOI may not be comparable to that of other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. Lexington believes that net income is the most directly comparable GAAP measure to NOI.

 

Same-Store NOI: Same-Store NOI represents the NOI for consolidated properties that were owned and included in our portfolio for two comparable reporting periods excluding properties encumbered by mortgage loans in default and the revenue associated with the expansion of properties, as applicable. As Same-Store NOI excludes the change in NOI from acquired and disposed of properties, it highlights operating trends such as occupancy levels, rental rates and operating costs on properties. Other REITs may use different methodologies for calculating Same-Store NOI, and accordingly, Lexington's Same-Store NOI may not be comparable to other REITs. Management believes that Same-Store NOI is a useful supplemental measure of Lexington's operating performance. However, Same-Store NOI should not be viewed as an alternative measure of Lexington 's financial performance since it does not reflect the operations of Lexington's entire portfolio, nor does it reflect the impact of general and administrative expenses, acquisition-related expenses, interest expense, depreciation and amortization costs, other nonproperty income and losses, the level of capital expenditures and leasing costs necessary to maintain the operating performance of Lexington's properties, or trends in development and construction activities which are significant economic costs and activities that could materially impact Lexington's results from operations. Lexington believes that net income is the most directly comparable GAAP measure to Same-Store NOI.

 

48 

 

 

LEXINGTON REALTY TRUST

 RECONCILIATION OF NON-GAAP MEASURES

($000)

 

   Three months ended
March 31, 2020
 
Rent Reconciliation:     
      
Rental revenue as reported  $78,735 
      
Base Rent from sold properties   (386)
Lease termination income   (141)
Straight-line write-offs/reserves   1,858 
Ancillary revenue   392 
Reimbursements   (8,263)
      
Base Rent per supplement  $72,195 
      
Adjustments: (1)     
Straight-line adjustments  $(3,244)
Lease incentives   269 
Amortization of above/below market leases   (295)
      
Cash Base Rent per supplement  $68,925 

 

Consolidated debt reconciliation March 31,2020:

   GAAP Balance   Deferred Loan
Costs, net
   Discounts   Gross Balance 
Mortgages and notes payable (2)  $377,703   $3,490   $-   $381,193 
Revolving credit facility borrowings (3)   130,000    -    -    130,000 
Term loans payable (3)   297,565    2,435    -    300,000 
Senior notes payable(3)   497,079    2,027    894    500,000 
Trust preferred securities (3)   127,421    1,699    -    129,120 
Consolidated debt  $1,429,768   $9,651   $894   $1,440,313 

 

Footnotes

(1)Individual items are adjusted for sold properties, which were previously reflected in the reconciliation.
(2)Secured.
(3)Unsecured.

 

49 

 

 

LEXINGTON REALTY TRUST

RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)

($000)

Same-Store NOI Reconciliation:

   Three months ended March 31, 
   2020   2019 
Net income  $18,420   $28,280 
           
Interest and amortization expense   14,795    17,208 
Provision for income taxes   653    437 
Depreciation and amortization   40,509    37,595 
General and administrative   7,825    8,527 
Transaction costs   21    - 
Non-operating/advisory income   (1,889)   (1,327)
Gains on sales of properties   (9,805)   (20,957)
Impairment charges   -    588 
Debt satisfaction (gains) charges, net   (1,393)   103 
Equity in (earnings) of non-consolidated entities   (263)   (619)
Lease termination income   (141)   (1,070)
Straight-line adjustments   (1,419)   (2,330)
Lease incentives   269    273 
Amortization of above/below market leases   (295)   (6)
           
Net Operating Income - ("NOI")   67,287    66,702 
           
Less NOI:          
Acquisitions and dispositions   (10,830)   (9,735)
Properties in default   80    (291)
           
Same-Store NOI  $56,537   $56,676 

 

NOI for NAV:

   Three months ended
March 31, 2020
 
NOI per above  $67,287 
Less NOI:     
Disposed of properties   (280)
Held for sale assets   (391)
Assets acquired in 2020   (1,767)
Assets less than 70% leased / Other   663 
NOI for NAV  $65,512 

 

50 

 

 

LEXINGTON REALTY TRUST

RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)

($000)

 

Reconciliation to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

3/31/2020

 

 

12/31/2019

 

 

9/30/2019

 

 

6/30/2019

 

 

Trailing 12 Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Lexington Realty Trust shareholders

 

$

18,154

 

 

$

85,231

 

 

$

143,319

 

 

$

23,333

 

 

$

270,037

 

Interest and amortization expense

 

 

14,795

 

 

 

14,380

 

 

 

16,481

 

 

 

17,026

 

 

 

62,682

 

Provision for income taxes

 

 

653

 

 

 

271

 

 

 

241

 

 

 

430

 

 

 

1,595

 

Depreciation and amortization

 

 

40,509

 

 

 

35,977

 

 

 

37,211

 

 

 

36,811

 

 

 

150,508

 

Straight-line adjustments

 

 

(1,419

)

 

 

(3,656

)

 

 

(4,161

)

 

 

(4,355

)

 

 

(13,591

)

Lease incentives

 

 

269

 

 

 

293

 

 

 

318

 

 

 

307

 

 

 

1,187

 

Amortization of above/below market leases

 

 

(295

)

 

 

(269

)

 

 

(142

)

 

 

(26

)

 

 

(732

)

Gains on sales of properties

 

 

(9,805

)

 

 

(74,227

)

 

 

(140,461

)

 

 

(15,244

)

 

 

(239,737

)

Impairment charges

 

 

-

 

 

 

2,974

 

 

 

673

 

 

 

1,094

 

 

 

4,741

 

Debt satisfaction (gains) charges, net

 

 

(1,393

)

 

 

(10

)

 

 

4,424

 

 

 

-

 

 

 

3,021

 

Non-cash charges, net

 

 

1,658

 

 

 

1,577

 

 

 

1,554

 

 

 

1,552

 

 

 

6,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-rata share adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consolidated entities adjustment

 

 

2,607

 

 

 

3,243

 

 

 

232

 

 

 

3,223

 

 

 

9,305

 

Noncontrolling interests adjustment

 

 

101

 

 

 

(41

)

 

 

4,235

 

 

 

160

 

 

 

4,455

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

65,834

 

 

$

65,743

 

 

$

63,924

 

 

$

64,311

 

 

$

259,812

 

 

51 

 

 

LEXINGTON REALTY TRUST

RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)

($000)

 

Reconciliation of Select Credit Metrics:

 

 

 

 

 

 

 

 

 

Adjusted Company FFO Payout:

 

Three months ended
March 31, 2020

 

 

(Debt + Preferred) / Gross Assets:

 

Three months ended
March 31, 2020

 

Common share dividends per share

 

$

0.1050

 

 

Consolidated debt

 

$

1,429,768

 

Adjusted Company FFO per diluted share

 

 

0.19

 

 

Preferred shares liquidation preference

 

 

96,770

 

Adjusted Company FFO payout ratio

 

 

55.3

%

 

Debt and preferred

 

$

1,526,538

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Assets:

 

 

 

 

 

Total assets

 

$

3,293,452

 

Real estate, at cost

 

$

3,912,525

 

 

Plus depreciation and amortization:

 

 

 

 

held for sale real estate, at cost

 

 

13,300

 

 

Real estate

 

 

914,600

 

less encumbered real estate, at cost

 

 

(458,975

)

 

Deferred lease costs

 

 

15,322

 

Unencumbered assets

 

$

3,466,850

 

 

Held for sale assets

 

 

6,510

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered NOI:

 

 

 

 

 

Gross assets

 

$

4,229,884

 

NOI

 

$

67,287

 

 

 

 

 

 

 

Disposed of properties NOI

 

 

(280

)

 

(Debt + Preferred) / Gross Assets

 

 

36.1

%

Adjusted NOI

 

 

67,007

 

 

 

 

 

 

 

less encumbered adjusted NOI

 

 

(9,950

)

 

Debt  / Gross Assets:

 

 

 

 

Unencumbered adjusted NOI

 

$

57,057

 

 

Consolidated debt

 

$

1,429,768

 

Unencumbered NOI %

 

 

85.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Gross assets

 

$

4,229,884

 

Net Debt  / Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

259,812

 

 

Debt / Gross assets

 

 

33.8

%

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

$

1,429,768

 

 

Secured Debt  / Gross Assets:

 

 

 

 

less consolidated cash and cash equivalents

 

 

(83,525

)

 

Mortgages and notes payable

 

$

377,703

 

Non-consolidated debt, net

 

 

84,171

 

 

 

 

 

 

 

Net debt

 

$

1,430,414

 

 

Gross assets

 

$

4,229,884

 

 

 

 

 

 

 

 

 

 

 

 

Net debt / Adjusted EBITDA

 

 

5.5

x

 

Secured Debt / Gross Assets

 

 

8.9

%

 

 

 

 

 

 

 

 

 

 

 

(Net Debt + Preferred)  / Adjusted EBITDA:

 

 

 

 

 

Unsecured Debt / Unencumbered NOI:

 

 

 

 

Adjusted EBITDA

 

$

259,812

 

 

Consolidated debt

 

$

1,429,768

 

 

 

 

 

 

 

less mortgages and notes payable

 

 

(377,703

)

Net debt

 

$

1,430,414

 

 

Unsecured Debt

 

$

1,052,065

 

Preferred shares liquidation preference

 

 

96,770

 

 

 

 

 

 

 

Net debt + preferred

 

$

1,527,184

 

 

Unencumbered adjusted NOI (Annual)

 

$

207,487

 

 

 

 

 

 

 

 

 

 

 

 

(Net Debt + Preferred) / Adjusted EBITDA

 

 

5.8

x

 

Unsecured Debt / Unencumbered NOI

 

 

5.1

x

52 

 

 

 

Investor Information

 

Transfer Agent

 

Computershare

Overnight Correspondence:

PO Box 505000

462 South 4th Street, Suite 1600

Louisville, KY 40233

Louisville, KY 40202

(800) 850-3948

 

www-us.computershare.com/investor

 

Investor Relations

 

Heather Gentry

Senior Vice President, Investor Relations

Telephone (direct)

(212) 692-7219

E-mail

[email protected]

  

Research Coverage

Bank of America/Merrill Lynch

KeyBanc Capital Markets Inc.

James Feldman

(646) 855-5808

Craig Mailman

(917) 368-2316

 

 

 

 

Evercore Partners

Ladenburg Thalmann & Co., Inc.

Sheila K. McGrath

(212) 497-0882

John Massocca

(212) 409-2543

 

 

 

 

J.P. Morgan Chase

Stifel Nicolaus

Anthony Paolone

(212) 622-6682

John W. Guinee

(443) 224-1307

 

 

 

 

Jeffries & Company, Inc.

Wells Fargo Securities, LLC

Jon Peterson

(212) 284-1705

Todd J. Stender

(562) 637-1371

 

 

53 

 

 

 

 image

 

 

LEXINGTON REALTY TRUST

 

One Penn Plaza, Suite 4015 | New York, NY 10119-4015 | (212) 692-7200 | www.lxp.com

 

EXHIBIT 99.2

 

Lexington Realty Trust – UNEDITED TRANSCRIPT

 

Q1 2020 Earnings Call

 

Company Participants:

T. Wilson Eglin, Chairman and Chief Executive Officer

Beth Boulerice, Executive Vice President, Chief Financial Officer and Treasurer

Brendan Mullinix, Executive Vice President

Lara Johnson, Executive Vice President

James Dudley, Executive Vice President and Director of Asset Management

Heather Gentry, Senior Vice President of Investor Relations

 

Operator:

Good day, and welcome to the Lexington Realty Trust First Quarter 2020 Conference Call and Webcast. (Operator Instructions) Please note, this event is being recorded. I would now like to turn the call over to Heather Gentry of Investor Relations. Please go ahead.

 

Heather Gentry:

Thank you, operator. Welcome to Lexington Realty Trust’s First Quarter 2020 conference call and webcast. The earnings release was distributed this morning, and both the release and quarterly supplemental are available on our website at www.lxp.com in the Investors section and will be furnished to the SEC on a Form 8-K.

 

Certain statements made during this conference call regarding future events and expected results may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Lexington believes that these statements are based on reasonable assumptions; however, certain factors and risks, including those included in today’s earnings press release and those described in reports that Lexington files with the SEC from time to time could cause Lexington’s actual results to differ materially from those expressed or implied by such statements. Except as required by law, Lexington does not undertake a duty to update any forward-looking statements.

 

In the earnings press release and quarterly supplemental disclosure package, Lexington has reconciled all non-GAAP financial measures to the most directly comparable GAAP measure. Any references in these documents to Adjusted Company FFO refer to Adjusted Company Funds from Operations available to all equityholders and unitholders on a fully diluted basis. Operating performance measures of an individual investment are not intended to be viewed as presenting a numerical measure of Lexington's historical or future financial performance, financial position or cash flows.

 

On today’s call, Will Eglin, Chairman and CEO, and Beth Boulerice, CFO, will provide a recent business update and commentary on first quarter results. Executive Vice Presidents Brendan Mullinix, Lara Johnson, and James Dudley will be available during the question and answer portion of our call. I will now turn the call over to Will.

 

 1 

 

T. Wilson Eglin:

Thanks, Heather. Good morning everyone. First and foremost, we hope you and your families are staying safe and healthy during this unprecedented and challenging time. There are considerable uncertainties facing the global economy and some parts of the REIT industry, and we are working diligently in this environment to mitigate any potential impact on our business and take full advantage of new opportunities that we believe our company is so well-positioned to act upon.

 

The Covid-19 pandemic has created a few challenges, but our company is operating well, and our portfolio performance has been extremely resilient. We acted early in March to ensure the safety and health of our employees by transitioning to a complete work-from-home arrangement. All in all, it has proven quite effective. In addition to smoothly moving to a virtual work environment, our employees have donated over $100,000 to charities and provided considerable financial assistance to help the family of one of our employees who lost both her father and husband in successive weeks. To me, there are no finer corporate citizens than ours and I could not be prouder.

 

A significant asset of our company is our long-standing relationships with our tenants, and our communications remain open and active. To date, we have fared extremely well with our consolidated Cash Base rent collections, with 99.8% of April rents collected and May rent collections are higher than at the same date in April.

 

As expected, we have received rent relief requests from some of our tenants, and we are amenable to deferring rent in the context of negotiating lease modifications that we believe may preserve or enhance value. Every situation is different, with some tenants needing financial assistance and most others, in our view, being opportunistic in their requests.

 

At quarter end, our overall portfolio was 97.2% leased, up slightly when compared to last quarter, and our weighted-average lease term of 8.3 years is working in our favor in a defensive climate. We have minimal lease expirations for the remainder of 2020, with only 2.4% of our overall revenue subject to renewal, and our outlook on leasing outcomes in 2021 remain largely unchanged at this time. We will provide updates accordingly as the year progresses.

 

We continue to focus on our core business objectives, and we are pleased to have completed the bulk of our transition to an industrial REIT. While we cannot estimate the full impact that COVID-19 will have on our overall business, we believe our risk is mitigated as a result of this transition and our emphasis on warehouse and distribution facilities has generated strong shareholder returns relative to other sectors. In January and February, we purchased $195 million dollars of high-quality industrial assets with a robust weighted-average lease term of nine years in strong submarkets of Chicago, Phoenix, and Dallas. Subsequent to quarter-end, we acquired an industrial property in Savannah for approximately $35 million, which was match funded through a small equity raise off of our ATM. Fortunately, we did not have substantial investment commitments in place at pre-pandemic valuations and we have capital to invest at higher yields as a result.

 

We believe we are in a more advantageous investment environment than we have been in recent years, with cap rates having moved 5 to 10% in our favor. Accordingly, we are actively engaged in underwriting new investments, and we are working to add high-quality, well-located acquisitions and build-to-suits to our pipeline with most opportunities at going-in cap rates in the 5.25% to 6% range.

 2 

 

 

In view of our retained cash flow, financial flexibility, anticipated sales proceeds, and access to capital markets, we are quite comfortable with our financial approach to our forward pipeline, although on-going market conditions may change our view in the future. We believe the longer-term industrial opportunity also appears promising as we expect to see a continued shift to e-commerce, more resilient supply chains that accommodate additional inventory, and the potential for more goods to be produced domestically, which bodes well for our business.

 

We disposed of $43 million dollars of office properties during and subsequent to quarter-end. These assets generated a combined annualized NOI of $3.2 million dollars. Although subject to change given the current environment, our 2020 disposition plan still contemplates disposing of, or marketing for sale, up to $500 million dollars of primarily office properties. While we remain active and engaged, we have witnessed and expect to continue to see a slow down on the dispositions front, at least for the remainder of the first half of the year, with a potential pick-up in the transactions market in the second half of the year. Our focus continues to be on our transition to becoming a 100% industrial REIT by year-end 2022, although our progress this year may be slower than we anticipated when the year began.

 

We have been active in both issuing and repurchasing common shares in a volatile market. Year-to-date, we have issued approximately four million common shares net, at an average price of $11.06 per share under our ATM program. Depending on our share price, we will continue to access capital markets to fund acquisitions, supplementing our investment needs with retained cash flow, disposition proceeds, and utilizing our credit line as needed.

 

With a strong balance sheet, favorable liquidity position, healthy weighted-average lease term, and a conservative payout ratio, we believe we are well-positioned for the current environment. At this time, we are maintaining 2020 Adjusted Company FFO guidance in the range of $0.74 to $0.77 per common share, although this is subject to change depending on portfolio performance over the balance of the year. Our business strategy remains largely unchanged, and we will continue to capitalize on favorable market opportunities to grow our industrial portfolio.

With that, I’ll turn the call over to Beth who will provide a financial update.

 

Beth Boulerice:

Thanks, Will. Starting with first quarter financial results, our Adjusted Company FFO was approximately $0.19 cents per diluted common share, which was in-line with our expectations. Our Adjusted Company FFO payout ratio of 55.3% at quarter end remains extremely conservative, which is particularly important in this current environment.

 

Property operating expenses of $10 million dollars are down when compared to last quarter, of which 80% was attributable to tenant reimbursements. G&A expenses were under $8 million dollars in the quarter, a decrease of $700 thousand dollars compared to the first quarter of 2019. Our estimated 2020 G&A is still forecasted to fall within a range of $31 to $33 million dollars.

 

 3 

 

During the quarter, the tenant at our Chillicothe, Ohio property dissolved its tenant entity and is no longer paying rent. We were able to backfill the majority of the space and sustain the rent with the subtenants in-place.  However, we recorded a non-cash deferred rent receivable write-off of about $600 thousand dollars relating to the prior tenant.  Additionally, we recorded a $1.2 million deferred rent receivable reserve on one of our properties due to tenant credit concerns.

 

Year-over-year, same-store occupancy was down a little over 1%, although same-store NOI was down just 0.2%, and up 0.5%, when excluding single-tenant vacancies.

 

Moving onto rental collections, as Will mentioned, we have done well with our consolidated Cash Base rent collections with all of March and 99.8% of April paid. We have also collected 84% of May rents that were due at the beginning of the month, which is a slightly better collection rate as compared to April for the same time period. Although promising to date, the information regarding historical rent collection should not be considered an indication of expected future rent collections.

 

As mentioned, we have received rent relief requests from some of our tenants. The amount of rent relief requests we have received represented 5.5% of our 2019 annual Cash Base rents. The majority of these requests were in the form of rent deferral requests over varying periods of time. The amount of rent relief requests from tenants whose operations we believe have been impacted by the current pandemic to the point of needing financial assistance represented less than 1% of our 2019 annual Cash Base rents. Our team continues to work diligently with our tenants as we manage through these unprecedented economic conditions, and while we are in discussions, to-date, we have not yet granted any rent relief.

 

We evaluate all requests to determine what is the best course of action moving forward. In all these instances, we are requesting specific financial information, including any government assistance requested, to deem if rental relief is warranted. Some tenants have chosen not to provide such information and have continued to pay rent.

 

We do not expect any material impact to our GAAP rental revenues resulting from rent relief requests at this time, absent any material tenant defaults. However, we can give no assurances on the outcomes of any rent relief requests.

 

Turning to our estimated 2020 Adjusted Company FFO guidance, we are maintaining current guidance in the range of $0.74 to $0.77 cents per diluted common share. Factors driving this decision include our current outlook on investments and dispositions, minimal 2020 remaining lease expirations, and the potential sale of our Dow Chemical facility later in the second half of the year, among other things. We also have built in approximately 150 basis points of bad debt expense into our guidance for the remainder of the year as we believe it is prudent given the current economic environment. Keep in mind, this guidance range is forward looking and is always subject to change. We will continue to monitor our guidance closely in light of existing and future market conditions.

 

 4 

 

Looking at our balance sheet, we believe we entered the pandemic in a position of strong financial strength with ample liquidity and borrowing capacity. At quarter end, we had approximately $90 million dollars of cash, including restricted cash, with approximately $470 million dollars available on our unsecured revolving credit facility. We remain very comfortable with our leverage of 5.5 times net debt to Adjusted EBITDA at quarter-end and note that our unsecured debt to unencumbered NOI is 5.1 times. Unencumbered NOI represented more than 85% of our portfolio at quarter end. Further, we have no significant debt maturities before 2023. At quarter end, our consolidated debt outstanding was approximately $1.4 billion with a weighted-average interest rate of approximately 3.7% and a weighted-average term of seven years.

 

With that, I’ll turn the call back over to Will.

 

T. Wilson Eglin:

Thanks Beth. I will now turn the call over to the operator who will conduct Q&A.

 

Operator:

Thank you. We will now begin the question and answer session. (Operator Instructions)

 

And our first question today comes from Jamie Feldman from Bank of America.

 

Elvis Rodriguez:

This is Elvis on for Jamie. I just had a quick question. So on your commentary and also in the release, you mentioned that today's market conditions are a little bit more favorable and cap rates have widened a bit in your favor in that 5% to 10% range. Can you just elaborate on that? Is that because of COVID-19? And are you seeing any transactions out there that are giving you sort of this perspective?

 

T. Wilson Eglin:

Yes. I think that that's what we've observed in the market so far. I think quite a bit of it is that debt capital hasn't been readily available. So if anything, our view is that as debt markets recover over the balance of the year, cap rates may very well compress again and this opportunity may be somewhat limited. So we want to try to take full advantage of that. And we do have transactions that we're working on in our pipeline that prove the thesis that cap rates widened out. So we think that's a good opportunity for us.

 

And the other thing is fewer buyers are able to get through diligence in some transactions, so the buyer pool is a little bit limited from that standpoint.

 

Elvis Rodriguez:

And would you say these are distressed sellers or sellers that are looking to just exit markets? Like can you, perhaps, give us some indication of the makeup of those sellers that you're seeing lower their pricing?

 

T. Wilson Eglin:

Yes. I wouldn't think that there will be any real distressed opportunity in our asset class. But generally, we're often buying some merchant builders who've either completed build-to-suits or built spec real estate that's being leased and they have an interest in getting liquidity from their projects to move on to whatever's next. So in these sales, they may be making a little bit less money than they thought a few months ago, but I think it's just a desire for liquidity in the context of their overall strategy more than anything else.

 

 5 

 

Elvis Rodriguez:

Thank you. That's helpful. And then maybe just 1 more. On the office side, has tenant interest or investor interest increased in sort of the suburban second-tier city office buildings as perhaps people start to think about leaving less dense cities? I'm just curious on your thoughts there and any conversations you're having.

 

T. Wilson Eglin:

I think it's a little early to draw conclusions. But our view is that in many cases with will be good for suburban office as companies look to diversify how they're officing their people. So in terms of the rent relief requests that we got, it was sort of disproportionately small in office, which suggests to me that that thesis may prove out to be true. But it's just a little bit early to have proof of that.

 

Operator:

Our next question comes from Todd Stender with Wells Fargo.

 

Todd Stender:

I hope you're well, guys. You've maintained guidance, which is rare right now. We've seen most other REITs withdraw guidance. What's included in yours? You've got a handful of leases still expiring, acquisitions that may close and then dispositions, like you mentioned. Just want to see what's in there.

 

T. Wilson Eglin:

Yes. I mean, the truth is, Todd, there really haven't been many moving pieces that would have changed our outlook from the beginning of the year. So I think if dispositions slow down, there's, right, less dilution from that this year, that's actually good for funds from operations. So the parts of the model really haven't changed in any way that would have caused us to revisit guidance. We don't have much lease rollover and our expected outcomes on all of that stuff is still consistent with what we thought when the year began. Acquisition activity may be a little less than we thought, but LIBOR's come down. So we'll pick up some interest savings on that side of the equation.

 

Todd Stender:

And for any deals that you do land, is it fair to say you'll run up your line of credit, at least over the near term, just until maybe debt capital comes back your way?

 

T. Wilson Eglin:

Yes, we view ourselves as having line capacity. And the disposition market is not shut, it's just slower. But knock on wood, we'll have a handful of office sales in second quarter. We think the transaction market probably functions better in the back half of the year as the debt markets recover. And don't forget that given how low our dividend payout ratio is, we have a lot of retained cash flow as well. But we're not looking at putting any long-term debt on the balance sheet at this time. We think that spreads should tighten over the balance of the year before we think about longer term debt.

 

 6 

 

 

Todd Stender:

No, that's helpful. How about tenants? Looking through your release and the supplemental, I don't see any tenants mentioned for the acquisitions. Can you disclose who some of those are?

 

T. Wilson Eglin:

Yes. Brendan, maybe I'll turn that over to you to give a little bit of a sense of who the tenants were in the first quarter acquisitions.

 

Brendan P. Mullinix:

Sure. Let's see. It was Kellogg's, BMW, Stanley, Black & Decker. So those are all high investment grade-ready credits. And the fourth building was leased to Ball Corporation, which is, I want to say a BB+ credit. So high on investment grade credit.

 

Todd Stender:

That's helpful. Thank you, Brendan. And then the Phoenix asset had 6 years left on the lease. What cap rate did that go at? I saw there was a 4.8, I guess a blended cash cap rate. How about just that, just because it was on the shorter lease term side?

 

Brendan P. Mullinix:

That cap rate was in the -- was just a little bit south of 5 cap. It is a brand new Class A, 40-foot clear building. It's about 160,000 square feet. It's located across the street from a brand new manufacturing facility that Ball Corporation constructed. So we think that the likelihood of renewal is extremely high there. And it's just a first-class building in a primary market.

 

Operator:

Our next question is a follow-up from Jamie Feldman with Bank of America.

 

Elvis Rodriguez:

So just 1 more for me. Can you give us any sort of -- or any color you can share on the reserve you took in the quarter? That would be helpful to us. Thanks.

 

T. Wilson Eglin:

Beth, I’ll let you jump in on that one.

 

Beth Boulerice:

Sure. Yes. So we took a $1.2 million reserve for 1 tenant that we had credit concerns about. Every quarter, we go through all of our deferred rent receivables and any accounts receivable that we have, and we have to assess them for probability of collection. So given this tenant had been downgraded by S&P and was having some operational issues as well due to COVID-19 and their industry was impacted as well for that reason. So given all of these factors and other factors, we thought that it was not probable that we would be able to collect the full deferred rent receivable and we put them now on a cash basis.

 

 7 

 

Elvis Rodriguez:

Are you able to share what industry that tenant is part of? And then also, is it an office or industrial tenant?

 

Beth Boulerice:

It was in the consumer products industry.

 

T. Wilson Eglin:

And its industrial.

 

Elvis Rodriguez:

And then just one more big picture question for me. As I look at your sort of market concentration, Houston is #1 on a consolidated basis, #1 on office and #3 on industrial. Can you just talk about sort of what you're seeing on the ground there, potential lease rolls coming this year and next, and sort of any risks to your assets in that market?

 

T. Wilson Eglin:

Sure. James, you want to offer your perspective?

 

James Dudley:

Yes, sure. So our Houston portfolio's comprised of 7 properties, 1.6 million square feet. It's got a weighted average lease term of 15.7 years. So with the exception of 1 small 79,000 square foot office building where we have vacancy, we're really not in the market.

 

And over the last few years, really going back about 5 years, we've kind of disposed of our direct oil and gas exposure. We do have 1 tenant in 2 buildings that fabricates piping. But other than that, the majority of it is really Dow. So with the long weighted average lease term and the types of tenants that are non-direct oil and gas-related, I think we're well-positioned in Houston.

 

Operator:

Our next question comes from Jon Petersen with Jefferies.

 

Jon Petersen:

Just curious if you think there will be a lot of distressed opportunities this time around. You talked about how you expect maybe some better pricing opportunities. But certainly in the last 10 years, it seems like the industrial market especially has become more institutionalized. I was just curious how much money you think's on the sidelines looking for distressed opportunities and whether or not that kind of, I guess prohibits those opportunities coming to market just because there's so much capital out there looking for properties.

 

 8 

 

 

T. Wilson Eglin:

Yes. I mean, I just don't think that our asset type that we're interested in investing in is going to see a whole lot of distress. So for us, I mean, cap rates have widened out, which is appealing on the investment side. But we're not going to keep capital on the sidelines waiting for distress, I don't see it. So it's time will tell. But I don't see a lot of distressed opportunity coming into our opportunity set.

 

Jon Petersen:

Got it. And then I guess on the similar line, you guys are still trying to sell some properties. I think you said in your prepared remarks that you still think you can get Dow Chemical done in the second half of the year. I guess, is the pricing on that, you think, similar to what you were thinking a few months ago? And then how do we think about maybe some properties that, I guess had a little more risk on it in terms of nearer term lease maturities like your office building in downtown Philly. What's kind of the market for those sort of buildings right now?

 

T. Wilson Eglin:

Sure. The situation with Dow is an interesting one. Early in the year when the 10-year Treasury was sort of yielding 1 1/2%, there was a market of investors who could prepay the debt, pay the yield maintenance and refinance and make the math work at valuations that were very good for us. The second buyer that is someone who would want to keep the debt in tact, that's mainly a 1031 exchange in investor universe. Pre-pandemic, we felt like we had a transaction put together, but with an offshore investor who's no longer traveling to the U.S. We're in negotiations with another buyer, but we just can't predict with certainty when that transaction might get done.

 

And maybe Lara, I'll ask you for your perspective on the balance of the office sale process.

 

Lara Johnson:

Sure. Thanks, Will. So the sale markets have, needless to say, been impacted by the disruption, primarily in the debt markets and institutions flat-lining themself to a large extent. That being said, there are a number of private buyers who are still very active and looking for opportunities, some 1031 motivated and some not. There have been, among transactions nationally with hard deposits, some price slippage, some deals that have been walked and certainly a slowdown on the timing of transactions.

 

But there are buyers out there. We've been able to access them on a number of assets we have in the market and we're in active negotiations on a few transactions with private buyers and under contract on a few others. So it's a slimmer group of perspective buyers and transactions are certainly slowed down by the disruption in the debt markets and the logistical issues associated with the pandemic, but we're hoping that will loosen up in the second half of the year, as Will said.

 

Operator:

Our next question comes from Barry Gertner with City Stables.

 

 9 

 

Barry Gertner:

Great quarter, given everything that's going on. Quick question for you. In terms of rental deferral requests, is there any specific process in place as you examine them or things you think about? And then on that same vein, obviously, there are some of your tenants that will be a major beneficiary of the programs initiated by the Fed in the corporate bond market. And when you bifurcate the two going forward, is that something you're taking into consideration from folks asking for the rental deferral?

 

T. Wilson Eglin:

James, do you want to jump in and answer that one?

 

James Dudley:

Yes, sure. So we've put together a list of underwriting criteria that we send out to the tenants that have requested relief. We've established a rent relief committee that reviews that criteria as it comes in. Some tenants have been forthcoming with that information, others have chosen not to provide that information and continue to pay rent. And part of the process is definitely evaluating other avenues for which the tenants have relief that may be available to them. So that's definitely part of the process. But we're definitely asking lots of questions and making sure that anything that's granted is a genuine request or advantageous to us from the perspective of getting a lease extension or better credit.

 

Operator:

This concludes our question-and-answer session. I would like to turn the call back over to Will Eglin for any closing remarks.

 

T. Wilson Eglin:

Thanks, operator. We appreciate everyone joining us this morning and we hope that you'll visit our website or contact Heather Gentry if you would like to receive our quarterly materials. In addition, as always, you may contact me or the other members of senior management with any questions. Thanks again for joining us today, and have a great day.

 

Operator:

The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.

 

 10