UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
Current Report Pursuant
to Section 13 OR 15(d) of The
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
| (Exact name of registrant as specified in its charter) |
|
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
(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 |
| Item 2.02. | Results of Operations and Financial Condition. |
On August 6, 2020, we issued a press release announcing our financial results for the quarter ended June 30, 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 August 6, 2020, we made available supplemental information, which we refer to as the “Quarterly Supplemental Information, Second Quarter 2020,” a copy of which is furnished herewith as Exhibit 99.1.
On August 6, 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, Second Quarter 2020. | |
| 99.2 | August 6, 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: August 7, 2020 | By: | /s/ Beth Boulerice | |
| Beth Boulerice | |||
| Chief Financial Officer | |||
Exhibit 99.1

LEXINGTON REALTY TRUST
QUARTERLY SUPPLEMENTAL INFORMATION
June 30, 2020
Table of Contents
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 December 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 SECOND QUARTER 2020 RESULTS
Collected 99.5% of Second Quarter Cash Base Rents and
Increased Industrial Renewal Cash Base Rents by 21.6%
New York, NY - August 6, 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 second quarter ended June 30, 2020.
Second Quarter 2020 Highlights
| • | Recorded Net Income attributable to common shareholders of $17.3 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 $51.4 million, or $0.19 per diluted common share. |
| • | Acquired six industrial properties for an aggregate cost of $164.3 million. |
| • | Disposed of three properties for an aggregate gross price of $44.4 million. |
| • | Collected 99.5% of Cash Base Rents due during the second quarter. |
| • | Raised net proceeds of approximately $201.0 million through an underwritten equity offering and the ATM program. |
| • | Repaid $90.0 million, net on the revolving credit facility. |
| • | Completed 3.0 million square feet of new leases and lease extensions, increasing industrial renewal Cash Base Rents by 21.6%. |
| • | Increased industrial portfolio to 84.5% of gross book value of real estate assets, excluding held for sale assets. |
Subsequent Events
| • | Collected 99.4% of Cash Base Rents due in July 2020. |
| • | Disposed of three properties for an aggregate gross price of $67.0 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.
3
T. Wilson Eglin, Chairman and Chief Executive Officer of Lexington Realty Trust, commented, “We posted strong second quarter results, and we continue to make progress in our transition to an industrial REIT, with industrial exposure at quarter-end representing almost 85% of our gross real estate assets. Our rent collections have been excellent, averaging over 99.5% in the second quarter. We capitalized on investment opportunities during the quarter and acquired $164 million of high-quality industrial real estate product at average GAAP and cash capitalization rates of 5.6% and 5.3%, respectively. Industrial renewal rents increased by nearly 22% and our overall portfolio leased of 97.3% is slightly up when compared to last quarter.”
FINANCIAL RESULTS
Revenues
For the quarter ended June 30, 2020, total gross revenues were $81.8 million, compared with total gross revenues of $80.1 million for the quarter ended June 30, 2019. The increase is primarily attributable to acquisitions, partially offset by property sales and a decrease in fee and parking income.
Net Income Attributable to Common Shareholders
For the quarter ended June 30, 2020, net income attributable to common shareholders was $17.3 million, or $0.06 per diluted share, compared with net income attributable to common shareholders for the quarter ended June 30, 2019 of $21.7 million, or $0.09 per diluted share.
Adjusted Company FFO
For the quarter ended June 30, 2020, Lexington generated Adjusted Company FFO of $51.4 million, or $0.19 per diluted share, compared to Adjusted Company FFO for the quarter ended June 30, 2019 of $48.3 million, or $0.20 per diluted share.
Dividends/Distributions
As previously announced, during the second quarter of 2020, Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended June 30, 2020 of $0.1050 per common share/unit, which was paid on July 15, 2020 to common shareholders/unitholders of record as of June 30, 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 June 30, 2020, which is expected to be paid on August 17, 2020 to Series C Preferred Shareholders of record as of July 31, 2020.
4
TRANSACTION ACTIVITY
| ACQUISITION TRANSACTIONS | |||||||||
| Property Type | Market | Sq. Ft. | Initial
Basis ($000) |
Approximate Lease Term (Yrs) | |||||
| Industrial-Warehouse/distribution | Savannah, GA | 499,500 | $ | 34,753 | 7 | ||||
| Industrial-Warehouse/distribution | Dallas, TX | 120,960 | 10,731 | 10 | |||||
| Industrial-Warehouse/distribution | Savannah, GA | 355,527 | 30,448 | 5 | |||||
| Industrial-Warehouse/distribution | Savannah, GA | 88,503 | 9,130 | 5 | |||||
| Industrial-Warehouse/distribution | Houston, TX | 248,240 | 20,949 | 5 | |||||
| Industrial-Warehouse/distribution | Ocala, FL | 617,055 | 58,283 | 10 | |||||
| 1,929,785 | $ | 164,294 | |||||||
The above properties were acquired at aggregate weighted-average GAAP and Cash capitalization rates of 5.6% and 5.3%, respectively. Year to date total 2020 acquisition activity was $359.7 million at aggregate weighted-average GAAP and Cash capitalization rates of 5.4% and 5.0%, respectively.
| DEVELOPMENT PROJECTS | |||||||||||||||||
| Project (% owned) | Market | Property Type |
Estimated
Sq. Ft. |
Estimated Project Cost ($000) |
GAAP Investment Balance as of 6/30/2020 ($000)(1) |
Lexington Amount Funded as of 6/30/2020 ($000) |
Estimated
Completion Date | ||||||||||
| Consolidated: | |||||||||||||||||
| Fairburn (90%) | Atlanta, GA | Industrial | 910,000 | $ | 53,812 | $ | 20,535 | $ | 15,806 | 1Q 21 | |||||||
| Rickenbacker (100%) | Columbus, OH | Industrial | 320,000 | 20,300 | 5,891 | 4,390 | 1Q 21 | ||||||||||
| $ | 74,112 | $ | 26,426 | $ | 20,196 | ||||||||||||
| Non-consolidated: | |||||||||||||||||
| ETNA Park 70 (90%)(2) | Columbus, OH | Industrial | TBD | TBD | $ | 10,229 | $ | 10,569 | TBD | ||||||||
| ETNA Park 70 East (90%)(2) | Columbus, OH | Industrial | TBD | TBD | 5,148 | 5,188 | TBD | ||||||||||
| $ | 15,377 | $ | 15,757 | ||||||||||||||
| 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 | |||||||||||
| T-Mobile USA | Oakland, ME | Office | $ | 10,700 | $ | 477 | $ | 1,562 | April | 100 | % | |||||||
| Caremark PCS | Knoxville, TN | Office | 9,183 | 545 | 807 | May | 100 | % | ||||||||||
| Stella & Chewy’s | Oak Creek, WI | Industrial | 24,511 | 1,218 | 1,922 | June | 100 | % | ||||||||||
| $ | 44,394 | $ | 2,240 | $ | 4,291 | |||||||||||||
| 1. | In addition, Lexington sold a vacant parcel of land for $65 thousand. |
| 2. | Quarterly period prior to sale, annualized. |
As of June 30, 2020, total consolidated property disposition volume was $74.1 million at weighted-average GAAP and Cash capitalization rates of 7.6% and 8.0%, respectively.
5
| LEASING | ||||||||||||
| LEASE EXTENSIONS | ||||||||||||
| Location | Primary Tenant/Guarantor(1) | Prior
Term |
Lease
Expiration Date |
Sq. Ft. | ||||||||
| Industrial | ||||||||||||
| 1 | Laurens | SC | Michelin | 01/2021 | 05/2021 | 1,164,000 | ||||||
| 2 | Owensboro | KY | Unilever | 12/2020 | 12/2025 | 443,380 | ||||||
| 3 | Duncan | SC | Undisclosed | 01/2024 | 01/2026 | 120,680 | ||||||
| 4 | Columbus | OH | ODW Logistics | 06/2020 | 06/2025 | 772,450 | ||||||
| 5 | Winchester | VA | Kraft Heinz | 05/2021 | 05/2026 | 344,700 | ||||||
| 5 | Total industrial lease extensions | 2,845,210 | ||||||||||
| NEW LEASES | ||||||||||||
| Location | Lease
Expiration Date |
Sq. Ft. | ||||||||||
| Industrial/Multi-tenant | ||||||||||||
| 1 | Chillicothe | OH | Adena Health System | 02/2021 | 23,270 | |||||||
| 2 | Chillicothe | OH | Consolidated Metco | 06/2026 | 136,495 | |||||||
| 2 | Total industrial/multi-tenant leases | 159,765 | ||||||||||
| Office/Multi-tenant | ||||||||||||
| 1 | Arlington | TX | Arrow Electronics | 09/2024 | 23,228 | |||||||
| 1 | Total office/multi-tenant leases | 23,228 | ||||||||||
| 3 | Total New Leases | 182,993 | ||||||||||
| 8 | TOTAL NEW AND EXTENDED LEASES | 3,028,203 | ||||||||||
(1) Leases greater than 10,000 square feet.
As of June 30, 2020, Lexington’s portfolio was 97.3% leased.
BALANCE SHEET/CAPITAL MARKETS
During the second quarter of 2020, Lexington issued 21 million common shares through an underwritten equity offering and its ATM program raising net proceeds of approximately $201.0 million.
During the second quarter, Lexington repaid $90.0 million, net, on its unsecured revolving credit facility. As of the date of this earnings release, Lexington has $560 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 $0.78 to $0.80 per diluted common share.
Additionally, Lexington is tightening its Adjusted Company FFO guidance for the year ended December 31, 2020 to be within a range of $0.74 to $0.76 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.
6
SECOND QUARTER 2020 CONFERENCE CALL
Lexington will host a conference call today, August 6, 2020, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended June 30, 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 November 6, 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 10146388. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.
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 June 30, | Six months ended June 30, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Gross revenues: | ||||||||||||||||
| Rental revenue | $ | 81,094 | $ | 78,758 | $ | 159,829 | $ | 158,733 | ||||||||
| Other revenue | 698 | 1,377 | 2,790 | 2,650 | ||||||||||||
| Total gross revenues | 81,792 | 80,135 | 162,619 | 161,383 | ||||||||||||
| Expense applicable to revenues: | ||||||||||||||||
| Depreciation and amortization | (39,805 | ) | (36,811 | ) | (80,314 | ) | (74,406 | ) | ||||||||
| Property operating | (10,276 | ) | (9,788 | ) | (20,552 | ) | (20,355 | ) | ||||||||
| General and administrative | (7,555 | ) | (7,334 | ) | (15,380 | ) | (15,861 | ) | ||||||||
| Non-operating income | 84 | 914 | 274 | 1,395 | ||||||||||||
| Interest and amortization expense | (14,166 | ) | (17,026 | ) | (28,961 | ) | (34,234 | ) | ||||||||
| Debt satisfaction gains (charges), net | — | — | 1,393 | (103 | ) | |||||||||||
| Impairment charges | (1,617 | ) | (1,094 | ) | (1,617 | ) | (1,682 | ) | ||||||||
| Gains on sales of properties | 11,193 | 15,244 | 20,998 | 36,201 | ||||||||||||
| Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities | 19,650 | 24,240 | 38,460 | 52,338 | ||||||||||||
| Provision for income taxes | (422 | ) | (430 | ) | (1,075 | ) | (867 | ) | ||||||||
| Equity in earnings (losses) of non-consolidated entities | (97 | ) | (41 | ) | 166 | 578 | ||||||||||
| Net income | 19,131 | 23,769 | 37,551 | 52,049 | ||||||||||||
| Less net income attributable to noncontrolling interests | (265 | ) | (436 | ) | (531 | ) | (689 | ) | ||||||||
| Net income attributable to Lexington Realty Trust shareholders | 18,866 | 23,333 | 37,020 | 51,360 | ||||||||||||
| Dividends attributable to preferred shares – Series C | (1,573 | ) | (1,573 | ) | (3,145 | ) | (3,145 | ) | ||||||||
| Allocation to participating securities | (39 | ) | (39 | ) | (85 | ) | (85 | ) | ||||||||
| Net income attributable to common shareholders | $ | 17,254 | $ | 21,721 | $ | 33,790 | $ | 48,130 | ||||||||
| Net income attributable to common shareholders - per common share basic | $ | 0.07 | $ | 0.09 | $ | 0.13 | $ | 0.21 | ||||||||
| Weighted-average common shares outstanding – basic | 264,785,583 | 232,635,137 | 258,911,872 | 232,587,083 | ||||||||||||
| Net income attributable to common shareholders - per common share diluted | $ | 0.06 | $ | 0.09 | $ | 0.13 | $ | 0.20 | ||||||||
| Weighted-average common shares outstanding – diluted | 269,088,631 | 236,299,878 | 263,217,352 | 236,221,330 | ||||||||||||
9
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
| June 30, 2020 | December 31, 2019 | |||||
| (unaudited) | ||||||
| Assets: | ||||||
| Real estate, at cost | $ | 3,586,861 | $ | 3,320,574 | ||
| Real estate - intangible assets | 420,583 | 409,756 | ||||
| Investments in real estate under construction | 26,426 | 13,313 | ||||
| Real estate, gross | 4,033,870 | 3,743,643 | ||||
| Less: accumulated depreciation and amortization | 928,334 | 887,629 | ||||
| Real estate, net | 3,105,536 | 2,856,014 | ||||
| Assets held for sale | 9,817 | — | ||||
| Operating lease right-of-use assets, net | 36,633 | 38,133 | ||||
| Cash and cash equivalents | 67,043 | 122,666 | ||||
| Restricted cash | 16,791 | 6,644 | ||||
| Investments in non-consolidated entities | 56,040 | 57,168 | ||||
| Deferred expenses, net | 18,256 | 18,404 | ||||
| Rent receivable – current | 1,841 | 3,229 | ||||
| Rent receivable – deferred | 70,258 | 66,294 | ||||
| Other assets | 11,318 | 11,708 | ||||
| Total assets | $ | 3,393,533 | $ | 3,180,260 | ||
| Liabilities and Equity: | ||||||
| Liabilities: | ||||||
| Mortgages and notes payable, net | $ | 373,681 | $ | 390,272 | ||
| Revolving credit facility borrowings | 40,000 | — | ||||
| Term loan payable, net | 297,691 | 297,439 | ||||
| Senior notes payable, net | 497,288 | 496,870 | ||||
| Trust preferred securities, net | 127,445 | 127,396 | ||||
| Dividends payable | 34,161 | 32,432 | ||||
| Liabilities held for sale | 1,716 | — | ||||
| Operating lease liabilities | 37,815 | 39,442 | ||||
| Accounts payable and other liabilities | 49,747 | 29,925 | ||||
| Accrued interest payable | 9,548 | 7,897 | ||||
| Deferred revenue - including below market leases, net | 18,749 | 20,350 | ||||
| Prepaid rent | 13,506 | 13,518 | ||||
| Total liabilities | 1,501,347 | 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, | ||||||
| 276,267,259 and 254,770,719 shares issued and outstanding in 2020 and 2019, respectively | 28 | 25 | ||||
| Additional paid-in-capital | 3,185,458 | 2,976,670 | ||||
| Accumulated distributions in excess of net income | (1,386,001 | ) | (1,363,676 | ) | ||
| Accumulated other comprehensive loss | (20,730 | ) | (1,928 | ) | ||
| Total shareholders’ equity | 1,872,771 | 1,705,107 | ||||
| Noncontrolling interests | 19,415 | 19,612 | ||||
| Total equity | 1,892,186 | 1,724,719 | ||||
| Total liabilities and equity | $ | 3,393,533 | $ | 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 June 30, |
Six
Months Ended June 30, |
|||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||
| EARNINGS PER SHARE: | |||||||||||||
| Basic: | |||||||||||||
| Net income attributable to common shareholders | $ | 17,254 | $ | 21,721 | $ | 33,790 | $ | 48,130 | |||||
| Weighted-average number of common shares outstanding - basic | 264,785,583 | 232,635,137 | 258,911,872 | 232,587,083 | |||||||||
| Net income attributable to common shareholders - per common share basic | $ | 0.07 | $ | 0.09 | $ | 0.13 | $ | 0.21 | |||||
| Diluted: | |||||||||||||
| Net income attributable to common shareholders - basic | $ | 17,254 | $ | 21,721 | $ | 33,790 | $ | 48,130 | |||||
| Impact of assumed conversions | 77 | 165 | 184 | 166 | |||||||||
| Net income attributable to common shareholders | $ | 17,331 | $ | 21,886 | $ | 33,974 | $ | 48,296 | |||||
| Weighted-average common shares outstanding - basic | 264,785,583 | 232,635,137 | 258,911,872 | 232,587,083 | |||||||||
| Effect of dilutive securities: | |||||||||||||
| Unvested share-based payment awards and options | 1,210,241 | 129,810 | 1,185,016 | 91,637 | |||||||||
| Operating partnership units | 3,092,807 | 3,534,931 | 3,120,464 | 3,542,610 | |||||||||
| Weighted-average common shares outstanding - diluted | 269,088,631 | 236,299,878 | 263,217,352 | 236,221,330 | |||||||||
| Net income attributable to common shareholders - per common share diluted | $ | 0.06 | $ | 0.09 | $ | 0.13 | $ | 0.20 | |||||
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 | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| FUNDS FROM OPERATIONS: | ||||||||||||||||
| Basic and Diluted: | ||||||||||||||||
| Net income attributable to common shareholders | $ | 17,254 | $ | 21,721 | $ | 33,790 | $ | 48,130 | ||||||||
| Adjustments: | ||||||||||||||||
| Depreciation and amortization | 39,030 | 36,065 | 78,747 | 72,932 | ||||||||||||
| Impairment charges - real estate | 1,617 | 1,094 | 1,617 | 1,682 | ||||||||||||
| Noncontrolling interests - OP units | 77 | 165 | 184 | 166 | ||||||||||||
| Amortization of leasing commissions | 775 | 746 | 1,567 | 1,474 | ||||||||||||
| Joint venture and noncontrolling interest adjustment | 2,155 | 2,400 | 4,369 | 4,933 | ||||||||||||
| Gains on sales of properties, including non-consolidated entities | (11,193 | ) | (15,513 | ) | (21,547 | ) | (37,118 | ) | ||||||||
| FFO available to common shareholders and unitholders - basic | 49,715 | 46,678 | 98,727 | 92,199 | ||||||||||||
| Preferred dividends | 1,573 | 1,573 | 3,145 | 3,145 | ||||||||||||
| Amount allocated to participating securities | 39 | 39 | 85 | 85 | ||||||||||||
| FFO available to all equityholders and unitholders - diluted | 51,327 | 48,290 | 101,957 | 95,429 | ||||||||||||
| Transaction costs | 59 | — | 80 | — | ||||||||||||
| Debt satisfaction (gains) charges, net, including non-consolidated entities | — | — | (1,372 | ) | 103 | |||||||||||
| Adjusted Company FFO available to all equityholders and unitholders - diluted | 51,386 | 48,290 | 100,665 | 95,532 | ||||||||||||
| FUNDS AVAILABLE FOR DISTRIBUTION: | ||||||||||||||||
| Adjustments: | ||||||||||||||||
| Straight-line adjustments | (4,810 | ) | (4,355 | ) | (6,229 | ) | (6,685 | ) | ||||||||
| Lease incentives | 249 | 307 | 518 | 580 | ||||||||||||
| Amortization of above/below market leases | (380 | ) | (26 | ) | (675 | ) | (32 | ) | ||||||||
| Lease termination payments, net | (211 | ) | (256 | ) | 281 | (1,000 | ) | |||||||||
| Non-cash interest, net | 360 | 773 | 788 | 1,579 | ||||||||||||
| Non-cash charges, net | 1,663 | 1,552 | 3,321 | 3,279 | ||||||||||||
| Tenant improvements | (5,630 | ) | (2,557 | ) | (7,122 | ) | (3,552 | ) | ||||||||
| Lease costs | (468 | ) | (3,549 | ) | (4,419 | ) | (4,673 | ) | ||||||||
| Joint venture and noncontrolling interest adjustment | (73 | ) | (460 | ) | (184 | ) | (636 | ) | ||||||||
| Company Funds Available for Distribution | $ | 42,086 | $ | 39,719 | $ | 86,944 | $ | 84,392 | ||||||||
| Per Common Share and Unit Amounts | ||||||||||||||||
| Basic: | ||||||||||||||||
| FFO | $ | 0.19 | $ | 0.20 | $ | 0.38 | $ | 0.39 | ||||||||
| Diluted: | ||||||||||||||||
| FFO | $ | 0.19 | $ | 0.20 | $ | 0.38 | $ | 0.40 | ||||||||
| Adjusted Company FFO | $ | 0.19 | $ | 0.20 | $ | 0.38 | $ | 0.40 | ||||||||
| Basic: | ||||||||||||||||
| Weighted-average common shares outstanding - basic EPS | 264,785,583 | 232,635,137 | 258,911,872 | 232,587,083 | ||||||||||||
| Operating partnership units(1) | 3,092,807 | 3,534,931 | 3,120,464 | 3,542,610 | ||||||||||||
| Weighted-average common shares outstanding - basic FFO | 267,878,390 | 236,170,068 | 262,032,336 | 236,129,693 | ||||||||||||
| Diluted: | ||||||||||||||||
| Weighted-average common shares outstanding - diluted EPS | 269,088,631 | 236,299,878 | 263,217,352 | 236,221,330 | ||||||||||||
| Unvested share-based payment awards | 14,028 | 15,927 | 19,272 | 16,280 | ||||||||||||
| Preferred shares - Series C | 4,710,570 | 4,710,570 | 4,710,570 | 4,710,570 | ||||||||||||
| Weighted-average common shares outstanding - diluted FFO | 273,813,229 | 241,026,375 | 267,947,194 | 240,948,180 | ||||||||||||
(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) | $ | 0.78 | $ | 0.80 | |||
| Depreciation and amortization | 0.62 | 0.62 | |||||
| Impact of capital transactions | (0.66 | ) | (0.66 | ) | |||
| Estimated Adjusted Company FFO per diluted common share | $ | 0.74 | $ | 0.76 | |||
(1) Assumes all convertible securities are dilutive.
13
LEXINGTON REALTY TRUST
2020 Second Quarter Investments / Capital Recycling Summary
| PROPERTY INVESTMENTS | |||||||||||||||
| Property Type | Market | Square Feet | Initial Basis ($000) | Month Closed | Primary Lease Expiration | ||||||||||
| 1 | Industrial - Warehouse/distribution | Savannah | GA | 499,500 | $ | 34,753 | April | 07/2027 | |||||||
| 2 | Industrial - Warehouse/distribution | Dallas | TX | 120,960 | 10,731 | May | 06/2030 | ||||||||
| 3 | Industrial - Warehouse/distribution | Savannah | GA | 355,527 | 30,448 | June | 06/2025 | ||||||||
| 4 | Industrial - Warehouse/distribution | Savannah | GA | 88,503 | 9,130 | June | 08/2025 | ||||||||
| 5 | Industrial - Warehouse/distribution | Houston | TX | 248,240 | 20,949 | June | 04/2025 | ||||||||
| 6 | Industrial - Warehouse/distribution | Ocala | FL | 617,055 | 58,283 | June | 08/2030 | ||||||||
| 6 | TOTAL PROPERTY INVESTMENTS | 1,929,785 | $ | 164,294 | |||||||||||
| CAPITAL RECYCLING (1) | |||||||||||||||||||||||
| CONSOLIDATED PROPERTY DISPOSITIONS | |||||||||||||||||||||||
| Primary Tenant | Location | Property Type | Gross
Disposition Price ($000) |
Annualized Net Income ($000) (2) | Annualized
NOI ($000)(2)(3) |
Month of Disposition | % Leased | Gross Disposition Price PSF | |||||||||||||||
| 1 | T-Mobile USA | Oakland | ME | Office | $ | 10,700 | $ | 477 | $ | 1,562 | April | 100% | $ | 136.11 | |||||||||
| 2 | CaremarkPCS | Knoxville | TN | Office | 9,183 | 545 | 807 | May | 100% | 153.70 | |||||||||||||
| 3 | Stella & Chewy’s | Oak Creek | WI | Industrial | 24,511 | 1,218 | 1,922 | June | 100% | 149.45 | |||||||||||||
| 3 | TOTAL PROPERTY DISPOSITIONS | $ | 44,394 | $ | 2,240 | $ | 4,291 | ||||||||||||||||
| Footnotes | |
| (1) | In addition, Lexington sold a vacant parcel of land for $65 thousand. |
| (2) | Quarterly period prior to sale annualized. |
| (3) | See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
14
LEXINGTON REALTY TRUST
6/30/2020
| DEVELOPMENT PROJECTS | ||||||||||||||||||
| Project
(% owned) |
Market | Property
Type |
Estimated
Sq. Ft. |
Estimated
Project Cost ($000) |
GAAP
Investment Balance as of 6/30/2020 ($000) (1) |
Lexington
Amount Funded as of 6/30/2020 ($000) |
Estimated
Completion Date | |||||||||||
| Consolidated | ||||||||||||||||||
| 1 | Fairburn (90%) | Atlanta, GA | Industrial | 910,000 | $ | 53,812 | $ | 20,535 | $ | 15,806 | 1Q 2021 | |||||||
| 2 | Rickenbacker (100%) | Columbus, OH | Industrial | 320,000 | 20,300 | 5,891 | 4,390 | 1Q 2021 | ||||||||||
| 2 | Total Consolidated Development | $ | 74,112 | $ | 26,426 | $ | 20,196 | |||||||||||
| Non - Consolidated | |||||||||||||||||
| 1 | Etna Park 70 (90%) (2) | Columbus, OH | Industrial | TBD | TBD | $ | 10,229 | $ | 10,569 | TBD | |||||||
| 2 | Etna Park 70 East (90%) (2) | Columbus, OH | Industrial | TBD | TBD | 5,148 | 5,188 | TBD | |||||||||
| 2 | Total Non-Consolidated Development | $ | 15,377 | $ | 15,757 | ||||||||||||
| 4 | Total Development Projects | $ | 41,803 | $ | 35,953 | ||||||||||||
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
2020 Second Quarter Leasing Summary
| LEASE EXTENSIONS | ||||||||||||||||||||||
| Tenant/Guarantor (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) | ||||||||||||||
| Industrial | ||||||||||||||||||||||
| 1 | Michelin | Laurens | SC | 01/2021 | 05/2021 | 1,164,000 | $ | 3,594 | $ | 3,594 | $ | 3,594 | $ | 3,594 | ||||||||
| 2 | Unilever | Owensboro | KY | 12/2020 | 12/2025 | 443,380 | 1,882 | 1,493 | 1,933 | 1,288 | ||||||||||||
| 3 | Undisclosed (4) | Duncan | SC | 01/2024 | 01/2026 | 120,680 | 598 | 604 | 650 | 632 | ||||||||||||
| 4 | ODW Logistics | Columbus | OH | 06/2020 | 06/2025 | 772,450 | 2,260 | 1,347 | 2,163 | 1,347 | ||||||||||||
| 5 | Kraft Heinz (5) | Winchester | VA | 05/2021 | 05/2026 | 344,700 | N/A | N/A | N/A | N/A | ||||||||||||
| 5 | Total Industrial Lease Extensions | 2,845,210 | $ | 8,334 | $ | 7,038 | $ | 8,340 | $ | 6,861 | ||||||||||||
| 5 | TOTAL EXTENDED LEASES | 2,845,210 | $ | 8,334 | $ | 7,038 | $ | 8,340 | $ | 6,861 | ||||||||||||
| 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/Multi-tenant | ||||||||||||||||||||
| 1 | Adena Health System | Chillicothe | OH | 02/2021 | 23,270 | $ | 117 | $ | 117 | |||||||||||
| 2 | Consolidated Metco | Chillicothe | OH | 06/2026 | 136,495 | 590 | 590 | |||||||||||||
| 2 | Total Industrial New Leases | 159,765 | $ | 707 | $ | 707 | ||||||||||||||
| Office/Multi-tenant | ||||||||||||||||||||
| 1 | Arrow Electronics | Arlington | TX | 09/2024 | 23,228 | $ | 336 | $ | 336 | |||||||||||
| 1 | Total Office New Leases | 23,228 | $ | 336 | $ | 336 | ||||||||||||||
| 3 | TOTAL NEW LEASES | 182,993 | $ | 1,043 | $ | 1,043 | ||||||||||||||
| 8 | TOTAL NEW AND EXTENDED LEASES | 3,028,203 | $ | 9,377 | $ | 9,383 | ||||||||||||||
| Footnotes | |
| (1) | Leases greater than 10,000 square feet. |
| (2) | Assumes twelve months rent from the later of 7/1/20 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) | Lease restricts certain disclosures |
| (5) | Extension fair market value rent to be determined. |
16
| LEXINGTON REALTY TRUST |
| Other Revenue Data |
| 6/30/2020 |
| ($000) |
| Other Revenue Data | ||||||||||||
| Base Rent | ||||||||||||
| Asset Class | Six months ended | |||||||||||
| 6/30/2020(1) | 6/30/2020 Percentage | 6/30/2019 Percentage | ||||||||||
| Industrial | $ | 114,958 | 80.2 | % | 69.4 | % | ||||||
| Office/Other | 28,298 | 19.8 | % | 30.6 | % | |||||||
| $ | 143,256 | 100.0 | % | 100.0 | % | |||||||
| Base Rent | ||||||||||||
| Credit Ratings (2) | Six months ended | |||||||||||
| 6/30/2020(1) | 6/30/2020 Percentage | 6/30/2019 Percentage | ||||||||||
| Investment Grade | $ | 74,712 | 52.2 | % | 46.5 | % | ||||||
| Non-Investment Grade | 30,684 | 21.4 | % | 28.1 | % | |||||||
| Unrated | 37,860 | 26.4 | % | 25.4 | % | |||||||
| $ | 143,256 | 100.0 | % | 100.0 | % | |||||||
| Weighted-Average Lease Term - Cash Basis | As of 6/30/2020 | As of 6/30/2019 | ||||||||||
| 8.1 years | 8.7 years | |||||||||||
| Rent Estimates for Current Assets | ||||||||||||
| Year | Base Rent (3) | Cash Base Rent (3) | Difference | |||||||||
| 2020 - remaining | $ | 147,740 | $ | 139,732 | $ | (8,008 | ) | |||||
| 2021 | 284,278 | 273,185 | (11,093 | ) |
| Footnotes | |
| (1) | Six months ended 6/30/2020 Base Rent recognized for consolidated properties owned as of 6/30/2020. |
| (2) | Credit ratings are based upon either tenant, guarantor or parent/ultimate parent. |
| (3) | Amounts assume (i) lease terms for non-cancellable periods only, (ii) no new or renegotiated leases are entered into after 6/30/2020, and (iii) no properties are sold or acquired after 6/30/2020. |
17
| LEXINGTON REALTY TRUST |
| Other Revenue Data (Continued) |
| 6/30/2020 |
| ($000) |
| Same-Store NOI (1) | ||||||||
| Six months ended June 30, | ||||||||
| 2020 | 2019 | |||||||
| Total Cash Base Rent | $ | 112,371 | $ | 112,210 | ||||
| Tenant Reimbursements | 12,102 | 11,737 | ||||||
| Property Operating Expenses | (15,911 | ) | (14,743 | ) | ||||
| Same-Store NOI | $ | 108,562 | $ | 109,204 | ||||
| Change in Same-Store NOI (2) | (0.6 | %) | ||||||
| Same-Store Percent Leased (3) | As of 6/30/2020 | As of 6/30/2019 | ||||||
| 97.4 | % | 99.0 | % | |||||
| 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 June 30, 2020. |
| See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. | |
| (2) | Change in Same-Store NOI was breakeven excluding single-tenant property vacancies. |
| (3) | Excludes properties acquired or sold in 2020 and 2019 and properties subject to mortgage loans in default at June 30, 2020. |
| (4) | Based on six months consolidated Cash Base Rents for single-tenant leases (properties greater than 50% leased to a single tenant) owned as of June 30, 2020. Excludes parking operations and rents from prior tenants. |
18
| LEXINGTON REALTY TRUST |
| Portfolio Detail By Asset Class |
| 6/30/2020 |
| ($000, except square footage) |
| Asset Class | YE 2017 (1) | YE 2018 (1)(2) | YE 2019 | Q2 2020 | ||||||||||||
| Industrial | ||||||||||||||||
| % of Cost (3) | 49.3 | % | 71.2 | % | 81.5 | % | 84.5 | % | ||||||||
| % of ABR (4) | 44.3 | % | 65.4 | % | 75.5 | % | 80.2 | % | ||||||||
| % Leased | 99.9 | % | 96.3 | % | 97.9 | % | 98.3 | % | ||||||||
| Wtd. Avg. Lease Term (5) | 10.5 | 9.7 | 8.3 | 7.8 | ||||||||||||
| Mortgage Debt | $ | 193,529 | $ | 206,006 | $ | 109,939 | $ | 107,701 | ||||||||
| % Investment Grade (4) | 28.4 | % | 31.6 | % | 45.9 | % | 50.3 | % | ||||||||
| Square Feet | 36,071,422 | 41,447,962 | 48,742,014 | 53,061,399 | ||||||||||||
| Office/Other | ||||||||||||||||
| % of Cost (3) | 50.7 | % | 28.8 | % | 18.5 | % | 15.5 | % | ||||||||
| % of ABR (4)(6) | 55.7 | % | 34.6 | % | 24.5 | % | 19.8 | % | ||||||||
| % Leased | 96.0 | % | 87.1 | % | 85.8 | % | 82.0 | % | ||||||||
| Wtd. Avg. Lease Term (5) | 7.9 | 7.2 | 8.5 | 9.4 | ||||||||||||
| Mortgage Debt | $ | 503,539 | $ | 369,508 | $ | 283,933 | $ | 269,369 | ||||||||
| % Investment Grade (4) | 49.4 | % | 53.2 | % | 57.3 | % | 59.5 | % | ||||||||
| Square Feet | 12,542,640 | 6,111,588 | 3,876,294 | 3,531,785 | ||||||||||||
| Construction in progress (7) | $ | 4,219 | $ | 1,840 | $ | 15,208 | $ | 36,505 | ||||||||
| 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. |
19
| LEXINGTON REALTY TRUST |
| Portfolio Composition |
| 6/30/2020 |
As a Percent of Gross Book Value (1)

Portfolio Composition (2)

| Footnotes | |
| (1) | Based on gross book value of real estate assets as of 6/30/2020. |
| (2) | Based on gross book value of real estate assets as of 6/30/2020, 12/31/2019, 12/31/2018 and 12/31/2017, as applicable and excludes held for sale assets. |
20
| LEXINGTON REALTY TRUST |
| Components of Net Asset Value |
| 6/30/2020 |
| ($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 six month net operating income (NOI) (1) | ||||
| Industrial | $ | 101,698 | ||
| Office/Other | 25,667 | |||
| Total Net Operating Income | $ | 127,365 | ||
| Lexington’s share of non-consolidated six month NOI (1) | ||||
| NNN OFFICE JV | ||||
| Office | $ | 4,803 | ||
| OTHER JV | ||||
| Other | $ | 757 | ||
| Other income | ||||
| Advisory fees | $ | 1,552 | ||
| In service assets not fairly valued by capitalized NOI method (1) | ||||
| Wholly-owned assets acquired in 2020 | $ | 355,533 | ||
| Wholly-owned assets less than 70% leased | $ | 48,973 | ||
| Add other assets: | ||||
| Assets held for sale - consolidated | $ | 9,817 | ||
| Construction in progress | 10,079 | |||
| Developable land | 15,757 | |||
| Development investment at cost incurred | 20,196 | |||
| Cash and cash equivalents | 67,043 | |||
| Restricted cash | 16,791 | |||
| Accounts receivable | 1,841 | |||
| Other assets | 11,318 | |||
| Total other assets | $ | 152,842 | ||
| Liabilities: | ||||
| Corporate level debt (face amount) | $ | 969,120 | ||
| Mortgages and notes payable (face amount) | 377,070 | |||
| Dividends payable | 34,161 | |||
| Liabilities held for sale - consolidated | 1,716 | |||
| Accounts payable, accrued expenses and other liabilities | 72,801 | |||
| Preferred stock, at liquidation value | 96,770 | |||
| Lexington’s share of non-consolidated mortgages (face amount) | 87,445 | |||
| Total deductions | $ | 1,639,083 | ||
| Common shares & OP units at 6/30/2020 | 279,352,157 | |||
| Footnotes | |
| (1) | NOI for the existing property portfolio at June 30, 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. |
21
| LEXINGTON REALTY TRUST |
| Portfolio Concentration - Industrial |
| 6/30/2020 |
| Markets (1) | Percent of Base Rent as of 6/30/2020 (2) | ||||||
| 1 | Memphis, TN | 8.7 | % | ||||
| 2 | Greenville/Spartanburg, SC | 7.1 | % | ||||
| 3 | Houston, TX | 6.3 | % | ||||
| 4 | Atlanta, GA | 6.0 | % | ||||
| 5 | Chicago, IL | 5.4 | % | ||||
| 6 | Cincinnati/Dayton, OH | 5.4 | % | ||||
| 7 | Nashville, TN | 5.0 | % | ||||
| 8 | Detroit, MI | 4.5 | % | ||||
| 9 | Dallas/Fort Worth, TX | 3.8 | % | ||||
| 10 | Phoenix, AZ | 3.7 | % | ||||
| 11 | Charlotte, NC | 3.1 | % | ||||
| 12 | Jackson, MS | 2.7 | % | ||||
| 13 | St. Louis, MO | 2.7 | % | ||||
| 14 | New York/New Jersey | 2.2 | % | ||||
| 15 | Columbus, OH | 2.2 | % | ||||
| 16 | Cleveland, OH | 2.2 | % | ||||
| 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) | 77.8 | % | |||||
| 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) | Six months ended 6/30/2020 Base Rent recognized for consolidated industrial properties owned as of 6/30/2020. |
| (3) | Total shown may differ from detailed amounts due to rounding. |
22
LEXINGTON REALTY TRUST
Portfolio Concentration - Office/Other
6/30/2020
| Markets (1) | Percent of Base Rent as of 6/30/2020 (2) | |||||
| 1 | Houston, TX | 26.2 | % | |||
| 2 | South Bay/San Jose, CA | 11.7 | % | |||
| 3 | Philadelphia, PA | 10.1 | % | |||
| 4 | New York/New Jersey | 9.9 | % | |||
| 5 | Charlotte, NC | 7.2 | % | |||
| 6 | Dallas/Fort Worth, TX | 7.1 | % | |||
| 7 | DC/Baltimore, MD | 6.6 | % | |||
| 8 | Phoenix, AZ | 5.1 | % | |||
| 9 | Tampa/St. Petersburg, FL | 3.4 | % | |||
| 10 | Baton Rouge, LA | 2.0 | % | |||
| 11 | McAllen/Edinburg/Pharr,TX | 1.8 | % | |||
| 12 | Kansas City, MO | 1.8 | % | |||
| 13 | Orlando, FL | 1.6 | % | |||
| 14 | Atlanta, GA | 1.5 | % | |||
| 15 | Florence, SC | 1.0 | % | |||
| 16 | South Florida | 1.0 | % | |||
| 17 | Tucson, AZ | 1.0 | % | |||
| 18 | Hawaii | 1.0 | % | |||
| 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) | Six months ended 6/30/2020 Base Rent recognized for consolidated office/other properties owned as of 6/30/2020. |
| (3) | Total shown may differ from detailed amounts due to rounding. |
23
LEXINGTON REALTY TRUST
Tenant Industry Diversification - Industrial Assets (1)
6/30/2020
Footnotes
| (1) | Six months ended 6/30/2020 Base Rent recognized for consolidated properties owned as of 6/30/2020. |
24
LEXINGTON REALTY TRUST
6/30/2020
| 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 6/30/2020 ($000) | Percent of Base Rent as of 6/30/2020 ($000) (2)(4) | |||||||||||||||||
| Dow | Office | 2036 | 1 | 664,100 | 1.2 | % | $ | 7,425 | 5.2 | % | ||||||||||||||
| Nissan | Industrial | 2027 | 2 | 2,971,000 | 5.4 | % | 6,380 | 4.5 | % | |||||||||||||||
| Dana | Industrial | 2021-2026 | 7 | 2,053,359 | 3.7 | % | 4,970 | 3.5 | % | |||||||||||||||
| Kellogg | Industrial | 2027-2029 | 3 | 2,801,916 | 5.1 | % | 4,858 | 3.4 | % | |||||||||||||||
| Amazon | Industrial | 2026-2030 | 4 | 3,132,547 | 5.7 | % | 4,726 | 3.3 | % | |||||||||||||||
| Undisclosed (5) | Industrial | 2031-2035 | 3 | 1,090,383 | 2.0 | % | 3,570 | 2.5 | % | |||||||||||||||
| Watco | Industrial | 2038 | 1 | 132,449 | 0.2 | % | 3,386 | 2.4 | % | |||||||||||||||
| Xerox | Office | 2023 | 1 | 202,000 | 0.4 | % | 3,321 | 2.3 | % | |||||||||||||||
| Wal-Mart | Industrial | 2023-2027 | 3 | 1,491,439 | 2.7 | % | 3,058 | 2.1 | % | |||||||||||||||
| FedEx | Industrial | 2023 & 2028 | 2 | 292,021 | 0.5 | % | 2,860 | 2.0 | % | |||||||||||||||
| Undisclosed (5) | Industrial | 2034 | 1 | 1,318,680 | 2.4 | % | 2,772 | 1.9 | % | |||||||||||||||
| Morgan Lewis (6) | Office | 2024 | 1 | 289,432 | 0.5 | % | 2,526 | 1.8 | % | |||||||||||||||
| Mars Wrigley | Industrial | 2025 | 1 | 604,852 | 1.1 | % | 2,203 | 1.5 | % | |||||||||||||||
| Asics | Industrial | 2030 | 1 | 855,878 | 1.6 | % | 2,194 | 1.5 | % | |||||||||||||||
| Spitzer | Industrial | 2035 | 2 | 449,895 | 0.8 | % | 2,172 | 1.5 | % | |||||||||||||||
| 33 | 18,349,951 | 33.3 | % | $ | 56,421 | 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) | Six months ended 6/30/2020 Base Rent recognized for consolidated properties owned as of 6/30/2020, excluding rent from prior tenants. |
| (5) | Lease restricts certain disclosures. |
| (6) | Includes parking operations. |
25
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Industrial Properties
6/30/2020
($000)
| Year | Number of Leases Expiring | Base Rent as of 6/30/2020 | Percent of Base Rent as of 6/30/2020 | Percent of Base Rent as of 6/30/2019 | |||||||||||||
| 2020 - remaining | 3 | $ | 1,447 | 1.3 | % | 2.2 | % | ||||||||||
| 2021 | 13 | 8,294 | 7.2 | % | 7.1 | % | |||||||||||
| 2022 | 2 | 1,154 | 1.0 | % | 0.8 | % | |||||||||||
| 2023 | 9 | 4,780 | 4.2 | % | 2.6 | % | |||||||||||
| 2024 | 15 | 11,010 | 9.6 | % | 8.2 | % | |||||||||||
| 2025 | 19 | 11,750 | 10.2 | % | 6.9 | % | |||||||||||
| 2026 | 13 | 10,189 | 8.9 | % | 9.1 | % | |||||||||||
| 2027 | 10 | 14,709 | 12.8 | % | 12.4 | % | |||||||||||
| 2028 | 4 | 5,927 | 5.2 | % | 6.0 | % | |||||||||||
| 2029 | 6 | 7,682 | 6.7 | % | 2.3 | % | |||||||||||
| Thereafter | 26 | 37,779 | 32.9 | % | 38.5 | % | |||||||||||
| Total (1) | 120 | $ | 1,14,721 | 100.0 | % | ||||||||||||
Footnotes
| (1) | Total shown may differ from detailed amounts due to rounding. |
26
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Office/Other Properties
6/30/2020
($000)
| Year | Number of Leases Expiring | Base Rent as of 6/30/2020 | Percent of Base Rent as of 6/30/2020 | Percent of Base Rent as of 6/30/2019 | |||||||||||||
| 2020 - remaining | 29 | $ | 570 | 2.1 | % | 0.0 | % | ||||||||||
| 2021 | 8 | 1,850 | 6.7 | % | 14.4 | % | |||||||||||
| 2022 | 2 | 1,840 | 6.7 | % | 5.7 | % | |||||||||||
| 2023 | 3 | 3,637 | 13.2 | % | 8.6 | % | |||||||||||
| 2024 | 6 | 4,582 | 16.6 | % | 11.8 | % | |||||||||||
| 2025 | 5 | 1,855 | 6.7 | % | 3.7 | % | |||||||||||
| 2026 | 0 | - | 0.0 | % | 1.3 | % | |||||||||||
| 2027 | 1 | 46 | 0.2 | % | 8.1 | % | |||||||||||
| 2028 | 0 | - | 0.0 | % | 1.6 | % | |||||||||||
| 2029 | 1 | 440 | 1.6 | % | 6.6 | % | |||||||||||
| Thereafter | 8 | 12,737 | 46.2 | % | 27.4 | % | |||||||||||
| Total (1) | 63 | $ | 27,557 | 100.0 | % | ||||||||||||
Footnotes
| (1) | Total shown may differ from detailed amounts due to rounding and does not include parking operations. |
27
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
| Single-tenant | ||||||||||||||||||||||||||||||||
| 2020 | 12/31/2020 | 2203 Sherrill Dr. | Statesville | NC | -- | Geodis America | 639,800 | 1,247 | 1,307 | - | - | |||||||||||||||||||||
| 2021 | 3/31/2021 | 2455 Premier Row | Orlando | FL | -- | Walgreen Co. | 205,016 | 393 | 254 | - | - | |||||||||||||||||||||
| 5/31/2021 | 101 Michelin Dr. | Laurens | SC | -- | Michelin | 1,164,000 | 1,793 | 1,793 | - | - | ||||||||||||||||||||||
| 6/30/2021 | 11624 S. Distribution Cv. | Olive Branch | MS | -- | Hamilton Beach | 1,170,218 | 1,895 | 1,638 | - | - | ||||||||||||||||||||||
| 9/30/2021 | 3820 Micro Dr. | Millington | TN | -- | Ingram Micro | 701,819 | 906 | 937 | - | - | ||||||||||||||||||||||
| 10/25/2021 | 6938 Elm Valley Dr. | Kalamazoo | MI | -- | Dana | 150,945 | 873 | 1,013 | - | - | ||||||||||||||||||||||
| 11/30/2021 | 2880 Kenny Biggs Rd. | Lumberton | NC | -- | Quickie Manufacturing | 423,280 | 678 | 739 | - | - | ||||||||||||||||||||||
| 12/31/2021 | 191 Arrowhead Dr. | Hebron | OH | -- | Owens Corning | 250,410 | 289 | 289 | - | - | ||||||||||||||||||||||
| 200 Arrowhead Dr. | Hebron | OH | -- | Owens Corning | 400,522 | 462 | 462 | - | - | |||||||||||||||||||||||
| 3686 South Central Ave. | Rockford | IL | -- | Pierce Packaging | 93,000 | 163 | 163 | - | - | |||||||||||||||||||||||
| 2022 | 3/31/2022 | 5417 Campus Dr. | Shreveport | LA | -- | Tire Rack | 257,849 | 671 | 702 | - | - | |||||||||||||||||||||
| 8/31/2022 | 50 Tyger River Dr. | Duncan | SC | -- | Plastic Omnium | 221,833 | 483 | 507 | - | - | ||||||||||||||||||||||
| 2023 | 2/28/2023 | 3102 Queen Palm Dr. | Tampa | FL | -- | RC Moore | 229,605 | 576 | 387 | - | - | |||||||||||||||||||||
| 7670 Hacks Cross Rd. | Olive Branch | MS | -- | MAHLE Industries | 268,104 | 453 | 455 | - | - | |||||||||||||||||||||||
| 5/31/2023 | 6495 Polk Ln. | Olive Branch | MS | 13 | Undisclosed | 151,691 | 292 | 285 | - | - | ||||||||||||||||||||||
| 8/31/2023 | 10535 Red Bluff Rd. | Pasadena | TX | -- | Unis | 257,835 | 615 | 600 | - | - | ||||||||||||||||||||||
| 3737 Duncanville Rd. | Dallas | TX | -- | Owens Corning | 510,440 | 857 | 833 | - | - | |||||||||||||||||||||||
| 10/31/2023 | 493 Westridge Pkwy. | McDonough | GA | -- | Carlstar | 676,000 | 1,016 | 987 | - | - | ||||||||||||||||||||||
| 12/31/2023 | 120 Southeast Pkwy. Dr. | Franklin | TN | -- | Raytheon Technologies | 289,330 | 367 | 367 | - | - | ||||||||||||||||||||||
| 675 Gateway Blvd. | Monroe | OH | -- | Blue Buffalo | 143,664 | 355 | 343 | - | - | |||||||||||||||||||||||
| 2024 | 1/31/2024 | 1285 W. State Road 32 | Lebanon | IN | -- | Continental Tire | 741,880 | 1,140 | 1,209 | - | - | |||||||||||||||||||||
| 6495 Polk Ln. | Olive Branch | MS | 13 | Undisclosed | 118,211 | 247 | 239 | - | - | |||||||||||||||||||||||
| 70 Tyger River Dr. | Duncan | SC | -- | BMW | 408,000 | 1,000 | 976 | - | - | |||||||||||||||||||||||
| 3/31/2024 | 1520 Lauderdale Memorial Hwy. | Cleveland | TN | -- | General Electric | 851,370 | 1,329 | 1,337 | - | - | ||||||||||||||||||||||
| 4/30/2024 | 113 Wells St. | North Berwick | ME | -- | Raytheon Technologies | 993,685 | 899 | 813 | - | - | ||||||||||||||||||||||
| 11555 Silo Dr. | Olive Branch | MS | -- | Olam Cotton | 927,742 | 1,428 | 1,420 | - | - | |||||||||||||||||||||||
| 5/31/2024 | 901 East Bingen Point Way | Bingen | WA | -- | Boeing | 124,539 | 1,318 | 1,328 | - | - | ||||||||||||||||||||||
28
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
| 2024 | 5/31/2024 | 7225 Goodson Rd. | Union City | GA | -- | Interface Americas | 370,000 | 721 | 685 | - | - | |||||||||||||||||||||
| 7/31/2024 | 5795 North Blackstock Rd. | Spartanburg | SC | -- | Wal-Mart | 341,660 | 836 | 838 | - | - | ||||||||||||||||||||||
| 231 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 75,320 | 188 | 188 | - | - | |||||||||||||||||||||||
| 9/30/2024 | 1621 Veterans Memorial Pkwy. E | Lafayette | IN | -- | Caterpillar | 309,400 | 607 | 602 | - | - | ||||||||||||||||||||||
| 10/31/2024 | 43955 Plymouth Oaks Blvd. | Plymouth | MI | -- | Tower Automotive | 311,612 | 796 | 781 | - | - | ||||||||||||||||||||||
| 2115 East Belt Line Rd. | Carrollton | TX | -- | L.E. Klein | 58,202 | 115 | 117 | - | - | |||||||||||||||||||||||
| 12/31/2024 | 749 Southrock Dr. | Rockford | IL | -- | Jacobson Warehouse | 150,000 | 319 | 308 | - | - | ||||||||||||||||||||||
| 2025 | 4/30/2025 | 235 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 177,320 | 468 | 442 | - | - | |||||||||||||||||||||
| 10565 Red Bluff Rd. | Pasadena | TX | -- | Unis | 248,240 | 21 | 20 | - | - | |||||||||||||||||||||||
| 5/31/2025 | 7875 White Road SW | Austell | GA | -- | Mars Wrigley | 604,852 | 2,203 | 1,847 | - | - | ||||||||||||||||||||||
| 6/30/2025 | 10000 Business Blvd. | Dry Ridge | KY | -- | Dana | 336,350 | 673 | 673 | - | - | ||||||||||||||||||||||
| 1650-1654 Williams Rd. | Columbus | OH | -- | ODW Logistics | 772,450 | 686 | 673 | - | - | |||||||||||||||||||||||
| 4010 Airpark Dr. | Owensboro | KY | -- | Metalsa / Dana | 211,598 | 604 | 604 | - | - | |||||||||||||||||||||||
| 730 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa / Dana | 167,770 | 268 | 268 | - | - | |||||||||||||||||||||||
| 750 North Black Branch Rd. | Elizabethtown | KY | -- | Metalsa / Dana | 539,592 | 1,419 | 1,419 | - | - | |||||||||||||||||||||||
| 301 Bill Bryan Blvd. | Hopkinsville | KY | -- | Metalsa / Dana | 424,904 | 844 | 844 | - | - | |||||||||||||||||||||||
| 1319 Dean Forest Rd. | Savannah | GA | 13 | Undisclosed | 355,527 | 40 | 38 | - | - | |||||||||||||||||||||||
| 7/14/2025 | 590 Ecology Ln. | Chester | SC | -- | Boral Limited | 420,597 | 909 | 1,205 | 5,344 | 08/2025 | ||||||||||||||||||||||
| 7/31/2025 | 7005 Cochran Rd. | Glenwillow | OH | -- | Royal Appliance | 458,000 | 1,031 | 1,051 | - | - | ||||||||||||||||||||||
| 5352 Performance Way | Whitestown | IN | -- | LaCrosse | 380,000 | 639 | 618 | - | - | |||||||||||||||||||||||
| 8/31/2025 | 1315 Dean Forest Rd. | Savannah | GA | 13 | Undisclosed | 88,503 | 31 | 11 | - | - | ||||||||||||||||||||||
| 12/19/2025 | 1901 Ragu Dr. | Owensboro | KY | 5 | Unilever | 443,380 | 811 | 644 | - | - | ||||||||||||||||||||||
| 12/31/2025 | 1700 47th Ave North | Minneapolis | MN | -- | Owens Corning | 18,620 | 289 | 289 | - | - | ||||||||||||||||||||||
| 4455 N. Cotton Ln. | Goodyear | AZ | -- | Ball | 160,140 | 485 | 453 | - | - | |||||||||||||||||||||||
| 2026 | 1/31/2026 | 231 Apple Valley Rd. | Duncan | SC | 13 | Undisclosed | 120,680 | 302 | 242 | - | - | |||||||||||||||||||||
| 3/30/2026 | 121 Technology Dr. | Durham | NH | 12 | Heidelberg | 500,500 | 1,269 | 1,811 | - | - | ||||||||||||||||||||||
| 3/31/2026 | 633 Garrett Pkwy. | Lewisburg | TN | -- | Calsonic Kansei | 310,000 | 644 | 657 | - | - | ||||||||||||||||||||||
| 4/30/2026 | 16811 W. Commerce Dr. | Goodyear | AZ | -- | Blue Buffalo | 540,349 | 1,222 | 1,023 | - | - | ||||||||||||||||||||||
29
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
| 2026 | 5/31/2026 | 291 Park Center Dr. | Winchester | VA | -- | Kraft Heinz | 344,700 | 736 | 735 | - | - | |||||||||||||||||||||
| 9/30/2026 | 900 Industrial Blvd. | Crossville | TN | -- | Dana | 222,200 | 289 | 288 | - | - | ||||||||||||||||||||||
| 3931 Lakeview Corporate Dr. | Edwardsville | IL | -- | Amazon.com | 769,500 | 1,348 | 1,308 | - | - | |||||||||||||||||||||||
| 9494 W. Buckeye Rd. | Tolleson | AZ | -- | CHEP | 186,336 | 555 | 514 | - | - | |||||||||||||||||||||||
| 10/31/2026 | 10345 Philipp Pkwy. | Streetsboro | OH | -- | L’Oreal USA | 649,250 | 1,441 | 1,348 | - | - | ||||||||||||||||||||||
| 5001 Greenwood Rd. | Shreveport | LA | 16 | Libbey | 646,000 | 916 | 936 | - | - | |||||||||||||||||||||||
| 11/30/2026 | 250 Rittenhouse Cir. | Bristol | PA | -- | Estée Lauder | 241,977 | 573 | 602 | - | - | ||||||||||||||||||||||
| 736 Addison Rd. | Erwin | NY | -- | Corning | 408,000 | 724 | 727 | - | - | |||||||||||||||||||||||
| 2027 | 1/31/2027 | 27200 West 157th St. | New Century | KS | -- | Amazon.com | 446,500 | 620 | 555 | - | - | |||||||||||||||||||||
| 2/28/2027 | 554 Nissan Pkwy. | Canton | MS | -- | Nissan | 1,466,000 | 3,100 | 3,056 | - | - | ||||||||||||||||||||||
| 4/30/2027 | 16407 Applewhite Rd. | San Antonio | TX | 13 | Undisclosed | 849,275 | 1,497 | 1,430 | - | - | ||||||||||||||||||||||
| 200 Sam Griffin Rd. | Smyrna | TN | -- | Nissan | 1,505,000 | 3,280 | 3,187 | - | - | |||||||||||||||||||||||
| 6/30/2027 | 1501 Nolan Ryan Expy. | Arlington | TX | -- | Arrow Electronics | 74,739 | 203 | 204 | - | - | ||||||||||||||||||||||
| 7/31/2027 | 335 Morgan Lakes Industrial Blvd. | Pooler | GA | -- | Unis | 499,500 | 439 | - | - | - | ||||||||||||||||||||||
| 8/31/2027 | 600 Gateway Blvd. | Monroe | OH | -- | Wal-Mart | 994,013 | 1,973 | 1,634 | - | - | ||||||||||||||||||||||
| 9/30/2027 | 1550 Hwy 302 | Byhalia | MS | -- | McCormick | 615,600 | 1,219 | 1,212 | - | - | ||||||||||||||||||||||
| 10/31/2027 | 201 James Lawrence Rd. | Jackson | TN | -- | Kellogg | 1,062,055 | 1,972 | 1,900 | - | - | ||||||||||||||||||||||
| 12/31/2027 | 10590 Hamilton Ave. | Cincinnati | OH | -- | Hillman Group | 264,598 | 406 | 406 | - | - | ||||||||||||||||||||||
| 2028 | 1/31/2028 | 490 Westridge Pkwy. | McDonough | GA | -- | Georgia-Pacific | 1,121,120 | 1,868 | 1,769 | - | - | |||||||||||||||||||||
| 3/31/2028 | 29-01-Borden Ave./29-10 Hunters Point Ave. | Long Island City | NY | -- | FedEx | 140,330 | 2,568 | 2,564 | 34,630 | 03/2028 | ||||||||||||||||||||||
| 8/31/2028 | 1420 Greenwood Rd. | McDonough | GA | -- | United States Cold Storage | 296,972 | 1,085 | 1,086 | - | - | ||||||||||||||||||||||
| 9/30/2028 | 904 Industrial Rd. | Marshall | MI | -- | Tenneco | 246,508 | 406 | 377 | - | - | ||||||||||||||||||||||
| 2029 | 7/31/2029 | 8500 Nail Rd. | Olive Branch | MS | -- | Sephora | 716,080 | 1,376 | 1,314 | - | - | |||||||||||||||||||||
| 8/31/2029 | 8601 E. Sam Lee Ln. | Northlake | TX | -- | Black and Decker | 1,214,526 | 1,573 | 1,430 | - | - | ||||||||||||||||||||||
| 9/30/2029 | 6255 E Minooka Rd. | Minooka | IL | -- | Kellogg | 1,034,200 | 1,465 | 1,337 | - | - | ||||||||||||||||||||||
| 11/24/2029 | 318 Pappy Dunn Blvd. | Anniston | AL | -- | IAC Group | 276,782 | 870 | 847 | - | - | ||||||||||||||||||||||
| 11/30/2029 | 1460 Cargo Court | Minooka | IL | -- | Kellogg | 705,661 | 1,421 | 1,310 | - | - | ||||||||||||||||||||||
| 12/31/2029 | 200 International Pkwy S | Minooka | IL | -- | BMW | 473,280 | 977 | 872 | - | - | ||||||||||||||||||||||
30
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
| 2030 | 3/31/2030 | 549 Wingo Rd. | Byhalia | MS | -- | Asics | 855,878 | 2,194 | 2,119 | - | - | |||||||||||||||||||||
| 5/31/2030 | 359 Gateway Dr. | Lavonia | GA | -- | TI Automotive | 133,221 | 365 | 428 | - | - | ||||||||||||||||||||||
| 4015 Lakeview Corporate Dr. | Edwardsville | IL | -- | Spectrum | 1,017,780 | 1,730 | 1,389 | - | - | |||||||||||||||||||||||
| 6/30/2030 | 2601 Bermuda Hundred Rd. | Chester | VA | 14 | Philip Morris | 1,034,470 | 1,926 | 1,918 | - | - | ||||||||||||||||||||||
| 700 Gateway Blvd. | Monroe | OH | -- | Amazon.com | 1,299,492 | 2,758 | 2,489 | - | - | |||||||||||||||||||||||
| 1704 S. I-45 | Hutchins | TX | -- | Mauser Packaging | 120,960 | 58 | - | - | - | |||||||||||||||||||||||
| 8/31/2030 | 3400 NW 35th St. | Ocala | FL | -- | Amazon.com | 617,055 | - | - | - | - | ||||||||||||||||||||||
| 9/30/2030 | 255 143rd Ave. | Goodyear | AZ | 13 | Undisclosed | 801,424 | 2,000 | 1,803 | 41,877 | 08/2031 | ||||||||||||||||||||||
| 2031 | 10/31/2031 | 1020 W. Airport Rd. | Romeoville | IL | -- | ARYZTA | 188,166 | 1,830 | 1,755 | - | - | |||||||||||||||||||||
| 12/18/2031 | 80 Tyson Dr. | Winchester | VA | 13 | Undisclosed | 400,400 | 1,184 | 1,076 | - | - | ||||||||||||||||||||||
| 2032 | 4/30/2032 | 13930 Pike Rd. | Missouri City | TX | -- | Vulcan | - | 1,061 | 1,010 | - | - | |||||||||||||||||||||
| 8/24/2032 | 16950 Pine Dr. | Romulus | MI | 13 | Undisclosed | 500,023 | 1,284 | 1,220 | - | - | ||||||||||||||||||||||
| 10/31/2032 | 27255 SW 95th Ave. | Wilsonville | OR | -- | Campbell Soup | 508,277 | 1,560 | 1,343 | - | - | ||||||||||||||||||||||
| 26700 Bunert Rd. | Warren | MI | -- | Lipari | 260,243 | 1,942 | 1,775 | 25,850 | 11/2032 | |||||||||||||||||||||||
| 2033 | 12/31/2033 | 2115 East Belt Line Rd. | Carrollton | TX | -- | Teasdale | 298,653 | 648 | 527 | - | - | |||||||||||||||||||||
| 2034 | 9/30/2034 | 5625 North Sloan Ln. | North Las Vegas | NV | -- | Nicholas | 180,235 | 1,278 | 1,181 | - | - | |||||||||||||||||||||
| 10/31/2034 | 1001 Innovation Rd. | Rantoul | IL | -- | Vista Outdoor | 813,126 | 2,098 | 1,918 | - | - | ||||||||||||||||||||||
| 12/31/2034 | 27 Inland Pkwy. | Greer | SC | 13 | Undisclosed | 1,318,680 | 2,772 | 1,139 | - | - | ||||||||||||||||||||||
| 2035 | 3/31/2035 | 13863 Industrial Rd. | Houston | TX | -- | Spitzer | 187,800 | 1,217 | 1,095 | - | - | |||||||||||||||||||||
| 7007 F.M. 362 Rd. | Brookshire | TX | -- | Spitzer | 262,095 | 955 | 860 | - | - | |||||||||||||||||||||||
| 10/22/2035 | 2860 Clark St. | Detroit | MI | 13 | Undisclosed | 189,960 | 1,102 | 1,102 | - | - | ||||||||||||||||||||||
| 2036 | 5/31/2036 | 671 Washburn Switch Rd. | Shelby | NC | -- | Clearwater Paper | 673,425 | 1,393 | 1,258 | - | - | |||||||||||||||||||||
| 2037 | 3/31/2037 | 4005 E I-30 | Grand Prairie | TX | -- | O’Neal Industries | 215,000 | 936 | 808 | - | - | |||||||||||||||||||||
| 2038 | 3/31/2038 | 13901/14035 Industrial Rd. | Houston | TX | -- | Watco | 132,449 | 3,386 | 3,007 | - | - | |||||||||||||||||||||
| 2042 | 5/31/2042 | 4801 North Park Dr. | Opelika | AL | -- | Golden State Enterprises | 165,493 | 1,622 | 1,312 | - | - | |||||||||||||||||||||
| 2067 | 12/31/2067 | 10201 Schuster Way | Pataskala | OH | -- | Kohl’s | - | 480 | 223 | - | - | |||||||||||||||||||||
| SINGLE TENANT INDUSTRIAL TOTAL | 50,911,361 | $ | 112,864 | $ | 105,437 | $ | 107,701 | |||||||||||||||||||||||||
31
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||
| Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
| Various | 6050 Dana Way | Antioch | TN | 18 3 (97%) | Multi-Tenant | 674,528 | 1,219 | 1,154 | - | - | ||||||||||||||||||||||
| Various | 2415 US Hwy. 78 East | Moody | AL | 15 3 (26%) | Multi-Tenant | 595,346 | 249 | 249 | - | - | ||||||||||||||||||||||
| Various | 351 Chamber Dr. | Chillicothe | OH | 3,
8, 17 (88%) | Multi-Tenant | 475,218 | 626 | 627 | - | - | ||||||||||||||||||||||
| 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 | $ | 2,094 | $ | 2,030 | $ | - | |||||||||||||||||||||||||
| INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 98.3% Leased | 53,061,399 | $ | 114,958 | $ | 107,467 | $ | 107,701 | ||||||||||||||||||||||||
32
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| OFFICE PROPERTIES | ||||||||||||||||||||||||||||||||
| Single-tenant | ||||||||||||||||||||||||||||||||
| 2020 | 11/6/2020 | 4455 American Way | Baton Rouge | LA | -- | New Cingular Wireless | 46,350 | 358 | 386 | - | - | |||||||||||||||||||||
| 2021 | 3/31/2021 | 1701 Market St. | Philadelphia | PA | -- | Prime Communications | 1,220 | 31 | 31 | - | - | |||||||||||||||||||||
| 6/30/2021 | 2050 Roanoke Rd. | Westlake | TX | -- | Charles Schwab | 130,199 | 1,036 | 1,116 | - | - | ||||||||||||||||||||||
| 8/31/2021 | 3500 North Loop Rd. | McDonough | GA | -- | Global Payments | 62,218 | 433 | 433 | - | - | ||||||||||||||||||||||
| 10/31/2021 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Butler America Aerospace, LLC | 4,979 | 45 | 45 | - | - | ||||||||||||||||||||||
| 2022 | 5/30/2022 | 13651 McLearen Rd. | Herndon | VA | -- | United States of America | 159,664 | 1,564 | 1,610 | - | - | |||||||||||||||||||||
| 7/31/2022 | 1440 E 15th St. | Tucson | AZ | -- | CoxCom | 28,591 | 276 | 276 | - | - | ||||||||||||||||||||||
| 2023 | 9/30/2023 | 1701 Market St. | Philadelphia | PA | -- | CBC Restaurant | 8,070 | 121 | 121 | - | - | |||||||||||||||||||||
| 11/6/2023 | 4455 American Way | Baton Rouge | LA | -- | New Cingular Wireless | 23,750 | 195 | 198 | - | - | ||||||||||||||||||||||
| 12/14/2023 | 3333 Coyote Hill Rd. | Palo Alto | CA | -- | Xerox | 202,000 | 3,321 | 3,535 | 23,269 | 12/2023 | ||||||||||||||||||||||
| 2024 | 1/31/2024 | 1701 Market St. | Philadelphia | PA | -- | Morgan Lewis | 289,432 | 2,067 | 2,322 | - | - | |||||||||||||||||||||
| 2/14/2024 | 1362 Celebration Blvd. | Florence | SC | -- | Change Healthcare | 32,000 | 287 | 299 | - | - | ||||||||||||||||||||||
| 5/31/2024 | 3476 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo | 169,083 | 1,007 | 996 | - | - | ||||||||||||||||||||||
| 3480 Stateview Blvd. | Fort Mill | SC | -- | Wells Fargo | 169,218 | 1,044 | 997 | - | - | |||||||||||||||||||||||
| 9/30/2024 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Arrow Electronics | 23,228 | - | - | - | - | ||||||||||||||||||||||
| 2025 | 1/31/2025 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Triumph Group | 111,409 | 821 | 904 | - | - | |||||||||||||||||||||
| 2/28/2025 | 1401 Nolan Ryan Expy. | Arlington | TX | -- | Infotech Enterprise | 13,590 | 105 | 108 | - | - | ||||||||||||||||||||||
| 5/31/2025 | 1701 Market St. | Philadelphia | PA | -- | TruMark Financial | 2,641 | 132 | 132 | - | - | ||||||||||||||||||||||
| 6/30/2025 | 3711 San Gabriel | Mission | TX | -- | T-Mobile West | 75,016 | 514 | 518 | - | - | ||||||||||||||||||||||
| 2027 | 1/31/2027 | 1701 Market St. | Philadelphia | PA | -- | Drybar | 1,975 | 46 | 28 | - | - | |||||||||||||||||||||
| 2029 | 9/30/2029 | 9200 South Park Center Loop | Orlando | FL | -- | CardWorks | 59,927 | 440 | 509 | - | - | |||||||||||||||||||||
| 2030 | 6/30/2030 | 9601 Renner Blvd. | Lenexa | KS | 15 | Quest Diagnostics | 77,484 | 507 | - | - | - | |||||||||||||||||||||
| 2031 | 11/30/2031 | 4 Apollo Drive | Whippany | NJ | -- | CAE | 123,734 | 1,028 | 1,003 | 11,266 | 11/2021 | |||||||||||||||||||||
| 2033 | 12/31/2033 | 8555 South River Pkwy. | Tempe | AZ | -- | Merck | 95,133 | 739 | 658 | - | - | |||||||||||||||||||||
| 2036 | 10/31/2036 | 270 Abner Jackson Pkwy. | Lake Jackson | TX | -- | Dow | 664,100 | 7,425 | 6,436 | 180,445 | 10/2036 | |||||||||||||||||||||
| 2037 | 6/30/2037 | 1415 Wyckoff Rd. | Wall | NJ | -- | NJ Natural Gas | 157,511 | 1,774 | 1,887 | 3,864 | 01/2021 | |||||||||||||||||||||
33
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| OFFICE PROPERTIES | ||||||||||||||||||||||||||||||||
| N/A | N/A | 1701 Market St. | Philadelphia | PA | -- | Parking Operations | - | 459 | 459 | - | - | |||||||||||||||||||||
| Vacancy | 1701 Market St. | Philadelphia | PA | -- | (Available for Lease) | 699 | - | - | - | - | ||||||||||||||||||||||
| 1401 Nolan Ryan Expy. | Arlington | TX | -- | (Available for Lease) | 8,602 | - | - | - | - | |||||||||||||||||||||||
| SINGLE TENANT OFFICE TOTAL | 2,741,823 | $ | 25,775 | $ | 25,007 | $ | 218,844 | |||||||||||||||||||||||||
| Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
| Vacancy | 5200 Metcalf Ave. | Overland Park | KS | 15 | (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 | 711 | 773 | - | - | ||||||||||||||||||||||
| MULTI-TENANT/VACANCY OFFICE TOTAL | 681,323 | $ | 988 | $ | 1,082 | $ | 50,525 | |||||||||||||||||||||||||
| OFFICE SUBTOTAL/WEIGHTED AVERAGE | 82.8% Leased | 3,423,146 | $ | 26,763 | $ | 26,089 | $ | 269,369 | ||||||||||||||||||||||||
34
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt
Maturity | |||||||||||||||||||||
| OTHER PROPERTIES | ||||||||||||||||||||||||||||||||
| Single-tenant | ||||||||||||||||||||||||||||||||
| Specialty | ||||||||||||||||||||||||||||||||
| 2048 | 12/31/2048 | 30 Light St. | Baltimore | MD | -- | 30 Charm City | - | 155 | 155 | - | - | |||||||||||||||||||||
| 2055 | 1/31/2055 | 499 Derbyshire Dr. | Venice | FL | -- | Littlestone Brotherhood | 31,180 | 954 | 695 | - | - | |||||||||||||||||||||
| 2112 | 8/31/2112 | 201-215 N. Charles St. | Baltimore | MD | -- | HCRE 201NCharles | - | 155 | 155 | - | - | |||||||||||||||||||||
| SINGLE TENANT OTHER TOTAL | 31,180 | $ | 1,264 | $ | 1,005 | $ | - | |||||||||||||||||||||||||
| Multi-tenant / Vacancy (7)(11) | ||||||||||||||||||||||||||||||||
| Various | King St./1042 Fort St. Mall | Honolulu | HI | 3 (42%) | Multi-Tenant | 77,459 | 271 | 271 | - | - | ||||||||||||||||||||||
| MULTI-TENANT/VACANCY OTHER TOTAL | 77,459 | $ | 271 | $ | 271 | $ | - | |||||||||||||||||||||||||
| OTHER SUBTOTAL/WEIGHTED AVERAGE | 58.5% Leased | 108,639 | $ | 1,535 | $ | 1,276 | $ | - | ||||||||||||||||||||||||
| TOTAL OFFICE & OTHER/WEIGHTED AVERAGE | 82.0% Leased | 3,531,785 | $ | 28,298 | $ | 27,365 | $ | 269,369 | ||||||||||||||||||||||||
| TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 97.3% Leased | 56,593,184 | $ | 143,256 | $ | 134,832 | $ | 377,070 | ||||||||||||||||||||||||
35
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 Debt Balance ($000) | Debt Maturity (10) | |||||||||||||||||||||
| NON-CONSOLIDATED PROPERTIES | |||||||||||||||||||||||||||||||||
| NNN OFFICE JV PROPERTIES | |||||||||||||||||||||||||||||||||
| 2022 | 12/31/2022 | 231 N. Martingale Rd. | Schaumburg | IL | 6 | Perdoceo Education Corporation | 317,198 | 20 | % | 2,300 | 2,379 | 268,320 | 09/2021 | ||||||||||||||||||||
| 2023 | 3/31/2023 | 8900 Freeport Pkwy. | Irving | TX | 6 | Nissan | 268,445 | 20 | % | 2,463 | 2,306 | - | - | ||||||||||||||||||||
| 2025 | 2/28/2025 | 6555 Sierra Dr. | Irving | TX | 6, 9 | TXU | 247,254 | 20 | % | 1,901 | 1,627 | - | - | ||||||||||||||||||||
| 3/14/2025 | 601 & 701 Experian Pkwy. | Allen | TX | 6 | Experian Holdings | 292,700 | 20 | % | 1,620 | 1,537 | - | - | |||||||||||||||||||||
| 6/30/2025 | 2500 Patrick Henry Pkwy. | McDonough | GA | 6 | Georgia Power | 111,911 | 20 | % | 814 | 718 | - | - | |||||||||||||||||||||
| 12/31/2025 | 4001 International Pkwy. | Carrollton | TX | 6 | Motel 6 | 138,443 | 20 | % | 1,267 | 1,198 | - | - | |||||||||||||||||||||
| 2026 | 3/31/2026 | 500 Olde Worthington Rd. | Westerville | OH | 6 | Syneos | 97,000 | 20 | % | 672 | 606 | - | - | ||||||||||||||||||||
| 4/30/2026 | 800 East Canal St. | Richmond | VA | 4 | Richmond Belly Ventures | 2,568 | 20 | % | 41 | 41 | - | - | |||||||||||||||||||||
| 2027 | 2/28/2027 | 800 East Canal St. | Richmond | VA | 4 | Sumitomo | 8,503 | 20 | % | 103 | 75 | - | - | ||||||||||||||||||||
| 6/30/2027 | 3902 Gene Field Rd. | St. Joseph | MO | 6 | Boehringer Ingelheim USA | 98,849 | 20 | % | 1,058 | 991 | - | - | |||||||||||||||||||||
| 7/6/2027 | 2221 Schrock Rd. | Columbus | OH | 6 | MS Consultants | 42,290 | 20 | % | 342 | 322 | - | - | |||||||||||||||||||||
| 8/7/2027 | 25 Lakeview Dr. | Jessup | PA | 6 | TMG Health | 150,000 | 20 | % | 1,165 | 1,096 | - | - | |||||||||||||||||||||
| 2029 | 1/31/2029 | 6226 West Sahara Ave. | Las Vegas | NV | 6, 15 | Nevada Power | 282,000 | 20 | % | 1,737 | 1,544 | - | - | ||||||||||||||||||||
| 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 | % | 3,498 | 3,573 | 57,500 | 02/2031 | |||||||||||||||||||||
| 9/30/2030 | 800 East Canal St. | Richmond | VA | 4 | The Riverstone Group | 25,707 | 20 | % | 385 | 329 | - | - | |||||||||||||||||||||
| 2031 | 1/10/2031 | 810 Gears Rd. | Houston | TX | 6 | United States of America | 68,985 | 20 | % | 600 | 713 | - | - | ||||||||||||||||||||
| 3/1/2031 | 800 East Canal St. | Richmond | VA | 4 | Towne Bank | 26,047 | 20 | % | 422 | 362 | - | - | |||||||||||||||||||||
| 2032 | 4/30/2032 | 1210 AvidXchange Ln. | Charlotte | NC | -- | AvidXchange | 201,450 | 20 | % | 3,013 | 2,703 | 46,900 | 12/2022; 01/2033 | ||||||||||||||||||||
| 9/30/2032 | 10001 Richmond Ave. | Houston | TX | 6 | Schlumberger | 554,385 | 20 | % | 2,961 | 2,964 | - | - | |||||||||||||||||||||
| 2035 | 4/30/2035 | 143 Diamond Ave. | Parachute | CO | 6 | Alenco | 49,024 | 20 | % | 579 | 589 | - | - | ||||||||||||||||||||
| 2088 | 8/8/2088 | 800 East Canal St. | Richmond | VA | 4 | The City of Richmond, Virginia | - | 20 | % | 178 | 210 | - | - | ||||||||||||||||||||
| 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 | $ | 27,119 | $ | 25,883 | $ | 372,720 | |||||||||||||||||||||||||
36
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2020
| 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 6/30/2020 ($000) (2) | Cash
Base Rent as of 6/30/2020 ($000) (2) | 6/30/2020 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 | % | 3,350 | 3,350 | 51,605 | 12/2022 | ||||||||||||||||||||
| OTHER NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE | 100% Leased | 274,000 | $ | 3,350 | $ | 3,350 | $ | 51,605 | |||||||||||||||||||||||||
| NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE | 98.6% Leased | 3,534,153 | $ | 30,469 | $ | 29,233 | $ | 424,325 | |||||||||||||||||||||||||
| Footnotes | |
| 1 | Square footage leased or available. |
| 2 | Six months ended 6/30/2020 Base Rent and Cash Base Rent. See definitions of non-GAAP measures and reconciliations to applicable GAAP measures in this document. |
| 3 | Represents percent leased as of 6/30/2020. |
| 4 | Part of Richmond, Virginia property, which is primarily leased to McGuireWoods LLP. |
| 5 | Lexington has a 71.1% interest in this property. |
| 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 6/30/2020. |
| 11 | The multi-tenanted / vacant properties incurred approximately $2.0 million in operating expenses, net for the six months ended 6/30/2020. |
| 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 6/30/2020, property disposed. |
| 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 | Christie Lites cash basis revenue recognition effective 6/30/2020. $117 thousand deferred rent rent receivable written off. Subsequent to 6/30/2020, tenant terminated lease effective 7/21/2020. |
37
| LEXINGTON REALTY TRUST |
| Select Credit Metrics Summary (1) |
| 6/30/2020 | ||||
| Adjusted Company FFO Payout Ratio | 55.3 | % | ||
| Unencumbered Assets | $3.6 billion | |||
| Unencumbered NOI | 84.9 | % | ||
| (Debt + Preferred) / Gross Assets | 33.0 | % | ||
| Debt/Gross Assets | 30.8 | % | ||
| Secured Debt / Gross Assets | 8.6 | % | ||
| Net Debt / Adjusted EBITDA | 5.2 | x | ||
| (Net Debt + Preferred) / Adjusted EBITDA | 5.6 | x | ||
| Credit Facilities Availability (2) | $560.0 million | |||
| Unsecured Debt / Unencumbered NOI | 4.5 | 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. |
38
| LEXINGTON REALTY TRUST |
| FINANCIAL COVENANTS (1) |
| Corporate Level Debt |
| Must be: | 6/30/2020 | |||||||
| Bank Loans: | ||||||||
| Maximum Leverage | <60% | 36.5 | % | |||||
| Fixed Charge Coverage | >1.5x | 2.9 | x | |||||
| Recourse Secured Indebtedness Ratio | <10% cap value | 0.0 | % | |||||
| Secured Indebtedness Ratio | <40% | 12.2 | % | |||||
| Unsecured Debt Service Coverage | >2.0x | 6.0 | x | |||||
| Unencumbered Leverage | <60% | 28.0 | % | |||||
| Bonds: | ||||||||
| Debt to Total Assets | <60% | 31.4 | % | |||||
| Secured Debt to Total Assets | <40% | 8.8 | % | |||||
| Debt Service Coverage | >1.5x | 4.2 | x | |||||
| Unencumbered Assets to Unsecured Debt | >150% | 384.6 | % | |||||
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 June 30, 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. |
39
| LEXINGTON REALTY TRUST |
| Consolidated Properties: Mortgages and Notes Payable |
6/30/2020 |
| Property | Footnotes | Debt
Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (b) | Balloon Payment ($000) | ||||||||||||||||
| INDUSTRIAL | ||||||||||||||||||||||
| Chester, SC | $ | 5,344 | 5.380 | % | 08/2025 | $ | 1,144 | $ | 362 | |||||||||||||
| Long Island City, NY | 34,630 | 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) | $ | 107,701 | 4.352 | % | 10.0 | $ | 9,211 | $ | 55,798 | |||||||||||||
| OFFICE | ||||||||||||||||||||||
| Overland Park, KS | (e) (j) | $ | 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 | 11,266 | 6.298 | % | 11/2021 | 1,344 | 10,400 | ||||||||||||||||
| Palo Alto, CA | 23,269 | 3.970 | % | 12/2023 | 7,059 | - | ||||||||||||||||
| Lake Jackson, TX | 180,445 | 4.040 | % | 10/2036 | 12,782 | 11,305 | ||||||||||||||||
| Office Subtotal/Wtg. Avg./Years Remaining (c) | $ | 269,369 | 4.547 | % | 11.2 | $ | 25,227 | $ | 72,230 | |||||||||||||
| Subtotal/Wtg. Avg./Years Remaining (c) | $ | 377,070 | 4.491 | % | 10.9 | $ | 34,438 | $ | 128,028 | |||||||||||||
| CORPORATE (f) | ||||||||||||||||||||||
| Revolving Credit Facility | (g) | $ | 40,000 | 1.084 | % | 02/2023 | $ | 440 | $ | 40,000 | ||||||||||||
| 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 | 2.460 | % | 04/2037 | 3,220 | 129,120 | |||||||||||||||
| Subtotal/Wtg. Avg./Years Remaining (c) | $ | 969,120 | 3.450 | % | 5.5 | $ | 33,595 | $ | 969,120 | |||||||||||||
| Total/Wtg. Avg./Years Remaining (c) | (d) | $ | 1,346,190 | 3.741 | % | 7.0 | $ | 68,033 | $ | 1,097,148 | ||||||||||||
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. |
| (j) | Subsequent to 6/30/2020, property disposed of via deed-in-lieu. |
40
Footnotes
| (1) | Includes mortgage balloons in default. |
| (2) | Percentage denotes weighted-average interest rate. |
41
LEXINGTON
REALTY TRUST
Selected Balance Sheet Account Data
6/30/2020
($000)
| Balance Sheet | ||||
| Other assets | $ | 11,318 | ||
| The components of other assets are: | ||||
| Deposits | $ | 1,634 | ||
| Equipment | 456 | |||
| Prepaids | 3,486 | |||
| Other receivables | 714 | |||
| Deferred lease incentives | 5,028 | |||
| Accounts payable and other liabilities | ||||
| The components of accounts payable and other liabilities are: | $ | 49,747 | ||
| Accounts payable and accrued expenses | $ | 15,063 | ||
| CIP accruals and other | 8,780 | |||
| Taxes | 563 | |||
| Deferred lease costs | 1,151 | |||
| Deposits | 2,051 | |||
| Escrows | 1,019 | |||
| Transaction costs | 390 | |||
| Derivative liability | 20,730 | |||
42
LEXINGTON REALTY TRUST
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. Base Rent excludes reserves/write-offs of deferred rent receivable, as applicable. 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.
43
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.
44
| LEXINGTON REALTY TRUST |
| RECONCILIATION OF NON-GAAP MEASURES |
| ($000) |
| Six months ended June 30, 2020 | ||||
| Rent Reconciliation: | ||||
| Rental revenue as reported | $ | 159,829 | ||
| Base Rent from sold properties | (1,955 | ) | ||
| Lease termination income | (439 | ) | ||
| Straight-line write-offs/reserves | 1,975 | |||
| Ancillary revenue | 471 | |||
| Reimbursements | (16,625 | ) | ||
| Base Rent per supplement | $ | 143,256 | ||
| Adjustments: (1) | ||||
| Straight-line adjustments | $ | (8,148 | ) | |
| Lease incentives | 491 | |||
| Amortization of above/below market leases | (767 | ) | ||
| Cash Base Rent per supplement | $ | 134,832 | ||
| Consolidated debt reconciliation June 30, 2020: | ||||||||||||||||
| GAAP Balance | Deferred
Loan Costs, net | Discounts | Gross Balance | |||||||||||||
| Mortgages and notes payable (2) | $ | 373,681 | $ | 3,389 | $ | - | $ | 377,070 | ||||||||
| Revolving credit facility borrowings (3) | 40,000 | - | - | 40,000 | ||||||||||||
| Term loans payable (3) | 297,691 | 2,309 | - | 300,000 | ||||||||||||
| Senior notes payable(3) | 497,288 | 1,886 | 826 | 500,000 | ||||||||||||
| Trust preferred securities (3) | 127,445 | 1,675 | - | 129,120 | ||||||||||||
| Consolidated debt | $ | 1,336,105 | $ | 9,259 | $ | 826 | $ | 1,346,190 | ||||||||
Footnotes
| (1) | Individual items are adjusted for sold properties, which were previously reflected in the reconciliation. |
| (2) | Secured. |
| (3) | Unsecured. |
45
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
Same-Store NOI Reconciliation:
| Six months ended June 30, | ||||||||
| 2020 | 2019 | |||||||
| Net income | $ | 37,551 | $ | 52,049 | ||||
| Interest and amortization expense | 28,961 | 34,234 | ||||||
| Provision for income taxes | 1,075 | 867 | ||||||
| Depreciation and amortization | 80,314 | 74,406 | ||||||
| General and administrative | 15,380 | 15,861 | ||||||
| Transaction costs | 80 | - | ||||||
| Non-operating/advisory income | (2,593 | ) | (3,247 | ) | ||||
| Gains on sales of properties | (20,998 | ) | (36,201 | ) | ||||
| Impairment charges | 1,617 | 1,682 | ||||||
| Debt satisfaction (gains) charges, net | (1,393 | ) | 103 | |||||
| Equity in (earnings) of non-consolidated entities | (166 | ) | (578 | ) | ||||
| Lease termination income | (439 | ) | (1,378 | ) | ||||
| Straight-line adjustments | (6,229 | ) | (6,685 | ) | ||||
| Lease incentives | 518 | 580 | ||||||
| Amortization of above/below market leases | (675 | ) | (32 | ) | ||||
| Net Operating Income - (“NOI”) | 133,003 | 131,661 | ||||||
| Less NOI: | ||||||||
| Acquisitions and dispositions | (24,759 | ) | (21,787 | ) | ||||
| Properties in default | 318 | (670 | ) | |||||
| Same-Store NOI | $ | 108,562 | $ | 109,204 | ||||
NOI for NAV:
| Six months ended June 30, 2020 | ||||
| NOI per above | $ | 133,003 | ||
| Less NOI: | ||||
| Disposed of properties | (2,416 | ) | ||
| Held for sale assets | 4 | |||
| Assets acquired in 2020 | (4,184 | ) | ||
| Assets less than 70% leased / Other | 958 | |||
| NOI for NAV | $ | 127,365 | ||
46
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
Reconciliation to Adjusted EBITDA:
| Three months ended | ||||||||||||||||||||
| 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | Trailing 12 Months | ||||||||||||||||
| Net income attributable to | ||||||||||||||||||||
| Lexington Realty Trust shareholders | $ | 18,866 | $ | 18,154 | $ | 85,231 | $ | 143,319 | $ | 265,570 | ||||||||||
| Interest and amortization expense | 14,166 | 14,795 | 14,380 | 16,481 | 59,822 | |||||||||||||||
| Provision for income taxes | 422 | 653 | 271 | 241 | 1,587 | |||||||||||||||
| Depreciation and amortization | 39,805 | 40,509 | 35,977 | 37,211 | 153,502 | |||||||||||||||
| Straight-line adjustments | (4,810 | ) | (1,419 | ) | (3,656 | ) | (4,161 | ) | (14,046 | ) | ||||||||||
| Lease incentives | 249 | 269 | 293 | 318 | 1,129 | |||||||||||||||
| Amortization of above/below market leases | (380 | ) | (295 | ) | (269 | ) | (142 | ) | (1,086 | ) | ||||||||||
| Gains on sales of properties | (11,193 | ) | (9,805 | ) | (74,227 | ) | (140,461 | ) | (235,686 | ) | ||||||||||
| Impairment charges | 1,617 | - | 2,974 | 673 | 5,264 | |||||||||||||||
| Debt satisfaction (gains) charges, net | - | (1,393 | ) | (10 | ) | 4,424 | 3,021 | |||||||||||||
| Non-cash charges, net | 1,663 | 1,658 | 1,577 | 1,554 | 6,452 | |||||||||||||||
| Pro-rata share adjustments: | ||||||||||||||||||||
| Non-consolidated entities adjustment | 2,928 | 2,607 | 3,243 | 232 | 9,010 | |||||||||||||||
| Noncontrolling interests adjustment | 52 | 101 | (41 | ) | 4,235 | 4,347 | ||||||||||||||
| Adjusted EBITDA | $ | 63,385 | $ | 65,834 | $ | 65,743 | $ | 63,924 | $ | 258,886 | ||||||||||
47
LEXINGTON REALTY TRUST
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
($000)
| Reconciliation of Select Credit Metrics: | ||||||||||
| Adjusted Company FFO Payout: | Six
months ended June 30, 2020 | (Debt + Preferred) / Gross Assets: | Six
months ended June 30, 2020 | |||||||
| Common share dividends per share | $ | 0.21 | Consolidated debt | $ | 1,336,105 | |||||
| Adjusted Company FFO per diluted share | 0.38 | Preferred shares liquidation preference | 96,770 | |||||||
| Adjusted Company FFO payout ratio | 55.3 | % | Debt and preferred | $ | 1,432,875 | |||||
| Unencumbered Assets: | Total assets | $ | 3,393,533 | |||||||
| Real estate, at cost | $ | 4,033,870 | Plus depreciation and amortization: | |||||||
| held for sale real estate, at cost | 14,012 | Real estate | 928,334 | |||||||
| less encumbered real estate, at cost | (459,628 | ) | Deferred lease costs | 15,199 | ||||||
| Unencumbered assets | $ | 3,588,254 | Held for sale assets | 7,025 | ||||||
| Unencumbered NOI: | Gross assets | $ | 4,344,091 | |||||||
| NOI | $ | 133,003 | ||||||||
| Disposed of properties NOI | (2,416 | ) | (Debt + Preferred) / Gross Assets | 33.0 | % | |||||
| Adjusted NOI | 130,587 | |||||||||
| less encumbered adjusted NOI | (19,782 | ) | Debt / Gross Assets: | |||||||
| Unencumbered adjusted NOI | $ | 110,805 | Consolidated debt | $ | 1,336,105 | |||||
| Unencumbered NOI % | 84.9 | % | ||||||||
| Gross assets | $ | 4,344,091 | ||||||||
| Net Debt / Adjusted EBITDA: | ||||||||||
| Adjusted EBITDA | $ | 258,886 | Debt / Gross assets | 30.8 | % | |||||
| Consolidated debt | $ | 1,336,105 | Secured Debt / Gross Assets: | |||||||
| less consolidated cash and cash equivalents (1) | (77,472 | ) | Mortgages and notes payable | $ | 373,681 | |||||
| Non-consolidated debt, net | 85,139 | |||||||||
| Net debt | $ | 1,343,772 | Gross assets | $ | 4,344,091 | |||||
| Net debt / Adjusted EBITDA | 5.2 | x | Secured Debt / Gross Assets | 8.6 | % | |||||
| (Net Debt + Preferred) / Adjusted EBITDA: | Unsecured Debt / Unencumbered NOI: | |||||||||
| Adjusted EBITDA | $ | 258,886 | Consolidated debt | $ | 1,336,105 | |||||
| less mortgages and notes payable | (373,681 | ) | ||||||||
| Net debt | $ | 1,343,772 | Unsecured Debt | $ | 962,424 | |||||
| Preferred shares liquidation preference | 96,770 | |||||||||
| Net debt + preferred | $ | 1,440,542 | Unencumbered adjusted NOI (Annual) | $ | 211,735 | |||||
| (Net Debt + Preferred) / Adjusted EBITDA | 5.6 | x | Unsecured Debt / Unencumbered NOI | 4.5 | x | |||||
Footnotes:
| (1) | Includes funds held at 1031 exchange intermediaries. |
48
| 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 |
| [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 | Wells Fargo Securities, LLC | ||
| Anthony Paolone | (212) 622-6682 | Todd J. Stender | (562) 637-1371 |
| Jeffries & Company, Inc. | |||
| Jon Peterson | (212) 284-1705 |
49
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
Q2 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 and Chief Investment Officer
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 Second 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 Second 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, Beth Boulerice, CFO, and Brendan Mullinix, Chief Investment Officer, will provide a recent business update and commentary on first quarter results. Executive Vice Presidents 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. We had a strong second quarter and have performed very well despite the challenges created for many by Covid-19. Our focus remains on completing our transition to an industrial REIT, working to mitigate any potential impacts of the pandemic on our business, and taking advantage of external growth opportunities. The safety and health of our employees continues to be a top priority and we have continued to successfully execute our business plan in a virtual working environment.
Our portfolio operations have fared well with monthly rent collections very strong from the start of the pandemic. Second quarter Cash Base rent collections are over 99.5%, and approximately 99.4% of July collections have been received to date. We leased over 3 million square feet during the quarter, raising industrial renewal Cash Base rents nearly 22%. Our overall portfolio leased was 97.3% at quarter end, up slightly compared to last quarter.
We have continued to stay active on the acquisition front and act as a capital provider to our merchant builder partners during a time of market uncertainty. As a result, we were able to capitalize on a narrow window of favorable pricing during the quarter. In the second quarter, we closed on $164 million dollars of new warehouse/distribution purchases in select target markets of Savannah and Dallas, among others, at average GAAP and cash cap rates of 5.6% and 5.3%, respectively. These acquisitions brought first half of the year volume to $360 million dollars and increased our overall average GAAP and cash cap rates to 5.4% and 5.0%, respectively. More recently, cap rates for quality industrial assets have compressed and appear to be back to pre-pandemic pricing in most cases. That said, there continues to be ample opportunity on the investment front, and we are currently reviewing a considerable amount of existing and build-to-suit transactions in the marketplace, with one property under contract for approximately $29 million dollars.
To support our growth initiatives during the quarter, we raised over $201 million dollars through an equity offering and strategic use of our ATM program. Additionally, we disposed of approximately $45 million dollars of assets. This capital was used to mainly fund acquisition activity with the remainder used to pay down most of our revolving credit facility, reducing leverage from 5.5 times to 5.2 times net debt to Adjusted EBITDA. We expect to continue to access capital markets when appropriate, while augmenting our investment initiatives with retained cash flow, disposition proceeds, and access to credit.
Our disposition plan was somewhat impacted by Covid-19 over the past several months, primarily as a result of uncertainty in the debt markets, which has caused a slowdown in the transactions market. We are making good progress under the circumstances, and have disposed of $141 million dollars of consolidated properties year-to-date, which includes $67 million dollars in July. These assets generated a combined annualized NOI of $5.4 million dollars. Additionally, we have disposed of approximately $50 million dollars in joint venture assets year-to-date. we remain optimistic that we will make meaningful progress through the remainder of the year.
Our 2020 disposition plan continues to consider disposing of, or marketing for sale, up to $500 million dollars of primarily office properties, but some closings are likely to push into 2021. The
2
most significant sale would involve our Dow Chemical office property in Lake Jackson, Texas. In addition to office sales, we expect to opportunistically harvest value in our industrial portfolio from time to time, similar to the two industrial assets we sold during and subsequent to the quarter in Oak Creek, Wisconsin and Moody, Alabama, and redeploy capital into more modern warehouse/distribution product.
Our second quarter activities improved our portfolio mix, increasing our industrial exposure to almost 85% of our gross real estate assets. We continue to be well-positioned in the current environment with our strong balance sheet, favorable liquidity position, robust investment pipeline, healthy weighted-average lease term, and conservative payout ratio. While market factors could affect certain aspects of our 2020 initiatives, we have made exceptional progress on our long-term business plan and remain focused on completing our transition to an industrial REIT.
As announced this morning, we are tightening our 2020 Adjusted Company FFO guidance to a range of $0.74 to $0.76 cents per common share, mainly due to the de-leveraging of our balance sheet. This is subject to change depending on portfolio performance over the balance of the year.
With that, I’ll turn the call over to Brendan who will provide detailed commentary on our acquisition activity.
Brendan Mullinix
Thanks, Will. We acquired six warehouse/distribution properties during the quarter totaling 1.9 million square feet with a weighted average lease term of 7.5 years and an average square footage per property of approximately 322,000 square feet. All of the facilities were recently constructed improving the average age of our industrial portfolio to 12.2 years.
We continue to like the Dallas-Fort Worth industrial market, given the stable presence of large corporate tenants and both strong population and employment growth. Our recently acquired 121,000 square foot, Class A industrial facility is leased to Mauser Packaging for over 10 years with rental bumps of over 2%. The property has direct access to I-45, with close proximity to I-20, I-30, and I-35 East.
Three of the properties purchased in the quarter are in Savannah, Georgia. This is a port logistics market we have been adding to in recent months due to its high absorption rates and low market vacancy. Two of the properties were acquired as a portfolio comprised of a 356,000 square foot facility and an 89,000 square foot facility, each leased to a logistics company. The average lease term for the properties is approximately five years, and both are brand new, Class A warehouses with attractive annual bumps of 3%. Separately, we purchased a newly completed 500,000 square foot facility leased to Unis, a third-party logistics provider, for approximately seven years.
In addition, we agreed to purchase a two-property portfolio, of which one of the properties closed during the second quarter. This 248,000 square foot property is leased to Unis in the southeast submarket of Houston. While Houston has seen some market weakness recently, our property is in a park located just three and a half miles from the Bayport Container Terminal at Port Houston and is right sized for the market. This acquisition represents our second investment in the Bayport
3
South Industrial Park. The second property, a 325,000 square foot facility leased to Mercury Paper in Winchester, Virginia, is scheduled to close in the third quarter. Positioned along the I-81 bulk industrial corridor, the Winchester logistics market has experienced positive rental growth with large corporate tenants relocating there in recent years. We currently own two other distribution facilities within the park. Both the Houston and Winchester properties are brand new, Class A facilities, leased on average for 4 and a half years.
Our most recent purchase was a newly developed, Class A, 617,000 square foot facility leased to Amazon for 10 years. The property is in Ocala, Florida, with frontage on I-75, offering easy access to Tampa and Orlando, and supports our strategy of increasing our E-commerce exposure. Amazon now accounts for over 3% of our overall portfolio revenue.
As Will mentioned, we are actively reviewing a number of existing and build-to-suit opportunities and continue to work on spec development projects to add to our development pipeline. I’ll turn the call over to Beth now to discuss financial results.
Beth Boulerice:
Thanks, Brendan. Adjusted Company FFO for the quarter was approximately $51 million dollars, or $0.19 cents per diluted common share, and in-line with our expectations. We continue to maintain a very conservative Adjusted Company FFO payout ratio of 55.3%.
Revenues for the second quarter were approximately $82 million dollars, up 2% when compared to the same time period in 2019. This increase was after we offset rental revenues with $157 thousand dollars of bad debt expense related to a tenant accounts receivable and the write-off of a deferred rent receivable.
Property operating expenses were about $10 million dollars during the quarter, of which, approximately 81% were attributable to tenant reimbursements. G&A expenses were $7.6 million dollars in the quarter and our estimated total 2020 G&A is expected to be within a range of $30 to $32 million dollars.
Year-over-year, same-store occupancy was down 1.6%, although same-store NOI was down just 0.6%.
As Will mentioned, our consolidated Cash Base rental collections have been strong throughout the pandemic. Specific to the second quarter, we received 99.9% of April rents, 99.1% of May rents, and 99.6% of June rents. Additionally, as of today, we have received 99.4% of July rents. While our collections have remained solid with minimal impact from Covid-19, historical rent collection should not be considered an indication of expected future rent collections.
Rent relief requests continue to be minimal, and currently, we are evaluating a request from one small retail tenant in our Philadelphia office building. To date, we have granted only two tenant rent relief requests in our consolidated portfolio, which were immaterial, and we obtained either an extension or favorable renewal terms.
4
Turning to the balance sheet, our financial position remains strong, and we continue to have ample liquidity and borrowing capacity. At quarter end, we had approximately $84 million dollars of cash, including restricted cash, with approximately $560 million dollars available on our unsecured revolving credit facility. The capital raised during the quarter contributed to paying down our revolving credit facility and supported the decrease in leverage to 5.2 times net debt to Adjusted EBITDA.
Our unsecured debt to unencumbered NOI is 4.5 times and unencumbered NOI represented about 85% of our portfolio at quarter end. We have no significant debt maturities before 2023. At quarter end, our consolidated debt outstanding was approximately $1.3 billion dollars 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 the question and answer portion of this call.
Operator:
Thank you. We will now begin the question and answer session. (Operator Instructions)
Our first question today comes from Craig Mailman with KeyBanc. Please go ahead.
Artie Cameron:
Good morning, everyone. This is Artie Cameron on for Craig. Just a quick one regarding acquisitions kind of going forward. Is the $164 million per quarter pace kind of something we can expect for the remainder of the year?
T. Wilson Eglin:
Well the market of opportunity is large, but our existing pipeline right now just has the $29 million asset under contract. So we think that we can be quite active in the market over the balance of the year. But as I said, there's only $29 million under contract at the moment.
Artie Cameron:
Got it. Thank you. And just one more on bad debt. I remember the last call you guys mentioned you had 150 basis points of bad debt baked into the guidance. I'm sorry if I missed it, but did you guys update that here today?
T. Wilson Eglin:
I think I’ll turn that over to Beth Boulerice, our CFO.
Beth Boulerice:
Hey, Artie. Yes, we did not put that in our prepared remarks. But, yes, we do have 150 basis points of bad debt baked into our guidance.
5
Operator:
Our next question comes from Jamie Feldman with Bank of America Merrill Lynch. Please go ahead.
Jamie Feldman:
Thank you. Good morning. I guess just can you help us understand or just kind of think through your sources of capital just going forward. Let's say you were to find larger deals than $29 million, how do we think about the next time you need to raise capital or just how you're thinking about the sources and uses going forward?
T. Wilson Eglin:
Well quite a bit will be derivative of how well we can do on the disposition front, Jamie. We think that we've had quite a bit of success in July and we think we can do well over the balance of the year. So disposition proceeds will be an important use of capital from a redeployment standpoint. And obviously, our credit line is available to us. We may use our ATM program a little bit, but unless we have a large specified pipeline that we have visibility on; we wouldn't expect to use any equity in size.
Jamie Feldman:
Okay and then you had mentioned the $500 million of office sales some may get pushed out till next year. Can you just give an update on what's in discussions? What gives you confidence saying that? And why next year? How do we think about that?
T. Wilson Eglin:
Yes. Lara Johnson runs our disposition plan. So, Lara, you may be best suited to answer that one.
Lara Johnson:
Sure. Good morning. So at present we have roughly $55 million of assets with an accepted offer or contract. So that would be the pipeline at this point. We do, however, have a number of assets that are in the market or we plan to be in the market with chief among those of course is [Gadal] asset and we don't have anything definitive and conclusive to report on that. But we are in discussions on that asset, and then there are a variety of other office assets that we will have in the market or do have in the market. The timings just less predictable as a result of COVID. So that's why we indicated that they may push into 2021 for closings.
Jamie Feldman:
Okay and do you have like a general sense of any moves in pricing so far especially on the office side for what you're trying to sell? Does anyone rethought their underwriting?
Lara Johnson:
Sure and that's -- that is -- it's obviously an issue that everyone, every seller is dealing with. I think the indications are that for net lease office sales first half 2020 or down roughly 44%, so let's say the first half 2019 for not least office sales. It really depends on the nature of the asset; investors are being much more selective in terms of credit quality of the tenant term; quality of the real estate et cetera as our lenders. So it really depends on the asset. There's more selectivity
6
in the investor community right now. But we are seeing a renewal of interest among institutional and private investors folks looking to put points on the board in 2020, and the lending community is coming back as well; their underwriting standards are higher and sponsorships more important than ever. But that's what we're seeing.
Jamie Feldman:
Okay and you're seeing points on the board even on suburban office or office campus acquisitions?
Lara Johnson:
We -- yes, we don't have any campuses in the market. But, yes, we are seeing renewed interest on the assets we're out with.
Jamie Feldman:
Okay and then how do you think about your current cost of capital versus the yields? I think you had talked about mid-5s, low to mid-5s on the acquisitions.
T. Wilson Eglin:
Yes. I mean we see the market opportunity sort of ranging between 4.5 and 5.5 depending on credit lease characteristics location and market. So what's going to drive acquisitions for the most part is 1031 exchange needs from sales. But our cost of capital has improved a lot and made external growth easier.
Operator:
Our next question comes from Jon Petersen with Jefferies. Please go ahead.
Jon Petersen:
Great. Thanks. In terms of your acquisition pipeline, I'm just curious over the last three to four months, a lot of things in the world have changed. If you guys have changed any of your approach to where you're trying to acquire properties? There's been a lot of talk about re-shoring a supply chain and business businesses holding more inventory. I just wonder how that works into the types of properties and the locations where you're trying to acquire.
T. Wilson Eglin:
Yes. I think Brendan, do you want to take a shot at that one?
Brendan Mullinix:
Yes, sure. Hi, good morning. Well, our investment focus, our logistics-oriented focus I think is an excellent strategy in the current environment. We do expect to benefit from the structural demand drivers of accelerated adoption of e-commerce moved by companies to have increased business inventories for their supply chain resiliency. And, also, that potential that you reference for on-shoring or near shoring, and when we think about the geographies in the country that are most likely to benefit from those trends; we believe that we're very well positioned to benefit. We think our focus in the southeast to the Sunbelt and in the lower Midwest logistics oriented markets will benefit disproportionately from that, that tenants demand because those markets
7
offer very favorable access to strong demographics, excellent infrastructure; and are also very attractive from a cost perspective; and are in generally business friendly environments. So to summarize; we expect to continue to invest in the markets that we've been active.
Jon Petersen:
Okay. All right. That makes sense. And I mean maybe the same question but in terms of the development pipeline; I'm curious if you guys have seen any or the merchant builders that you deal with; have you seen any increase in RFPs in the market recently? And I guess if you have kind of what geographies are you seeing those in?
Brendan Mullinix:
So we have, if you look at -- it's leasing activity; the leasing activity for modern bulk distribution has been quite strong across our market. And that has absorbed a lot of the large bulk distribution space. So there has been I would say more build-to-suit inquiries than we were seeing at this point last year. And that's also -- that's partly on the demand side, as well as on the supply side what you saw in most markets has been a pause in speculative development. So as those spec buildings have been absorbed; some of these larger companies or larger space needs companies, we anticipate we'll need to look to build-to-suit in order to satisfy that space demand.
Jon Petersen:
Okay, yes, that makes sense. And I'm sorry if I missed this, but if we look at your upcoming lease maturity schedule in 2020 for industrial you only have one left [Geotis] and then you've got a number in 2021. I mean are you guys expecting any large move outs in that list and I guess the same with the office portfolio?
T. Wilson Eglin:
I'm sure Jon, I might ask James Dudley, our Head of Asset Management to give his view on that.
James Dudley:
Yes. Sure. So visibility of move outs, Geodis is going to be vacating that property in Statesville; very functional property that we anticipate being able to backfill. And then the other known move out that we have in the industrial pipeline for 2021 is Dana. And that's kind of a mixed-use property; it has a high amount of office, as well as industrial. We're working on trying to backfill that space with a sub-tenant rental that's already been established. And then the only near-term known move out that we have on the office side is Schwab in Westlake Texas, and that's in a great location within the DFW market; very affluent area that property's been released to multiple tenants over the years quickly because of its high parking ratio; and it's just a quality asset. Everything else we're in discussions with the tenants on at this point, and we're hopeful for the most part that we're going to be able to keep the tenants.
Operator:
At this time, there are no additional questions. I would like to turn the conference back over to Will Eglin for any closing remarks.
T. Wilson Eglin:
8
Yes. Thanks again for joining us this morning. Please 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 and have a great day.
Operator
The conference is now concluded. Thank you for attending today's presentation. You may now disconnect.
9