UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

Current Report Pursuant

to Section 13 OR 15(d) of The

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): February 23, 2016

 

LEXINGTON REALTY TRUST
(Exact name of registrant as specified in its charter)
     
Maryland 1-12386 13-3717318

(State or other jurisdiction

of incorporation)

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

  

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

(Address of principal executive offices) (Zip Code)

 

(212) 692-7200

(Registrant's telephone number, including area code)

 

 

 

 (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))

 

 
 

 

Item 2.02.Results of Operations and Financial Condition.

 

On February 23, 2016, we issued a press release announcing our financial results for the quarter ended December 31, 2015. 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 February 23, 2016, we made available supplemental information, which we refer to as the Quarterly Earnings and Supplemental Operating and Financial Data, December 31, 2015, a copy of which is furnished herewith as Exhibit 99.1.

 

Also on February 23, 2016, 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.

 

On February 24, 2016, we made available a presentation entitled “Lexington Realty Trust, Investor Presentation, February 2016” on the “Investor Relations” section of our web site (www.LXP.com). A copy of the presentation is furnished as Exhibit 99.3 to this Current Report and is incorporated herein by reference solely for purposes of this Item 7.01 disclosure.

 

The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibit 99.1, Exhibit 99.2 and Exhibit 99.3, 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 Earnings and Supplemental Operating and Financial Data, December 31, 2015.
99.2 February 23, 2016 Conference Call Transcript.
99.3 Lexington Realty Trust, Investor Presentation, February 2016

 

 
 

 

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: February 24, 2016 By: /s/ Patrick Carroll  
    Patrick Carroll  
    Chief Financial Officer  

 

 

 

 
 

 

Exhibit Index

 

99.1 Quarterly Earnings and Supplemental Operating and Financial Data, December 31, 2015.
99.2 February 23, 2016 Conference Call Transcript.
99.3 Lexington Realty Trust, Investor Presentation, February 2016

 

 

 

 



 

Exhibit 99.1 

 

 

Quarterly Earnings and

Supplemental Operating and Financial Data

December 31, 2015

 

 

 

 

 

LEXINGTON REALTY TRUST

SUPPLEMENTAL REPORTING PACKAGE

December 31, 2015

 

Table of Contents

 

Section   Page
     
Fourth Quarter 2015 Earnings Press Release   3
     
Portfolio Data    
2015 Fourth Quarter Investment/Capital Recycling Summary   13
Build-To-Suit Projects/Forward Commitments   14
2015 Fourth Quarter Financing Summary   15
2015 Fourth Quarter Leasing Summary   16
Other Revenue Data   17
Portfolio Detail By Asset Class   19
Portfolio Composition   20
Components of Net Asset Value   21
Top Markets   22
Single-Tenant Office Markets   23
Tenant Industry Diversification   24
Top 10 Tenants or Guarantors   25
Lease Rollover Schedules – GAAP Basis   26
Property Leases and Vacancies – Consolidated Portfolio   28
Select Credit Metrics Summary   36
Financial Covenants   37
Mortgages and Notes Payable   38
Debt Maturity Schedule   41
Mortgage Loans Receivable   42
Partnership Interests   43
Selected Balance Sheet and Income Statement Account Data   44
Investor Information   45

 

This Quarterly Earnings Release and Supplemental Reporting Package contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under the control of Lexington Realty Trust “Lexington”, which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the authorization of Lexington’s Board of Trustees of future dividend declarations, (2) Lexington’s ability to achieve its estimate of Company FFO for the year ending December 31, 2016, (3) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any new legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) 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.

 

 

 

  

  LEXINGTON REALTY TRUST
  TRADED: NYSE: LXP
  ONE PENN PLAZA, SUITE 4015
  NEW YORK, NY 10119-4015

 

FOR IMMEDIATE RELEASE

 

LEXINGTON REALTY TRUST REPORTS FOURTH QUARTER 2015 RESULTS

 

New York, NY - Tuesday, February 23, 2016 - Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the fourth quarter ended December 31, 2015.

 

Fourth Quarter 2015 Highlights

 

Generated Company Funds From Operations (“Company FFO”) of $69.6 million, or $0.29 per diluted common share.
Acquired/completed two build-to-suit properties for an aggregate initial basis of $253.5 million.
Invested $45.4 million in on-going build-to-suit projects and commenced funding an office build-to-suit project for $62.4 million.
Completed 0.9 million square feet of new leases and lease extensions with overall portfolio 96.8% leased at quarter end.
Obtained $110.0 million 10-year non-recourse financing, which bears interest at a 4.0% fixed interest rate and is secured by the Richland, Washington property.
Repurchased 0.9 million common shares at an average price of $8.12 per share.

 

Full Year 2015 Highlights

 

Generated Company FFO of $268.0 million, or $1.10 per diluted common share.
Acquired/completed nine properties for an aggregate initial basis of $483.0 million.
Disposed of nine properties for gross proceeds of $265.2 million.
Completed 4.0 million square feet of new leases and lease extensions.
Refinanced $616 million of debt, extended weighted-average maturity to 7.2 years and lowered average borrowing cost by 50 bps to 4.01%.
Repurchased over 2.2 million common shares at an average price of $8.29 per share.

 

Subsequent Events

 

Acquired one industrial property for $29.7 million.
Renewed 0.7 million square feet of leases.
Closed on $57.5 million, 15-year, 5.2% fixed rate mortgage on newly-constructed Gateway Plaza property in Richmond, Virginia.
Repurchased approximately 1.0 million common shares at an average price of $7.48 per share.

 

 3 
 

  

T. Wilson Eglin, President and Chief Executive Officer of Lexington, stated “We finished off 2015 on a strong note with good execution in all aspects of our business.  During the quarter we closed on two substantial build-to-suit transactions for $253 million and subsequently obtained favorable financing on both, bringing our total acquisitions for the year to $483 million at an average cap rate of 7.4%. At year end, our overall portfolio was 96.8% leased as leasing volume remained strong at nearly one million square feet during the fourth quarter of 2015. We continue to believe our own shares represent an uncommon value and continued to execute on our share repurchase plan in the fourth quarter and into 2016.”

 

Mr. Eglin added, “In 2015, we executed a highly successful capital recycling program and disposed of $265 million of properties at an average cap rate of 6.3%. We expect our disposition volume in 2016 will be even more robust as we look to monetize our New York City land investments and certain other properties. The proceeds will be used primarily to fund new build-to-suit projects, retire short-term debt, and repurchase common shares. We have made good progress on leasing as we begin 2016, extending 700,000 square feet of leases to date.  Elevated leasing velocity and investment volume have produced high levels of occupancy, balanced lease expirations and a longer weighted-average lease term with more secure cash flow. As a result, we expect underlying cash flows to remain strong in 2016. ”

 

FINANCIAL RESULTS

 

Revenues

 

For the quarter ended December 31, 2015, total gross revenues were $106.6 million, a 1.1% decrease compared with total gross revenues of $107.8 million for the quarter ended December 31, 2014. The decrease is primarily due to 2015 property sales and lease expirations, partially offset by revenue generated from property acquisitions and new leases signed.

 

Company FFO

 

For the quarter ended December 31, 2015, Lexington generated Company FFO of $69.6 million, or $0.29 per diluted share, compared to Company FFO for the quarter ended December 31, 2014 of $66.3 million, or $0.27 per diluted share. The calculation of Company FFO and a reconciliation to net income attributable to common shareholders is included later in this press release.

 

Dividends/Distributions

 

Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended December 31, 2015 of $0.17 per common share/unit, which was paid on January 15, 2016 to common shareholders/unitholders of record as of December 31, 2015. Lexington also declared a dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (“Series C Preferred Shares”), which is payable on May 16, 2016 to Series C Preferred Shareholders of record as of April 29, 2016.

 

Net Income Attributable to Common Shareholders

 

For the quarter ended December 31, 2015, net income attributable to common shareholders was $33.2 million, or $0.14 per diluted share, compared with net income attributable to common shareholders for the quarter ended December 31, 2014 of $35.7 million, or $0.15 per diluted share.

 

 4 
 

  

OPERATING ACTIVITIES

 

During the quarter ended December 31, 2015, Lexington completed the following build-to-suit projects:

 

COMPLETED BUILD-TO-SUIT PROJECTS

 

Primary Tenant  Location 

Property

Type

  Initial
Basis
($000)
   Initial
Annualized Cash
Rent ($000)
  

Initial

Cash

Yield

  

Estimated

GAAP

Yield

  

Lease

Term
(Yrs)

                          
Preferred Freezer Services of Richland LLC(1)  Richland, WA  Industrial  $152,000   $10,792    7.1%   8.6%  20
McGuireWoods LLP(2)  Richmond, VA   Office   101,489    8,701    8.2%   9.0%  15
         $253,489   $19,493    7.6%   8.8%   

 

1.ConAgra Foods, Inc. provides credit support. Guarantors are Preferred Freezer Services LLC and Preferred Freezer Services Operating LLC.
2.Property is 100% leased. McGuireWoods LLP is primary tenant with 68% of the space. Initial basis does not include $8.1 million for estimated earnout lease payments for developer leased space. Initial yields include $4.0 million of earnout lease payments earned but not yet paid as of December 31, 2015.

 

Lexington funded $45.4 million of the projected costs of the following projects:

 

ON-GOING BUILD-TO-SUIT PROJECTS

 

Location  Sq. Ft.   Property
Type
 

Lease

Term

(Years)

   Maximum
Commitment/
Estimated
Completion
Cost
($000)
   GAAP
Investment
Balance as
of
12/31/2015
($000)
  

Estimated

Acquisition/

Completion

Date

 

Estimated

Initial

Cash

Yield

  

Estimated

GAAP

Yield

 
Anderson, SC   1,325,000   Industrial   20   $70,012   $23,826   2Q 16   5.9%   7.3%
Lake Jackson, TX   664,000   Office   20    166,164    62,353   4Q 16   7.3%   8.9%
Charlotte, NC   201,000   Office   15    62,445    9,223   1Q 17   8.3%   9.5%
Houston, TX(1)   274,000   Retail/Specialty   20    86,491    38,367   3Q 16   7.5%   7.5%
    2,464,000           $385,112   $133,769              

 

1.Lexington has a 25% interest as of December 31, 2015. Lexington is providing construction financing up to $56.7 million to the joint venture of which $8.5 million has been funded as of December 31, 2015. Lease contains annual CPI increases.

 

In addition, Lexington was committed to acquire, and subsequently acquired in January 2016, the following property:

 

FORWARD COMMITMENT

 

Location 

Property

Type

 

Estimated

Acquisition Cost

($000)

   Acquisition
Date
 

Estimated

Initial

Cash Yield

  

Estimated

GAAP

Yield

  

Lease

Term

(Years)

Detroit, MI  Industrial  $29,680   1Q 16   7.4%   7.4%  20

 

PROPERTY DISPOSITIONS

 

Tenant  Location 

Property

Type

 

Gross Disposition

Price

($000)

  

Annualized

NOI

($000)

  

Month of

Disposition

Vacant(1)  Rochester, NY  Office  $17,234   $   December

 

1.Conveyed in foreclosure.

 

 5 
 

  

LEASING

 

As of December 31, 2015, Lexington's portfolio was 96.8% leased, excluding a property subject to a mortgage in default.

 

During the fourth quarter of 2015, Lexington executed the following new and extended leases:

 

   LEASE EXTENSIONS       
                    
   Location  Primary Tenant(1) 

Prior

Term

 

Lease

Expiration Date

  Sq. Ft. 
   Office/Multi-Tenant                 
1-3  Various  HI  N/A  2015  2016-2018   886 
3  Total office lease extensions               886 
                     
   Industrial                 
1  Rockford  IL  Jacobson Warehouse Company, Inc.  12/2015  12/2018   150,000 
2  Olive Branch  MS  MAHLE Aftermarket Inc.  02/2016  02/2023   268,104 
2  Total industrial lease extensions               418,104 
                     
5  Total lease extensions               418,990 

 

   NEW LEASES             
                 
   Location     Lease
Expiration Date
  Sq. Ft. 
   Office/Multi-Tenant              
1  Westlake  TX  Charles Schwab & Co., Inc.  06/2021   130,199 
2  Florence  SC  United States of America  01/2016   12,851 
3  Farmers Branch  TX  International Business Machines Corporation  04/2021   66,018 
4  Honolulu  HI  N/A  12/2017   379 
4  Total new office leases            209,447 
                  
   Industrial              
1  McDonough  GA  United States Cold Storage, Inc.  08/2028   296,972 
1  Total new industrial leases            296,972 
                  
5  Total new leases            506,419 
                  
10  TOTAL NEW AND EXTENDED LEASES            925,409 

 

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

 

BALANCE SHEET/CAPITAL MARKETS

 

In December 2015, Lexington financed its industrial property in Richland, Washington with a $110.0 million non-recourse secured mortgage. The loan bears interest at a fixed rate of 4.0% and matures in 2026.

 

During 2015, Lexington announced a 10.0 million common share repurchase authorization. In the fourth quarter of 2015, Lexington repurchased 910,499 common shares at an average price of $8.12 per share, bringing the total common shares repurchased in 2015 to 2,216,799 common shares at an average price of $8.29 per share.

 

In 2016, Lexington acquired an additional 951,792 common shares at an average price of $7.48 per share. To date, we have repurchased a total of 3.2 million shares at an average share price of $8.05 per share

 

 6 
 

  

2016 EARNINGS GUIDANCE

 

Lexington is estimating that its Company FFO guidance for the year ended December 31, 2016 would be within the range of $1.00 to $1.10 per diluted share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.

 

FOURTH QUARTER 2015 CONFERENCE CALL

 

Lexington will host a conference call today, Tuesday, February 23, 2016, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended December 31, 2015. Interested parties may participate in this conference call by dialing 877-407-0789 or 201-689-8562. A replay of the call will be available through March 8, 2016, at 877-870-5176 or 858-384-5517, pin: 13629156. A live webcast of the conference call will be available at www.lxp.com within the Investors section.

 

ABOUT LEXINGTON REALTY TRUST

 

Lexington Realty Trust is a real estate investment trust that owns a diversified portfolio of equity and debt interests in single-tenant commercial properties and land. Lexington seeks to expand its portfolio through acquisitions, sale-leaseback transactions, build-to-suit arrangements and other transactions. A majority of these properties and all land interests are subject to net or similar leases, where the tenant bears all or substantially all of the operating costs, including cost increases, for real estate taxes, utilities, insurance and ordinary repairs. Lexington also provides investment advisory and asset management services to investors in the single-tenant area. Lexington common shares are traded on the New York Stock Exchange under the symbol “LXP”. Additional information about Lexington is available on-line at www.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015, Attention: Investor Relations.

 

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: hgentry@lxp.com

 

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 authorization by Lexington's Board of Trustees of future dividend declarations, (2) Lexington's ability to achieve its estimate of Company FFO, as adjusted, for the year ending December 31, 2016, (3) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) 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 through special purpose entities, which are separate and distinct legal entities, some of which are consolidated for financial statement purposes and/or disregarded for income tax purposes.

 

 7 
 

  

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

   Three months ended December 31,   Twelve months ended December 31, 
   2015   2014   2015   2014 
Gross revenues:                    
Rental  $98,934   $99,610   $399,485   $392,480 
Tenant reimbursements   7,692    8,173    31,354    31,338 
Total gross revenues   106,626    107,783    430,839    423,818 
Expense applicable to revenues:                    
Depreciation and amortization   (41,403)   (40,105)   (163,198)   (154,837)
Property operating   (14,055)   (17,039)   (59,655)   (63,673)
General and administrative   (6,750)   (7,221)   (29,276)   (28,255)
Non-operating income   3,216    4,136    11,429    14,505 
Interest and amortization expense   (21,466)   (23,847)   (89,739)   (97,303)
Gains on sales of financial assets, net       855        855 
Debt satisfaction gains (charges), net   11,397    (1,505)   25,150    (9,452)
Impairment charges and loan loss   (2,762)   (18,469)   (36,832)   (37,333)
Gains on sales of properties           23,307     
Income before provision for income taxes, equity in earnings of non-consolidated entities and discontinued operations   34,803    4,588    112,025    48,325 
Provision for income taxes   (104)   (162)   (568)   (1,109)
Equity in earnings of non-consolidated entities   814    380    1,752    626 
Income from continuing operations   35,513    4,806    113,209    47,842 
Discontinued operations:                    
Income from discontinued operations       651    109    6,252 
Provision for income taxes       (8)   (4)   (59)
Debt satisfaction charges, net       (14)       (312)
Gains on sales of properties       35,455    1,577    57,507 
Impairment charges       (2,705)       (13,767)
Total discontinued operations       33,379    1,682    49,621 
Net income   35,513    38,185    114,891    97,463 
Less net income attributable to noncontrolling interests   (663)   (822)   (3,188)   (4,359)
Net income attributable to Lexington Realty Trust shareholders   34,850    37,363    111,703    93,104 
Dividends attributable to preferred shares – Series C   (1,572)   (1,572)   (6,290)   (6,290)
Allocation to participating securities   (49)   (91)   (313)   (490)
Net income attributable to common shareholders  $33,229   $35,700   $105,100   $86,324 
Income per common share – basic:                    
Income from continuing operations  $0.14   $0.01   $0.44   $0.17 
Income from discontinued operations       0.14    0.01    0.21 
Net income attributable to common shareholders  $0.14   $0.15   $0.45   $0.38 
Weighted-average common shares outstanding – basic   233,448,100    230,830,905    233,455,056    228,966,253 
Income per common share – diluted:                    
Income from continuing operations  $0.14   $0.01   $0.44   $0.17 
Income from discontinued operations       0.14    0.01    0.21 
Net income attributable to common shareholders  $0.14   $0.15   $0.45   $0.38 
Weighted-average common shares outstanding – diluted   239,411,055    231,239,828    233,751,775    229,436,708 
Amounts attributable to common shareholders:                    
Income from continuing operations  $33,229   $2,322   $103,418   $37,652 
Income from discontinued operations       33,378    1,682    48,672 
Net income attributable to common shareholders  $33,229   $35,700   $105,100   $86,324 

 

 8 
 

  

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

As of December 31,

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

 

   2015   2014 
Assets:          
Real estate, at cost  $3,789,711   $3,671,560 
Real estate - intangible assets   692,778    705,566 
Investments in real estate under construction   95,402    106,238 
    4,577,891    4,483,364 
Less: accumulated depreciation and amortization   1,179,969    1,196,114 
Real estate, net   3,397,922    3,287,250 
Assets held for sale   24,425    3,379 
Cash and cash equivalents   93,249    191,077 
Restricted cash   10,637    17,379 
Investment in and advances to non-consolidated entities   31,054    19,402 
Deferred expenses, net   63,832    65,860 
Loans receivable, net   95,871    105,635 
Rent receivable – current   7,193    6,311 
Rent receivable – deferred   87,547    61,372 
Other assets   18,505    20,229 
Total assets  $3,830,235   $3,777,894 
           
Liabilities and Equity:          
Liabilities:          
Mortgages and notes payable  $882,952   $945,216 
Credit facility borrowings   177,000     
Term loans payable   505,000    505,000 
Senior notes payable   497,947    497,675 
Convertible notes payable   12,180    15,664 
Trust preferred securities   129,120    129,120 
Dividends payable   45,440    42,864 
Liabilities held for sale   8,405    2,843 
Accounts payable and other liabilities   41,479    37,740 
Accrued interest payable   8,851    8,301 
Deferred revenue - including below market leases, net   42,524    68,215 
Prepaid rent   16,806    16,336 
Total liabilities   2,367,704    2,268,974 
           
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, 234,575,225 and 233,278,037 shares issued and outstanding in 2015 and 2014, respectively   23    23 
Additional paid-in-capital   2,776,837    2,763,374 
Accumulated distributions in excess of net income (loss)   (1,428,908)   (1,372,051)
Accumulated other comprehensive income (loss)   (1,939)   404 
Total shareholders’ equity   1,440,029    1,485,766 
Noncontrolling interests   22,502    23,154 
Total equity   1,462,531    1,508,920 
Total liabilities and equity  $3,830,235   $3,777,894 

 

 9 
 

  

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE
(Unaudited and in thousands, except share and per share data)

 

   Three Months Ended
December 31,
   Twelve Months Ended
December 31,
 
   2015   2014   2015   2014 
EARNINGS PER SHARE:                
                 
Basic:                    
Income from continuing operations attributable to common shareholders  $33,229   $2,322   $103,418   $37,652 
Income from discontinued operations attributable to common shareholders       33,378    1,682    48,672 
Net income attributable to common shareholders  $33,229   $35,700   $105,100   $86,324 
                     
Weighted-average number of common shares outstanding   233,448,100    230,830,905    233,455,056    228,966,253 
                     
Income per common share:                    
Income from continuing operations  $0.14   $0.01   $0.44   $0.17 
Income from discontinued operations       0.14    0.01    0.21 
Net income attributable to common shareholders  $0.14   $0.15   $0.45   $0.38 
                     
Diluted:                    
Income from continuing operations attributable to common shareholders - basic  $33,229   $2,322   $103,418   $37,652 
Impact of assumed conversions   711             
Income from continuing operations attributable to common shareholders   33,940    2,322    103,418    37,652 
Income from discontinued operations attributable to common shareholders - basic       33,378    1,682    48,672 
Impact of assumed conversions                
Income from discontinued operations attributable to common shareholders       33,378    1,682    48,672 
Net income attributable to common shareholders  $33,940   $35,700   $105,100   $86,324 
                     
Weighted-average common shares outstanding - basic   233,448,100    230,830,905    233,455,056    228,966,253 
Effect of dilutive securities:                    
Share options   220,125    408,923    296,719    470,455 
Operating Partnership Units   3,834,962             
6.00% Convertible Guaranteed Notes   1,907,868             
Weighted-average common shares outstanding   239,411,055    231,239,828    233,751,775    229,436,708 
                     
Income per common share:                    
Income from continuing operations  $0.14   $0.01   $0.44   $0.17 
Income from discontinued operations       0.14    0.01    0.21 
Net income attributable to common shareholders  $0.14   $0.15   $0.45   $0.38 
 10 
 

  

LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
COMPANY FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION
(Unaudited and in thousands, except share and per share data)

 

   Three Months Ended
December 31,
   Twelve Months Ended
December 31,
 
   2015   2014   2015   2014 
FUNDS FROM OPERATIONS: (1)                    
Basic and Diluted:                    
Net income attributable to common shareholders  $33,229   $35,700   $105,100   $86,324 
Adjustments:                    
Depreciation and amortization   39,708    39,546    157,644    157,537 
Impairment charges - real estate, including non-consolidated entities   2,762    18,673    36,832    49,529 
Noncontrolling interests - OP units   457    434    1,999    2,990 
Amortization of leasing commissions   1,695    1,426    5,554    5,932 
Joint venture and noncontrolling interest adjustment   453    335    1,788    2,068 
Gains on sales of properties, including non-consolidated entities   (487)   (36,374)   (25,371)   (58,426)
FFO available to common shareholders and unitholders - basic   77,817    59,740    283,546    245,954 
Preferred dividends   1,572    1,572    6,290    6,290 
Interest and amortization on 6.00% Convertible Notes   253    472    1,048    2,090 
Amount allocated to participating securities   49    91    313    490 
FFO available to common shareholders and unitholders - diluted   79,691    61,875    291,197    254,824 
Debt satisfaction (gains) charges, net, including non-consolidated entities   (11,397)   1,519    (25,086)   9,764 
Impairment loss - loan receivable       2,500        2,500 
Transaction costs/Other   1,285    368    1,864    1,882 
Company FFO available to common shareholders and unitholders - diluted   69,579    66,262    267,975    268,970 
                     
FUNDS AVAILABLE FOR DISTRIBUTION: (2)                    
Adjustments:                    
Straight-line rents   (12,460)   (16,170)   (47,702)   (47,227)
Lease incentives   387    386    1,544    1,490 
Amortization of below/above market leases   418    233    261    1,136 
Lease termination payments, net   2,420    (1,227)   3,086    1,571 
Non-cash interest, net   (638)   1,294    (118)   (2,892)
Non-cash charges, net   2,213    2,141    8,821    8,704 
Tenant improvements   (7,242)   (5,435)   (20,426)   (11,395)
Lease costs   (2,439)   (2,070)   (6,681)   (10,484)
Company Funds Available for Distribution  $52,238   $45,414   $206,760   $209,873 
                     
Per Common Share and Unit Amounts                    
Basic:                    
FFO  $0.33   $0.25   $1.19   $1.06 
                     
Diluted:                    
FFO  $0.33   $0.25   $1.19   $1.05 
Company FFO  $0.29   $0.27   $1.10   $1.11 
Company FAD  $0.21   $0.19   $0.85   $0.87 
                     
Weighted-Average Common Shares:                    
Basic(3)   237,283,062    234,688,921    237,303,490    232,838,280 
Diluted   244,121,625    243,398,807    244,355,734    241,967,017 

 

 11 
 

  

1 Lexington believes that Funds from Operations (“FFO”), which is not a measure under generally accepted accounting principles (“GAAP”), 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, Inc. (“NAREIT”) defines FFO as “net income (or loss) computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.” NAREIT clarified its computation of FFO to exclude impairment charges on depreciable real estate owned directly or indirectly. 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. Lexington also presents FFO available to common shareholders 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 Company FFO which adjusts FFO for certain items which Management believes are not indicative of the operating results of its real estate portfolio. Management believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate funds from operations in a similar fashion, Company FFO may not be comparable to similarly titled measures as reported by others. Company FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of liquidity.

 

2 Company Funds Available for Distribution ("FAD") is calculated by making adjustments to Company FFO for (1) straight-line rent revenue, (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 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.

 

3 Includes OP units other than OP units held by us.

# # #

 

 12 
 

  

LEXINGTON REALTY TRUST

2015 Fourth Quarter Investment / Capital Recycling Summary

 

PROPERTY INVESTMENTS

 

   Primary Tenant (Guarantor)  Location  Property Type  Initial Basis
($000)
   Initial Annualized
Cash Rent ($000)
   Initial Cash
Yield
   Initial
GAAP
Yield
   Month Closed  Primary
Lease
Expiration
1  Preferred Freezer Services of Richland LLC (Preferred Freezer Services, LLC & Preferred Freezer Services Operating, LLC) (1)  Richland  WA  Industrial  $152,000   $10,792    7.1%   8.6%  November  08/2035
2  McGuireWoods LLP (2)  Richmond  VA  Office   101,489    8,701    8.2%   9.0%  December  08/2030
2  TOTAL PROPERTY INVESTMENT           $253,489   $19,493    7.6%   8.8%      

 

CAPITAL RECYCLING

 

   PROPERTY DISPOSITIONS                          
                              
   Tenant  Location  Property
Type
  Gross
Disposition
Price
($000)
   Annualized NOI
($000)
   Month of
Disposition
   % Leased   Gross
Disposition
Price PSF
 
1  Vacant (3)  Rochester  NY  Office  $17,234   $-    December    0%  $76.26 

 

  Footnotes
(1) ConAgra Foods Inc. provides credit support.
(2)

Property is 100% leased. McGuireWoods LLP is primary tenant with 68% of the space.

Initial basis does not include $8.1 million for estimated earnout lease payments for developer leased space.

Initial yields include $4.0 million of earnout lease payments earned but not yet paid as of 12/31/2015.

(3) Property conveyed through foreclosure.

 

 13 
 

 

LEXINGTON REALTY TRUST

BUILD-TO-SUIT PROJECTS / FORWARD PURCHASE COMMITMENTS

12/31/2015

 

BUILD-TO-SUIT PROJECTED CONSTRUCTION FUNDING SCHEDULE (1)

 

   Location  Sq. Ft   Asset Type  Lease
Term (Years)
 

Maximum
Commitment/
Estimated
Completion

Cost ($000)

   Investment
balance as of
12/31/15
($000)
   Estimated Cash Investment Next 12 Months ($000)   Estimated
Completion/
Acquisition
Date
  Estimated
Initial
Cash
Yield
   Estimated
GAAP
Yield
 
                           Q1 2016   Q2 2016   Q3 2016   Q4 2016            
1  Anderson  SC   1,325,000   Industrial  20  $70,012   $23,826   $21,088   $24,536   $-   $-   2Q16   5.9%   7.3%
2  Lake Jackson  TX   664,000   Office  20   166,164    62,353    300    33,818    50,577    16,859   4Q 16   7.3%   8.9%
3  Charlotte  NC   201,000   Office  15   62,445    9,223    8,425    11,130    11,130    11,130   1Q 17   8.3%   9.5%
                                                             
3  TOTAL CONSOLIDATED BUILD-TO-SUIT PROJECTS (2)             $298,621   $95,402   $29,813   $69,484   $61,707   $27,989              
                                                             
1  Houston (3)  TX   274,000    Retail/Specialty  20  $86,491   $38,367   $15,269   $15,269   $15,269   $-   3Q 16   7.5%   7.5%
                                                             
1  TOTAL NON-CONSOLIDATED BUILD-TO-SUIT PROJECTS             $86,491   $38,367   $15,269   $15,269   $15,269   $-              
                                                             
4  TOTAL BUILD-TO-SUIT PROJECTS             $385,112   $133,769   $45,082   $84,753   $76,976   $27,989              

 

FORWARD PURCHASE COMMITMENTS (1)

 

   Tenant  Location  Property Type  Sq. Ft.   Estimated
Acquisition
Cost ($000)
   Estimated
Completion/
Acquisition
Date
  Estimated
Initial Cash
Yield
   Estimated
GAAP Yield
   Lease Term
1  FCA US LLC (F/K/A Chrysler Group LLC) (4)  Detroit, MI  Industrial   189,960   $29,680    1Q 16   7.4%   7.4%  20 yrs
                                    
1  TOTAL FORWARD PURCHASE COMMITMENTS                                

 

BUILD-TO-SUIT NOI (5)                    
   2011   2012   2013   2014   2015 
Net operating income ($000)  $1,156   $5,268   $11,920   $21,438   $27,462 

 

Footnotes

(1)Lexington can give no assurance that any of the build-to-suit projects or other potential investments that are under commitment or contract or in process will be completed.
(2)Investment balance in accordance with GAAP included in investment in real estate under construction. Aggregate equity invested is $98.2 million.
(3)Lexington has a 25% interest as of December 31, 2015. Lexington is providing construction financing up to $56.7 million to the joint venture, of which $8.5 million has been funded as of December 31, 2015. Estimated cash investments for the next 12 months are Lexington's estimated loan amounts. Lease contains annual CPI increases.
(4)Lexington funded a $2.5 million deposit. Property acquired January 2016.
(5)Net operating income generated from completed build-to-suit projects funded by Lexington beginning in 2010.

 

 14 
 

  

LEXINGTON REALTY TRUST

2015 Fourth Quarter Financing Summary

 

DEBT RETIRED                 
                  
Location  Tenant (Guarantor)  Property Type  Face / Satisfaction
($000)
   Fixed Rate   Maturity Date
                    
Consolidated Mortgage Debt:                   
Rochester, NY (1)  Vacant  Office  $17,234    6.21%  08/2016

 

PROPERTY LEVEL FINANCING

 

                  
Location  Tenant (Guarantor)  Property Type   Face
($000)
    Fixed Rate   Maturity Date
                    
Richland, WA  Preferred Freezer Services of Richland LLC (Preferred Freezer Services, LLC & Preferred Freezer Services Operating, LLC)  Industrial  $110,000    4.00%  01/2026

 

Footnotes

(1)Property conveyed through foreclosure.

 

 15 
 

  

LEXINGTON REALTY TRUST

2015 Fourth Quarter Leasing Summary

 

LEASE EXTENSIONS

 

   Tenant (Guarantor)  Location  Prior
Term
  Lease Expiration
Date
  Sq. Ft.   New Cash
Rent Per
Annum
($000)(1)
   Prior
Cash Rent
Per Annum
($000)
   New GAAP
Rent Per
Annum
($000)(1)
   Prior
GAAP Rent
Per Annum
($000)
 
                                    
   Office / Multi-Tenant                                     
1-3  Various  Honolulu  HI  2015  2016-2018   886   $10   $10   $10   $10 
                                         
3  Total office lease extensions               886   $10   $10   $10   $10 
                                         
   Industrial                                     
1  MAHLE Aftermarket Inc. (MAHLE Industries, Incorporated)  Olive Branch  MS  02/2016  02/2023   268,104   $871   $954   $906   $905 
2  Jacobson Warehouse Company, Inc.  Rockford  IL  12/2015  12/2018   150,000    525    476    471    488 
                                         
2  Total industrial lease extensions               418,104   $1,396   $1,430   $1,377   $1,393 
                                         
5  TOTAL EXTENDED LEASES               418,990   $1,406   $1,440   $1,387   $1,403 

 

NEW LEASES

 

   Tenant  Location  Lease
Expiration
 Date
  Sq. Ft.   New Cash
Rent Per
Annum
($000)(1)
   New GAAP
Rent Per
Annum
($000)(1)
 
   Office / Multi-Tenant Office                        
1  Charles Schwab & Co, Inc.  Westlake  TX  06/2021   130,199   $2,018   $3,476 
2  United States of America (2)  Florence  SC  01/2016   12,851    257    257 
3  International Business Machines Corporation  Farmers Branch  TX  04/2021   66,018    988    1,056 
4  Valdeshia Kelly and Corinthian Kelly  Honolulu  HI  12/2017   379    8    8 
                            
4  Total office new leases            209,447   $3,271   $4,797 
                            
   Industrial                        
1  United States Cold Storage, Inc.  McDonough  GA  08/2028   296,972   $2,109   $2,251 
                            
1  Total industrial new lease            296,972   $2,109   $2,251 
                            
5  TOTAL NEW LEASES            506,419   $5,380   $7,048 
                            
10  TOTAL NEW AND EXTENDED LEASES            925,409   $6,786   $8,435 

 

Footnotes

(1)Assumes twelve months rent from the later of 1/1/16 or full lease commencement/extension, excluding free rent periods as applicable.
(2)Tenant lease has expired, and tenant has vacated.

 

 16 
 

  

LEXINGTON REALTY TRUST

Other Revenue Data

12/31/2015

($000)

  

Other Revenue Data

 

   GAAP  Rent 
Asset Class  Twelve months ended 
    12/31/15 (1)    12/31/15
Percentage
    12/31/14
Percentage
 
Office  $192,863    50.1%   51.4%
Industrial   107,263    27.9%   23.0%
Land / Infrastructure   61,534    16.0%   14.3%
Multi-tenant   11,450    3.0%   8.7%
Retail/Specialty   11,879    3.0%   2.6%
   $384,989    100.0%   100.0%

 

   GAAP  Rent 
Credit Ratings  (2)  Twelve months ended 
    12/31/15 (1)    12/31/15
Percentage
    12/31/14
Percentage
 
Investment Grade  $132,787    34.5%   36.6%
Non-Investment Grade   57,419    14.9%   12.4%
Unrated   194,783    50.6%   51.0%
   $384,989    100.0%   100.0%

 

Weighted-Average Lease Term - Cash Basis As of 12/31/15   As of 12/31/14  
  12.6  years    12.1 years  

 

Weighted-Average Lease Term - Cash Basis - Adjusted (3) As of 12/31/15   As of 12/31/14  
    9.1 years    8.6 years  

 

Rent Estimates for Current Assets                  

 

Year  Cash  (4)   GAAP  (4)   Projected
Straight-line /
GAAP Rent
Adjustment
 
2016  $355,680   $401,712   $(46,032)
2017  $331,210   $372,673   $(41,463)

 

Footnotes

(1)Twelve months ended 12/31/2015 GAAP rent recognized for consolidated properties owned as of 12/31/2015.
(2)Credit ratings are based upon either tenant, guarantor or parent. Generally, multi-tenant assets are included in unrated.
(3)Adjusted to reflect NY land leases to the first purchase option date.
(4)Amounts assume (1) lease terms for non-cancellable periods only, (2) no new or renegotiated leases are entered into after 12/31/2015, and (3) no properties are sold or acquired after 12/31/2015.

 

 17 
 

  

LEXINGTON REALTY TRUST

Other Revenue Data (Continued)

12/31/2015

($000)

 

Same-Store NOI (1)(2)            

 

   Twelve months ended December 31, 
   2015   2014 
Total Base Rent  $302,827   $303,495 
Tenant Reimbursements   28,637    28,109 
Property Operating Expenses   (47,578)   (47,416)
Same-Store NOI  $283,886   $284,188 
           
Change in Same-Store NOI   (0.1)%     

 

Same-Store Percent Leased (2)

   As of 12/31/15   As of 12/31/14 
   97.6%   98.0%

 

Lease Escalation Data (3)

 

 

Footnotes

(1) NOI is on a consolidated cash basis for all consolidated properties except properties acquired/expanded and sold in 2015 and 2014 and excludes lease termination payments.
(2) Adjusted for potential foreclosure on the Bridgewater, NJ property.
(3) Based on twelve months consolidated cash base rents for single-tenant leases.  Excludes parking operations and $7.8 million in step-down leases.

 

 18 
 

  

LEXINGTON REALTY TRUST

Portfolio Detail By Asset Class

12/31/2015

( $000, except square footage)

 

Asset Class  YE 2012   YE 2013   YE 2014   YE 2015 
                     
Office                    
% of ABR (1)   64.3%   61.3%   51.4%   50.1%
LTL (5)   22.4%   26.8%   31.8%   23.4%
STL (6)   77.6%   73.2%   68.2%   76.6%
Leased   98.6%   99.0%   98.6%   99.6%
Wtd. Avg. Lease Term (2)   6.6    7.2    7.4    7.2 
Mortgage Debt  $1,078,345   $692,460   $426,635   $329,696 
% Investment Grade (1)   62.1%   57.2%   53.7%   48.7%
Square Feet   15,726,609    15,316,875    13,264,134    12,847,877 
Cash Base Rent  $198,183   $214,774   $192,865   $183,249 
                     
Industrial                    
% of ABR (1)   22.9%   23.2%   23.0%   27.9%
LTL (5)   33.7%   35.2%   42.8%   43.1%
STL (6)   66.3%   64.8%   57.2%   56.9%
Leased   99.6%   99.8%   99.7%   99.6%
Wtd. Avg. Lease Term (2)   7.5    7.2    7.9    9.5 
Mortgage Debt  $221,055   $206,209   $177,951   $292,293 
% Investment Grade (1)   23.1%   34.1%   29.3%   30.3%
Square Feet   21,317,359    21,473,994    22,612,691    25,561,136 
Cash Base Rent  $70,600   $84,039   $89,991   $105,032 
                     
Land/Infrastructure                    
% of ABR (1)   0.5%   4.9%   14.3%   16.0%
LTL (5)   100.0%   100.0%   100.0%   100.0%
STL (6)   0.0%   0.0%   0.0%   0.0%
Leased   100.0%   100.0%   100.0%   100.0%
Wtd. Avg. Lease Term (2)   19.1    72.7    73.1    70.3 
Wtd. Avg. Lease Term Adjusted (3)   19.1    23.7    22.8    22.8 
Mortgage Debt  $-   $213,500   $213,475   $242,494 
% Investment Grade (1)   0.0%   0.2%   0.4%   0.4%
Cash Base Rent  $1,219   $9,259   $22,717   $25,651 
                     
Multi-Tenant                    
% of ABR (1)   9.0%   7.9%   8.7%   3.0%
Leased   67.4%   66.4%   53.9%   44.1%
Wtd. Avg. Lease Term (2)   7.1    7.0    6.9    3.4 
Mortgage Debt  $102,582   $71,754   $116,763   $14,118 
% Investment Grade (1)   33.2%   34.5%   19.3%   36.9%
Square Feet   2,396,631    2,259,189    2,414,889    2,301,864 
Cash Base Rent  $25,169   $27,941   $34,458   $11,425 
                     
Retail/Specialty                    
% of ABR (1)   3.3%   2.7%   2.6%   3.0%
LTL (5)   15.3%   21.0%   28.1%   34.7%
STL (6)   84.7%   79.0%   71.9%   65.3%
Leased   99.3%   98.5%   94.3%   97.9%
Wtd. Avg. Lease Term (2)   8.0    7.2    9.1    8.4 
Mortgage Debt  $13,979   $13,566   $13,170   $12,724 
% Investment Grade (1)   22.0%   18.7%   22.4%   16.4%
Square Feet   1,755,608    1,489,267    1,447,724    1,395,517 
Cash Base Rent  $8,186   $7,947   $8,948   $9,557 
                     
Loans Receivable  $72,540   $99,443   $105,635   $95,871 
Construction in progress (4)  $71,634   $78,656   $121,184   $103,954 

 

Footnotes

(1)Percentage of GAAP rent.
(2)Cash basis.
(3)Cash basis adjusted to reflect NY land leases to the first purchase option date.
(4)Includes development classified as real estate under construction on a consolidated basis.
(5)Long-term leases ("LTL") are defined as leases having a term of ten years or longer.
(6)Short-term leases ("STL") are defined as leases having a term of less than ten years.

 

 19 
 

  

LEXINGTON REALTY TRUST

Portfolio Composition

12/31/2015

 

 As a Percent of Gross Book Value (1)

 

 

 

Portfolio Composition (2)

 

 

 

Footnotes

(1)Based on gross book value of assets as of 12/31/2015.
(2)Based on twelve months GAAP rent as of 12/31/2015.

 

 20 
 

  

LEXINGTON REALTY TRUST
Components of Net Asset Value
12/31/2015
($000)

 

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

 

Consolidated properties twelve month cash net operating income (NOI) (1)     
Office  $178,659 
Industrial   116,682 
Land/ Infrastructure   25,949 
Multi-Tenant   3,072 
Retail/Specialty   7,640 
Total Net Operating Income  $332,002 
      
Lexington's share of non-consolidated twelve month NOI (1)     
Land/Infrastructure  $244 
Office   2,218 
Retail/Specialty   1,213 
   $3,675 
Other income     
Advisory fees  $547 

 

 

 

In service assets not fairly valued by capitalized NOI method (1)     
Wholly-owned assets  $82,156 
      
Add other assets:     
Assets held for sale  $24,425 
Loans receivable   95,871 
Development investment at cost incurred   119,924 
Cash and cash equivalents   93,249 
Restricted cash   10,637 
Accounts receivable, net   7,193 
Other assets   18,505 
Total other assets  $369,804 
      
Liabilities:     
Corporate level debt  $1,321,247 
Mortgages and notes payable   882,952 
Liabilities held for sale   8,405 
Dividends payable   45,440 
Accounts payable, accrued expenses and other liabilities   67,136 
Preferred stock, at liquidation value   96,770 
Lexington's share of non-consolidated mortgages   8,591 
Total deductions  $2,430,541 
      
Common shares & OP units at 12/31/2015   238,395,417 

 

Footnotes

(1)Twelve months ended December 31, 2015 Cash NOI for the existing property portfolio excludes straight-line income, other GAAP adjustments, minority interests' share of NOI and NOI related to assets undervalued by a capitalized NOI method. Assets undervalued by a capitalized NOI method are identified generally by occupancies under 70%. For assets in this category an NOI capitalization approach is not appropriate and accordingly the company's net book value has been used. NOI has been adjusted for acquisitions, divestitures, and changes in occupancy during the period, as applicable.

 

 

 21 
 

  

LEXINGTON REALTY TRUST
Top Markets
12/31/2015

 

   Core Based Statistical Area (2)  Percent of
GAAP Rent as of
12/31/15  (1)
 
1  New York-Northern New Jersey-Long Island, NY-NJ-PA   16.5%
2  Dallas-Fort Worth-Arlington, TX   6.7%
3  Houston-Sugar Land-Baytown, TX   6.4%
4  Memphis, TN-MS-AR   4.4%
5  Kansas City, MO-KS   3.8%
6  Phoenix-Mesa-Scottsdale, AZ   3.8%
7  Denver-Aurora, CO   2.3%
8  Detroit-Warren-Livonia, MI   2.2%
9  Philadelphia-Camden-Wilmington, PA-NJ-DE-MD   2.2%
10  Boston-Cambridge-Quincy, MA-NH   2.1%
11  Columbus, OH   2.0%
12  Indianapolis-Carmel, IN   1.9%
13  Charlotte-Gastonia-Rock Hill, NC-SC   1.8%
14  Las Vegas-Paradise, NV   1.8%
15  San Jose-Sunnyvale-Santa Clara, CA   1.7%
16  Chicago-Naperville-Joliet, IL-IN-WI   1.6%
17  Atlanta-Sandy Springs-Marietta, GA   1.5%
18  Orlando-Kissimmee, FL   1.4%
19  Cincinnati-Middletown, OH-KY-IN   1.4%
20  Washington-Arlington-Alexandria, DC-VA-MD-WV   1.3%
   Total Top Markets (3)   66.8%

 

Footnotes

(1)Twelve months ended 12/31/2015 GAAP rent recognized for consolidated properties owned as of 12/31/2015.
(2)A Core Based Statistical Area is the official term for a functional region based around an urban center of at least 10,000 people, based on standards published by the Office of Management and Budget (OMB) in 2000. These standards are used to replace the definitions of metropolitan areas that were defined in 1990.
(3)Total shown may differ from detailed amounts due to rounding.

 

 22 
 

  

LEXINGTON REALTY TRUST

Single-Tenant Office Markets

12/31/2015

 

 

Footnotes

(1)Twelve months ended 12/31/2015 GAAP rent recognized for consolidated office properties owned as of 12/31/2015.
(2)A Core Based Statistical Area is the official term for a functional region based around an urban center of at least 10,000 people, based on standards published by the Office of Management and Budget (OMB) in 2000. These standards are used to replace the definitions of metropolitan areas that were defined in 1990.

 

 23 
 

 

LEXINGTON REALTY TRUST

Tenant Industry Diversification

12/31/2015

 

 

Footnotes

(1)Twelve months ended 12/31/2015 GAAP rent recognized for consolidated properties owned as of 12/31/2015.

 

 

 24 
 

 

LEXINGTON REALTY TRUST

Top 10 Tenants or Guarantors

12/31/2015

 

Top 10 Tenants or Guarantors - Cash Basis

 

Tenants or Guarantors  Number of
Leases
  Sq. Ft.
Leased
   Sq. Ft. Leased
as a Percent of
Consolidated
Portfolio (2)
   Cash Rent
as of
12/31/2015
($000) (1)
   Percent of
Cash Rent as of
12/31/2015
($000) (1) (2)
 
FedEx Corporation / Federal Express Corporation  3   787,829    1.9%  $12,569    3.8%
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)  7   2,053,359    4.9%   10,221    3.1%
United States of America  4   411,065    1.0%   7,997    2.4%
Nissan North America, Inc.  2   1,691,049    4.0%   7,895    2.4%
Swiss Re America Holding Corporation / Westport Insurance Corporation  2   476,123    1.1%   7,512    2.2%
Xerox Corporation  1   202,000    0.5%   7,070    2.1%
Michelin North America, Inc.  3   2,503,916    5.9%   7,039    2.1%
T-Mobile USA, Inc. / T-Mobile West Corporation  5   386,078    0.9%   6,920    2.1%
SM Ascott  LLC  1   -    0.0%   5,771    1.7%
Industrial Terminals Management, LLC (Maritime Holdings (Delaware) LLC)  1   132,449    0.3%   5,473    1.6%
   29   8,643,868    20.4%  $78,467    23.4%

 

Top 10 Tenants or Guarantors - GAAP Basis

 

Tenants or Guarantors  Number of
Leases
  Sq. Ft.
Leased
   Sq. Ft. Leased
as a Percent of
Consolidated
Portfolio (2)
   GAAP Rent
as of
12/31/2015
($000) (3)
   Percent of
GAAP Rent as
of 12/31/2015
($000) (3) (2)
 
SM Ascott  LLC  1   -    0.0%  $17,373    4.5%
FC-Canal Ground Tenant LLC  1   -    0.0%   14,890    3.9%
AL-Stone Ground Tenant LLC  1   -    0.0%   13,590    3.5%
FedEx Corporation / Federal Express Corporation  3   787,829    1.9%   12,897    3.3%
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)  7   2,053,359    4.9%   9,941    2.6%
United States of America  4   411,065    1.0%   9,559    2.5%
Nissan North America, Inc.  2   1,691,049    4.0%   8,092    2.1%
Swiss Re America Holding Corporation / Westport Insurance Corporation  2   476,123    1.1%   7,544    2.0%
Michelin North America, Inc.  3   2,503,916    5.9%   7,081    1.8%
Industrial Terminals Management, LLC (Maritime Holdings (Delaware) LLC)  1   132,449    0.3%   6,773    1.8%
   25   8,055,790    19.1%  $107,740    28.0%

 

Footnotes

(1)Twelve months ended 12/31/2015 cash rent recognized for consolidated properties owned as of 12/31/2015.
(2)Total shown may differ from detailed amounts due to rounding.
(3)Twelve months ended 12/31/2015 GAAP rent recognized for consolidated properties owned as of 12/31/2015.

 

 25 
 

  

LEXINGTON REALTY TRUST

Lease Rollover Schedule - Consolidated Single-Tenant Properties GAAP Basis

12/31/2015

($000)

 

Year  Number of
Leases
Expiring
   GAAP
Rent as of
12/31/2015
   Percent of
GAAP Rent
as of
12/31/2015
   Percent of
GAAP Rent
as of
12/31/2014
 
2016   11   $14,312    3.9%   5.1%
2017   19    26,134    7.1%   5.6%
2018   31    24,936    6.7%   7.1%
2019   20    29,459    8.0%   8.3%
2020   16    22,760    6.2%   7.8%
2021   13    22,828    6.2%   5.9%
2022   8    12,840    3.5%   3.5%
2023   7    14,104    3.8%   4.8%
2024   8    12,243    3.3%   3.6%
2025   20    33,495    9.1%   10.4%
Thereafter   65    156,952    42.4%   35.0%
                     
Total (1)   218   $370,063    100.0%     

 

 

Footnotes

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

 

 26 
 

  

LEXINGTON REALTY TRUST

Lease Rollover Schedule - Consolidated Properties GAAP Basis

12/31/2015

($000)

  

Year  Number of
Leases
Expiring
   GAAP
Rent as of
12/31/2015
   Percent of
GAAP Rent
as of
12/31/2015
 
2016   45   $15,240    4.0%
2017   30    26,566    7.0%
2018   37    27,092    7.2%
2019   26    30,889    8.2%
2020   18    23,092    6.1%
2021   16    24,551    6.5%
2022   9    12,916    3.4%
2023   8    14,385    3.8%
2024   8    12,243    3.2%
2025   21    33,605    8.9%
Thereafter   65    156,952    41.6%
                
Total (1)   283   $377,531    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 - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location   City   State   Note   Primary Tenant (Guarantor)   Sq.Ft.
Leased or
Available (1)
    Cash
Rent
as of
12/31/2015
($000) (2)
    GAAP
Rent
as of
12/31/2015
($000) (3)
    12/31/2015
Debt Balance
($000)
    Debt Maturity
OFFICE PROPERTIES                                                      
2016   1/31/2016   1600 Eberhardt Rd.   Temple   TX     Nextel of Texas, Inc. (Nextel Finance Company)     54,683       842       451       7,463     01/2016
    4/30/2016   11511 Luna Rd.   Farmers Branch   TX     Haggar Clothing Co. (Texas Holding Clothing Corporation and Haggar Corp.)     114,489       1,563       2,023       18,380     07/2016
    5/31/2016   1200 Jupiter Rd.   Garland   TX     Raytheon Company     278,759       1,506       1,731       -     -
    7/8/2016   1460 Tobias Gadsen Blvd.   Charleston   SC   13   Hagemeyer North America, Inc.     50,076       860       1,395       7,185     02/2021
    7/14/2016   1400 Northeast McWilliams Rd.   Bremerton   WA     Nextel West Corporation (Nextel Finance Company)     60,200       1,215       1,215       5,534     04/2016
    9/30/2016   2000 Eastman Dr.   Milford   OH     Siemens Corporation     221,215       2,486       2,318       -     -
    10/31/2016   104 & 110 South Front St.   Memphis   TN     Hnedak Bobo Group, Inc.     37,229       519       501       3,555     01/2017
2017   1/31/2017   10300 Kincaid Dr.   Fishers   IN   16   Roche Diagnostics Operations, Inc.     193,000       3,530       4,410       -     -
        1311 Broadfield Blvd.   Houston   TX   5   Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.)     155,040       2,636       2,657       -     -
    3/31/2017   1701 Market St.   Philadelphia   PA     Car-Tel Communications, Inc.     1,220       56       56       -     -
    6/30/2017   10419 North 30th St.   Tampa   FL   9   Time Customer Service, Inc.  (Time Incorporated)     132,981       1,499       1,437       -     -
    9/30/2017   9201 East Dry Creek Rd.   Centennial   CO     Arrow Electronics, Inc.     128,500       2,732       3,032       -     -
    10/31/2017   4455 American Way   Baton Rouge   LA     New Cingular Wireless PCS, LLC     70,100       1,061       1,058       -     -
        5201 West Barraque St.   Pine Bluff   AR     Entergy Services, Inc.     27,189       225       277       -     -
    11/30/2017   800 East Canal St.   Richmond   VA     CRG-Richmond Tenant, LLC     51,450       64       64       -     -
        6200 Northwest Pkwy.   San Antonio   TX     United HealthCare Services, Inc. / PacifiCare Healthsystems, LLC     142,500       1,971       1,866       -     -
2018   1/31/2018   820 Gears Rd.   Houston   TX     Ricoh Americas Corporation     78,895       1,062       1,154       -     -
    2/28/2018   850-950 Warrenville Rd.   Lisle   IL     Flexible Steel Lacing Company, d/b/a Flexco, Inc.     7,535       116       116       -     -
    5/30/2018   13651 McLearen Rd.   Herndon   VA     United States of America     159,644       3,589       3,402       -     -
    5/31/2018   8900 Freeport Pkwy.   Irving   TX     Pacific Union Financial, LLC.     43,396       879       784       -     -
    6/30/2018   100 Barnes Rd.   Wallingford   CT     3M Company     44,400       502       507       -     -
        420 Riverport Rd.   Kingsport   TN     Kingsport Power Company     42,770       310       128       -     -
    8/31/2018   2706 Media Center Dr.   Los Angeles   CA     Sony Electronics Inc.     20,203       214       214       -     -
        3500 North Loop Rd.   McDonough   GA     Litton Loan Servicing LP     62,218       1,309       928       -     -
    9/30/2018   1701 Market St.   Philadelphia   PA     CBC Restaurant Corp.     8,070       224       211       -     -
    10/31/2018   3943 Denny Ave.   Pascagoula   MS     Huntington Ingalls Incorporated     94,841       593       593       -     -
    12/22/2018   5200 Metcalf Ave.   Overland Park   KS     Swiss Re America Holding Corporation / Westport Insurance Corporation     320,198       5,122       5,154       34,134     05/2019
    12/31/2018   2550 Interstate Dr.   Harrisburg   PA     AT&T Services, Inc.     61,766       1,171       1,265       -     -
2019   1/31/2019   2999 Southwest 6th St.   Redmond   OR     VoiceStream PCS I, LLC / T-Mobile West Corporation (T-Mobile USA, Inc.)     77,484       1,658       1,469       -     -
    4/1/2019   9201 Stateline Rd.   Kansas City   MO     Swiss Re America Holding Corporation / Westport Insurance Corporation     155,925       2,390       2,390       16,271     05/2019
    6/19/2019   3965 Airways Blvd.   Memphis   TN     Federal Express Corporation     521,286       6,974       7,013       -     -
    6/30/2019   3265 East Goldstone Dr.   Meridian   ID     VoiceStream PCS Holding, LLC / T-Mobile PCS Holdings, LLC (T-Mobile USA, Inc.)     77,484       1,409       1,105       9,322     08/2019
    7/15/2019   19019 North 59th Ave.   Glendale   AZ     Honeywell International Inc.     252,300       1,878       1,902       -     -
    7/31/2019   500 Jackson St.   Columbus   IN     Cummins, Inc.     390,100       4,661       4,540       20,986     07/2019
    10/31/2019   10475 Crosspoint Blvd.   Indianapolis   IN     John Wiley & Sons, Inc.     123,416       2,257       2,269       -     -
        9601 Renner Blvd.   Lenexa   KS     VoiceStream PCS II Corporation (T-Mobile USA, Inc.)     77,484       1,434       1,142       9,463     12/2019
    12/31/2019   400 Butler Farm Rd.   Hampton   VA     Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company)     100,632       986       1,006       -     -
        850-950 Warrenville Rd.   Lisle   IL     National-Louis University / James J. Benes & Associates, Inc.     91,879       1,549       1,566       9,449     06/2016
2020   2/14/2020   5600 Broken Sound Blvd.   Boca Raton   FL     Canon Solutions America, Inc. (Oce - USA Holding, Inc.)     143,290       2,325       2,244       19,624     02/2020
    5/31/2020   2401 Cherahala Blvd.   Knoxville   TN     AdvancePCS, Inc. / CaremarkPCS, L.L.C.     59,748       740       773       -     -
    6/30/2020   3711 San Gabriel   Mission   TX     VoiceStream PCS II Corporation /  T-Mobile West Corporation     75,016       994       900       -     -
    7/31/2020   13775 McLearen Rd.   Herndon   VA   12   Orange Business Services U.S., Inc. (Equant N.V.)     132,677       1,722       1,729       -     -
    8/31/2020   133 First Park Dr.   Oakland   ME     Omnipoint Holdings, Inc. (T-Mobile USA, Inc.)     78,610       1,425       1,147       8,850     10/2020
    9/30/2020   600 Business Center Dr.   Lake Mary   FL     JPMorgan Chase Bank, National Association     125,155       1,637       1,757       -     -
        9200 South Park Center Loop   Orlando   FL     Zenith Education Group, Inc. (ECMC Group, Inc.)     59,927       1,128       1,136       9,471     02/2017
        550 International Parkway   Lake Mary   FL     JPMorgan Chase Bank, National Association     125,920       1,647       1,762       -     -
    10/31/2020   12209 West Markham St.   Little Rock   AR     Entergy Arkansas, Inc.     36,311       237       237       -     -

 

 28 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location   City   State   Note   Primary Tenant (Guarantor)   Sq.Ft.
Leased or
Available (1)
    Cash
Rent
as of
12/31/2015
($000) (2)
    GAAP
Rent
as of
12/31/2015
($000) (3)
    12/31/2015
Debt Balance
($000)
    Debt Maturity
OFFICE PROPERTIES                          
      2550 Interstate Dr.  Harrisburg  PA    AXA Equitable Life Insurance Company   2,417    37    159    -   -
2021  1/31/2021  1600 Eberhardt Rd.  Temple  TX    Nextel of Texas, Inc. (Nextel Finance Company)   54,117    833    447    -   -
      1701 Market St.  Philadelphia  PA    Morgan, Lewis & Bockius LLP   289,432    4,287    4,298    -   -
   4/30/2021  11511 Luna Rd.  Farmers Branch  TX  11  International Business Machines Corporation   66,018    902    1,166    -   -
   6/30/2021  1415 Wyckoff Rd.  Wall  NJ    New Jersey Natural Gas Company   157,511    3,543    3,543    17,536   01/2021
   8/31/2021  333 Three D Systems Circle  Rock Hill  SC    3D Systems Corporation   80,028    669    688    -   -
   9/30/2021  2050 Roanoke Rd.  Westlake  TX  18  TD Auto Finance LLC / Charles Schwab & Co, Inc.   130,199    1,696    1,725    -   -
   11/30/2021  29 South Jefferson Rd.  Whippany  NJ    CAE SimuFlite, Inc. (CAE INC.)   123,734    2,498    2,327    13,700   11/2021
   12/31/2021  2800 Waterford Lake Dr.  Midlothian  VA    Alstom Power, Inc.   99,057    2,206    2,184    -   -
2022  1/31/2022  26210 and 26220 Enterprise Court  Lake Forest  CA    Apria Healthcare, Inc. (Apria Healthcare Group, Inc.)   100,012    1,333    1,199    -   -
   4/30/2022  4400 Northcorp Pkwy.  Palm Beach Gardens  FL    The Weiss Group, LLC   18,500    246    246    -   -
   6/30/2022  8555 South River Pkwy.  Tempe  AZ    DA Nanomaterials L.L.C./ Air Products and Chemicals, Inc.   95,133    1,606    1,707    -   -
   7/31/2022  1440 E 15th Street  Tucson  AZ    CoxCom, LLC   28,591    517    517    -   -
   11/30/2022  4201 Marsh Ln.  Carrollton  TX    Carlson Restaurants Inc. (Carlson, Inc.)   130,000    2,030    1,866    -   -
   12/31/2022  147 Milk St.  Boston  MA    Atrius Health, Inc.   52,337    1,701    1,661    12,302   12/2018
      231 N. Martingale Rd.  Schaumburg  IL    CEC Educational Services, LLC (Career Education Corporation)   317,198    4,312    4,305    -   -
2023  2/28/2023  1315 West Century Dr.  Louisville  CO    Rogue Wave Software, Inc.   20,000    4    26    -   -
      2211 South 47th St.  Phoenix  AZ  23  Avnet, Inc.   176,402    2,203    2,697    -   -
   3/31/2023  8900 Freeport Pkwy.  Irving  TX    Nissan Motor Acceptance Corporation (Nissan North America, Inc.)   225,049    3,603    3,425    -   -
   12/14/2023  3333 Coyote Hill Rd.  Palo Alto  CA    Xerox Corporation   202,000    7,070    6,642    48,512   12/2023
2024  2/14/2024  1362 Celebration Blvd.  Florence  SC    MED3000, Inc.   32,000    543    573    -   -
   5/31/2024  3476 Stateview Blvd.  Fort Mill  SC    Wells Fargo Bank, N.A.   169,083    1,804    1,948    -   -
      3480 Stateview Blvd.  Fort Mill  SC    Wells Fargo Bank, N.A.   169,218    1,805    2,026    -   -
   8/31/2024  10475 Crosspoint Blvd.  Indianapolis  IN    RGN-Indianapolis I, LLC   14,236    288    287    -   -
   10/31/2024  1409 Centerpoint Blvd.  Knoxville  TN    Alstom Power, Inc.   84,404    1,106    1,255    -   -
   12/31/2024  12000 & 12025 Tech Center Dr.  Livonia  MI    Kelsey-Hayes Company (TRW Automotive Inc.)   180,230    1,574    1,691    -   -
2025  1/31/2025  1401 Nolan Ryan Expy.  Arlington  TX    Triumph Aerostructures, LLC (Triumph Group, Inc.)   111,409    1,649    1,618    -   -
   2/28/2025  6555 Sierra Dr.  Irving  TX    TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC)   247,254    3,000    2,825    -   -
      1401 Nolan Ryan Expy.  Arlington  TX    Cyient, Inc. (Infotech Enterprise Limited)   13,590    173    166    -   -
   3/14/2025  601 & 701 Experian Pkwy.  Allen  TX    Experian Information Solutions, Inc. / TRW, Inc.(Experian Holdings, Inc.)   292,700    3,073    2,966    -   -
   3/31/2025  2706 Media Center Dr.  Los Angeles  CA    Bank of America, National Association   62,323    -    910    -   -
   5/31/2025  1701 Market St.  Philadelphia  PA    TruMark Financial Credit Union   2,641    139    139    -   -
   6/30/2025  2500 Patrick Henry Pkwy.  McDonough  GA    Georgia Power Company   111,911    1,306    1,328    -   -
   9/30/2025  10001 Richmond Ave.  Houston  TX  11  Schlumberger Holdings Corp.   554,385    7,406    7,030    -   -
   11/30/2025  11707 Miracle Hills Dr.  Omaha  NE    Infocrossing, Inc.   85,200    1,167    1,167    7,608   04/2016
      2550 Interstate Dr.  Harrisburg  PA    Crump Life Insurance Services Inc.   23,535    8    8    -   -
   12/31/2025  2005 East Technology Cir.  Tempe  AZ    Infocrossing, Inc.   60,000    1,128    1,128    7,185   04/2016
      4001 International Pkwy.  Carrollton  TX    Motel 6 Operating, LP   138,443    2,068    2,226    -   -
2026  3/31/2026  500 Olde Worthington Rd.  Westerville  OH    InVentiv Communications, Inc.   97,000    836    1,219    -   -
   4/30/2026  800 East Canal St.  Richmond  VA    Richmond Belly Ventures, LLC (David Duke, Lauren Duke, Terrence Kee, Cara Kee and John Bokel)   2,568    -    -    -   -
   11/30/2026  500 Kinetic Dr.  Huntington  WV    AMZN WVCS LLC (Amazon.com, Inc.)   68,693    1,070    1,268    6,500   02/2017
   12/29/2026  5500 New Albany Rd.  Columbus  OH    Evans, Mechwart, Hambleton & Tilton, Inc.   104,807    1,613    1,737    -   -
2027  4/30/2027  1315 West Century Dr.  Louisville  CO    Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC)   86,877    1,153    1,321    -   -
   6/30/2027  3902 Gene Field Rd  St. Joseph  MO    Boehringer Ingelheim Vetmedica, Inc. (Boehringer Ingelheim USA Corporation)   98,849    1,803    1,993    -   -
   7/6/2027  2221 Schrock Rd.  Columbus  OH    MS Consultants, Inc.   42,290    589    641    -   -
   8/7/2027  25 Lakeview Dr.  Jessup  PA    TMG Health, Inc.   150,000    2,004    2,501    -   -

 

 29 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location   City   State   Note   Primary Tenant (Guarantor)   Sq.Ft.
Leased or
Available (1)
    Cash
Rent
as of
12/31/2015
($000) (2)
    GAAP
Rent
as of
12/31/2015
($000) (3)
    12/31/2015
Debt Balance
($000)
    Debt Maturity
OFFICE PROPERTIES                          
   10/31/2027  11201 Renner Blvd.  Lenexa  KS    United States of America   169,585    4,353    6,102    36,666   11/2027
   11/30/2027  1700 Millrace Dr.  Eugene  OR  10  Oregon Research Institute / Educational Policy Improvement Center   80,011    1,681    2,079    -   -
   12/31/2027  333 Mt. Hope Ave.  Rockaway  NJ    Atlantic Health System, Inc.   92,326    329    1,156    -   -
2028  4/30/2028  9655 Maroon Circle  Englewood  CO    TriZetto Corporation   166,912    3,495    3,843    -   -
2029  1/31/2029  6226 West Sahara Ave.  Las Vegas  NV    Nevada Power Company   282,000    3,089    4,253    -   -
   3/31/2029  2800 High Meadow Circle  Auburn Hills  MI    Faurecia USA Holdings, Inc.   278,000    2,513    2,870    -   -
2030  7/31/2030  3940 South Teller St.  Lakewood  CO  11  Addenbrooke Classical Academy   68,165    406    664    -   -
   8/31/2030  800 East Canal St.  Richmond  VA    McGuireWoods LLP   224,537    524    580    -   -
   9/30/2030  810 Gears Rd.  Houston  TX    United States of America   68,985    -    -    -   -
      800 East Canal St.  Richmond  VA    CCA Industries, Inc. (The Riverstone Group, LLC),   25,707    35    56    -   -
      800 East Canal St.  Richmond  VA    Towne Bank   26,047    -    -    -   -
2032  10/31/2032  143 Diamond Avenue  Parachute  CO    Encana Oil and Gas (USA) Inc. (Alenco Inc.)   49,024    1,029    1,284    -   -
   12/31/2032  3030 North 3rd St.  Phoenix  AZ    CopperPoint Mutual Insurance Company   252,400    4,017    4,951    -   -
2033  11/30/2033  1331 Capitol Ave.  Omaha  NE    The Gavilon Group, LLC   127,810    2,830    3,311    -   -
   12/31/2033  3000 Busch Lake Blvd.  Tampa  FL    BluePearl Holdings, LLC   17,000    489    489    -   -
      2910 Busch Lake Blvd.  Tampa  FL    BluePearl Holdings, LLC   2,500    55    55    -   -
      2950  Busch Lake Blvd.  Tampa  FL    BluePearl Holdings, LLC   8,000    155    155    -   -
      19311  SH 249  Houston  TX    BluePearl Holdings, LLC   12,622    219    219    -   -
2039  3/31/2039  854 Paragon Way  Rock Hill  SC    Physicians Choice Laboratory Services, LLC   104,497    1,898    2,339    -   -
2088  7/8/2088  800 East Canal St.  Richmond  VA    The City of Richmond, Virginia   -    33    33    -   -
N/A  N/A  1701 Market St.  Philadelphia  PA    Parking Operations   -    2,545    2,545    -   -
   Vacancy  10475 Crosspoint Blvd.  Indianapolis  IN    (Available for Lease)   3,764    -    -    -   -
      1701 Market St.  Philadelphia  PA    (Available for Lease)   2,674    -    -    -   -
      810 Gears Rd.  Houston  TX    (Available for Lease)   9,910    -    -    -   -
      1401 Nolan Ryan Expy.  Arlington  TX    (Available for Lease)   36,809    46    46    -   -
OFFICE TOTAL/WEIGHTED AVERAGE           99.6% Leased   12,847,877   $183,249   $192,863   $329,696    

 

 30 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant (Guarantor)  Sq. Ft.
Leased or
Available (1)
   Cash
Rent
as of
12/31/2015
($000) (2)
   GAAP
Rent
as of
12/31/2015
($000) (3)
   12/31/2015
Debt Balance
($000)
   Debt Maturity
INDUSTRIAL PROPERTIES                                   
2016  5/31/2016  291 Park Center Dr.  Winchester  VA  7  Kraft Foods Group, Inc.   344,700    1,295    1,289    -   -
   7/31/2016  7111 Crabb Rd.  Temperance  MI    Michelin North America, Inc.   744,570    2,286    2,286    -   -
   12/31/2016  2935 Van Vactor Dr.  Plymouth  IN    Bay Valley Foods, LLC   300,500    834    801    5,807   09/2016
      3686 South Central Ave.  Rockford  IL  24  Pierce Packaging Co.   93,000    302    302    -   -
2017  2/28/2017  3456 Meyers Ave.  Memphis  TN    Sears, Roebuck and Co. / Sears Logistics Services   780,000    1,592    1,694    -   -
   4/30/2017  3600 Army Post Rd.  Des Moines  IA    HP Enterprise Services, LLC   405,000    2,616    2,052    -   -
   5/31/2017  191 Arrowhead Dr.  Hebron  OH    Owens Corning Insulating Systems, LLC   250,410    554    554    -   -
      200 Arrowhead Dr.  Hebron  OH    Owens Corning Insulating Systems, LLC   400,522    886    884    -   -
   6/30/2017  7500 Chavenelle Rd.  Dubuque  IA    The McGraw-Hill Companies, Inc.   330,988    1,286    1,164    9,055   06/2017
   9/30/2017  250 Swathmore Ave.  High Point  NC    Steelcase Inc.   244,851    1,134    1,087    -   -
   10/31/2017  43955 Plymouth Oaks Blvd.  Plymouth  MI    Tower Automotive Operations USA I, LLC  / Tower Automotive Products Inc. (Tower Automotive, Inc.)   290,133    1,378    1,474    -   -
   12/31/2017  2203 Sherrill Dr.  Statesville  NC    Ozburn-Hessey Logistics, LLC (OHH Acquisition Corporation)   639,800    2,029    1,916    -   -
2018  6/30/2018  1133 Poplar Creek Rd.  Henderson  NC    Staples, Inc.   196,946    825    815    -   -
      1650-1654 Williams Rd.  Columbus  OH    ODW Logistics, Inc.   772,450    1,347    1,342    -   -
   9/30/2018  50 Tyger River Dr.  Duncan  SC    Plastic Omnium Auto Exteriors, LLC   221,833    1,025    1,025    -   -
      904 Industrial Rd.  Marshall  MI    Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.)   246,508    841    698    -   -
   12/31/2018  120 Southeast Pkwy. Dr.  Franklin  TN    Essex Group, Inc. (United Technologies Corporation)   289,330    735    735    -   -
      749 Southrock Dr.  Rockford  IL    Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.)   150,000    476    485    -   -
2019  10/17/2019  10345 Philipp Pkwy.  Streetsboro  OH    L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.)   649,250    2,817    2,611    17,626   09/2019
   12/31/2019  2415 US Hwy. 78 East  Moody  AL    Michelin North America, Inc.   595,346    1,366    1,408    -   -
2020  1/31/2020  101 Michelin Dr.  Laurens  SC    Michelin North America, Inc.   1,164,000    3,387    3,387    -   -
   3/31/2020  2425 Hwy. 77 North  Waxahachie  TX    James Hardie Building Products, Inc. (James Hardie NV & James Hardie Industries NV)   335,610    3,400    3,400    -   -
   5/31/2020  359 Gateway Dr.  Lavonia  GA    TI Group Automotive Systems, LLC (TI Automotive Ltd.)   133,221    1,200    952    7,676   12/2020
   6/30/2020  3102 Queen Palm Dr.  Tampa  FL    Time Customer Service, Inc. (Time Incorporated)   229,605    1,413    1,276    -   -
   9/30/2020  3350 Miac Cove Rd.  Memphis  TN    Mimeo.com, Inc.   107,400    438    409    -   -
   12/19/2020  1901 Ragu Dr.  Owensboro  KY  6  Unilever Supply Chain, Inc. (Unilever United States, Inc.)   443,380    1,196    1,492    -   -
2021  3/31/2021  2455 Premier Dr.  Orlando  FL    Walgreen Co. / Walgreen Eastern Co.   205,016    508    786    -   -
   5/31/2021  477 Distribution Pkwy.  Collierville  TN    Federal Express Corporation / FedEx Techconnect, Inc.   126,213    825    749    -   -
   9/30/2021  3820 Micro Dr.  Millington  TN    Ingram Micro L.P. (Ingram Micro Inc.)   701,819    1,691    1,812    -   -
   10/25/2021  6938 Elm Valley Dr.  Kalamazoo  MI    Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited)   150,945    2,027    1,747    -   -
   11/30/2021  2880 Kenny Biggs Rd.  Lumberton  NC    Quickie Manufacturing Corporation   423,280    1,374    1,356    -   -
2022  3/31/2022  5417 Campus Dr.  Shreveport  LA    The Tire Rack, Inc.   257,849    1,276    1,339    -   -
2023  2/28/2023  7670 Hacks Cross Rd.  Olive Branch  MS    MAHLE Aftermarket Inc. (MAHLE Industries, Incorporated)   268,104    954    853    -   -
   12/31/2023  1601 Pratt Ave.  Marshall  MI    Autocam Corporation   58,707    305    305    -   -
2024  4/30/2024  113 Wells St.  North Berwick  ME    United Technologies Corporation   993,685    1,992    1,827    4,810   04/2019
   5/31/2024  901 East Bingen Point Way  Bingen  WA    The Boeing Company   124,539    2,516    2,636    -   -
2025  6/30/2025  10000 Business Blvd.  Dry Ridge  KY    Dana Light Axle Products, LLC (Dana Holding Corporation and Dana Limited)   336,350    1,346    1,346    -   -
      301 Bill Bryan Rd.  Hopkinsville  KY    Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)   424,904    1,687    1,687    -   -
      4010 Airpark Dr.  Owensboro  KY    Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)   211,598    1,208    1,208    -   -
      730 North Black Branch Rd.  Elizabethtown  KY    Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)   167,770    537    537    -   -
      750 North Black Branch Rd.  Elizabethtown  KY    Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)   539,592    2,838    2,838    -   -
   7/14/2025  590 Ecology Ln.  Chester  SC    Boral Stone Products LLC (Boral Limited)   420,597    2,240    1,646    8,738   08/2025
   7/31/2025  7005 Cochran Rd.  Glenwillow  OH    Royal Appliance Mfg. Co.   458,000    2,065    2,172    15,326   09/2016
   12/31/2025  1700 47th Ave North  Minneapolis  MN    Owens Corning Roofing and Asphalt, LLC   18,620    550    550    -   -
2026  3/30/2026  121 Technology Dr.  Durham  NH  15  Heidelberg Americas, Inc. (Heidelberger Druckmaschinen AG) / Goss International Americas, Inc. (Goss International Corporation)   500,500    2,480    2,537    -   -
   3/31/2026  633 Garrett Pkwy.  Lewisburg  TN    Calsonic Kansei North America, Inc.   310,000    1,206    1,299    -   -
   6/30/2026  351 Chamber Dr.  Chillicothe  OH    The Kitchen Collection, Inc.   475,218    1,075    1,159    -   -

 

 31 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location  City  State  Note  Primary Tenant (Guarantor)  Sq. Ft.
Leased or
Available (1)
   Cash
Rent
as of
12/31/2015
($000) (2)
   GAAP
Rent
as of
12/31/2015
($000) (3)
   12/31/2015
Debt Balance
($000)
   Debt Maturity
INDUSTRIAL PROPERTIES                                  
   9/30/2026  900 Industrial Blvd.  Crossville  TN    Dana Commercial Vehicle Products, LLC   222,200    578    578    -   -
   10/31/2026  5001 Greenwood Rd.  Shreveport  LA    Libbey Glass Inc. (Libbey Inc.)   646,000    2,113    2,165    19,000   07/2017
   11/30/2026  250 Rittenhouse Cir.  Bristol  PA    Northtec LLC (The Estée Lauder Companies Inc.)   241,977    1,092    1,146    -   -
      736 Addison Rd.  Erwin  NY    Corning Property Management Corporation   408,000    1,320    1,284    7,887   10/2018
2027  2/28/2027  554 Nissan Parkway  Canton  MS    Nissan North America, Inc.   1,466,000    4,292    4,667    -   -
   4/30/2027  2424 Alpine Rd.  Eau Claire  WI  20  Silver Spring Foods, Inc. (Huntsinger Farms, Inc.)   159,000    1,070    1,002    -   -
   12/31/2027  10590 Hamilton Ave.  Cincinnati  OH    The Hillman Group, Inc.   264,598    781    813    -   -
2028  3/31/2028  29-01-Borden Ave./29-10 Hunters Point Ave.  Long Island City  NY    FedEx Ground Package System, Inc. (FedEx Corporation)   140,330    4,770    5,135    49,144   03/2028
   8/31/2028  1420 Greenwood Rd.  McDonough  GA  19  Americold Logistics, LLC / United States Cold Storage, Inc   296,972    2,721    2,541    22,224   11/2017
2029  11/24/2029  318 Pappy Dunn Blvd.  Anniston  AL    International Automotive Components Group North America, Inc.   276,782    1,574    1,740    -   -
2030  3/31/2030  549 Wingo Rd.  Byhalia  MS    Asics America Corporation (Asics Corporation)   855,878    3,600    4,045    15,000   06/2016
   5/31/2030  3301 Stagecoach Rd. NE  Thomson  GA    Hollander Sleep Products, LLC  (Hollander Home Fashions Holdings)   208,000    550    610    -   -
2031  5/31/2031  671 Washburn Switch Rd.  Shelby  NC    Clearwater Paper Corporation   673,518    2,297    2,601    -   -
2033  10/31/2033  1001 Innovation Road    Rantoul  IL    Easton-Bell Sports, Inc.   813,126    3,487    4,146    -   -
2034  9/30/2034  5625 North Sloan Ln.  North Las Vegas  NV    Nicholas and Co., Inc.   180,235    2,151    2,557    -   -
2035  3/31/2035  7007 F.M. 362  Brookshire  TX    Orizon Industries, Inc. (Spitzer Industries, Inc.)   262,095    1,201    1,458    -   -
      13863 Industrial Road  Houston  TX    Curtis Kelly, Inc. (Spitzer Industries, Inc.)   187,800    1,531    1,859    -   -
   6/30/2035  111 West Oakview Pkwy.  Oak Creek  WI    Stella & Chewy's, LLC   164,007    837    942    -   -
   8/31/2035  2800 Polar Way  Richland  WA  21  Preferred Freezer Services of Richland LLC (Preferred Freezer Services, LLC & Preferred Freezer Services Operating, LLC)   456,412    1,559    1,897    110,000   01/2026
N/A  Vacancy  324 Industrial Park Rd.  Franklin  NC  11  (Available for Lease)   72,868    150    150    -   -
      3350 Miac Cove Rd.  Memphis  TN    (Available for Lease)   32,679    -    -    -   -
INDUSTRIAL TOTAL/WEIGHTED AVERAGE           99.6% Leased   25,561,136   $105,032   $107,263   $292,293    

 

 32 
 

  

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
Expiration
  Property Location   City   State   Note     Primary Tenant (Guarantor)   Sq.Ft.
Leased or
Available (1)
    Cash
Rent
as of
12/31/2015
($000) (2)
    GAAP
 Rent
as of
12/31/2015
($000) (3)
    12/31/2015
Debt Balance
($000)
    Debt Maturity
LAND AND INFRASTRUCTURE PROPERTIES                                                      
2029   1/31/2029   175 Holt Garrison Pkwy.   Danville   VA       Home Depot USA, Inc.     -       260       216       -     -
2032   4/30/2032   13930 Pike Rd.   Missouri City   TX       Vulcan Construction Materials, LP (Vulcan Materials Company)     -       1,843       2,123       -     -
2038   3/31/2038   13901/14035 Industrial Rd.   Houston   TX       Industrial Terminals Management, L.L.C. (Maritime Holdings (Delaware) LLC)     132,449       5,473       6,773       -     -
2048   12/31/2048   30 Light St   Baltimore   MD       30 Charm City, LLC     -       120       120       -     -
2055   1/31/2055   499 Derbyshire Drive   Venice   FL       Littlestone Brotherhood LLC     31,180       1,196       1,805       -     -
2112   8/31/2112   201-215 N. Charles St.   Baltimore   MD       201 NC Leasehold LLC     -       23       23       -     -
    10/31/2112   350 and 370-372 Canal St.   New York   NY       FC-Canal Ground Tenant LLC     -       4,946       14,890       69,265     01/2027
        309-313 West 39th St.   New York   NY   17     SM Ascott LLC     -       5,771       17,373       80,818     01/2027
        8-12 Stone St.   New York   NY       AL-Stone Ground Tenant LLC     -       4,514       13,590       63,218     01/2027
2113   10/31/2113   15 West 45th St.   New York   NY       ZE-45 Ground Tenant LLC     -       1,505       4,621       29,193     01/2025
LAND AND INFRASTRUCTURE TOTAL/WEIGHTED AVERAGE         100.0% Leased     163,629     $ 25,651     $ 61,534     $ 242,494      

 

 33 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
 Expiration
  Property Location  City  State  Note  Primary Tenant  Sq.Ft.   Percentage
Leased
   Cash
Rent
as of
12/31/2015
($000) (2)
   GAAP
 Rent
as of
12/31/2015
($000) (3)
   12/31/2015
Debt
 Balance
 ($000)
   Debt Maturity
MULTI-TENANT PROPERTIES (8,14)                                        
Various  Various  13430 North Black Canyon Fwy.  Phoenix  AZ    Multi-Tenant   138,940    92%   2,392    2,368    -   -
      1501 Nolan Ryan Expy.  Arlington  TX    Multi-Tenant   74,739    0%   0    0    -   -
      2210 Enterprise Dr.  Florence  SC    Caliber Funding, LLC   176,557    28%   787    746    -   -
      26555 Northwestern Pkwy.  Southfield  MI  11  Multi-Tenant   359,645    0%   97    216    -   -
      275 Technology Dr.  Canonsburg  PA    Multi-Tenant   107,872    0%   0    0    -   -
      33 Commercial St.  Foxborough  MA  11  Multi-Tenant   160,719    5%   3,797    3,797    -   -
      3165 McKelvey Rd.  Bridgeton  MO    BJC Health System   51,067    50%   434    403    -   -
      4200 Northcorp Pkwy.  Palm Beach Gardens  FL    Multi-Tenant   95,065    100%   1,212    1,231    -   -
      6050 Dana Way  Antioch  TN    Multi-Tenant   674,528    98%   1,947    1,930    -   -
      700 US Hwy. Route 202-206  Bridgewater  NJ    Multi-Tenant   115,558    0%   0    0    14,118   03/2016
      700 Oakmont Ln.  Westmont  IL    Multi-Tenant   269,715    0%   0    0    -   -
      King St./1042 Fort St. Mall  Honolulu  HI    Multi-Tenant   77,459    63%   759    759    -   -
MULTI-TENANT TOTAL/WEIGHTED AVERAGE           44.1% Leased   2,301,864        $11,425   $11,450   $14,118    

 

 34 
 

 

LEXINGTON REALTY TRUST

Property Leases and Vacancies - Consolidated Portfolio - 12/31/2015

 

Year of Lease
Expiration
  Date of Lease
 Expiration
  Property Location  City  State  Note  Primary Tenant (Guarantor)  Sq.Ft.
Leased or Available
(1)
   Cash
Rent
as of
12/31/2015
($000) (2)
   GAAP
 Rent
as of
12/31/2015     
($000) (3)
   12/31/2015
Debt Balance
($000)
   Debt Maturity
RETAIL/SPECIALTY PROPERTIES                                   
2017  6/30/2017  1600 East 23rd St.  Chattanooga  TN    BI-LO, LLC /  K-VA-T Food Stores, Inc.   42,130    129    128    -   -
   12/31/2017  11411 North Kelly Ave.  Oklahoma City  OK    American Golf Corporation   13,924    475    324    -   -
2018  2/26/2018  4831 Whipple Ave., Northwest  Canton  OH    Best Buy Co., Inc.   46,350    465    465    -   -
   2/28/2018  291 Talbert Blvd.  Lexington  NC    Food Lion, LLC / Delhaize America, Inc.   23,000    138    138    -   -
      2411 West Beverly St.  Staunton  VA    Food Lion, LLC / Delhaize America, Inc.   23,000    166    166    -   -
   7/1/2018  1053 Mineral Springs Rd.  Paris  TN    The Kroger Co.   31,170    159    169    -   -
   9/30/2018  835 Julian Ave.  Thomasville  NC    Mighty Dollar, LLC   23,767    79    79    -   -
   10/31/2018  130 Midland Ave.  Port Chester  NY    St. Anthony Supermarket Corp (Anthony Pena, Marina Pena, Anthony Corona, Robert Corona)   59,613    458    975    -   -
      5104 North Franklin Rd.  Lawrence  IN    Marsh Supermarkets, Inc. / Marsh Supermarkets, LLC   28,721    193    193    -   -
   12/31/2018  1150 West Carl Sandburg Dr.  Galesburg  IL    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   94,970    216    329    468   07/2018
      12080 Carmel Mountain Rd.  San Diego  CA    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   107,210    245    751    532   07/2018
      21082 Pioneer Plaza Dr.  Watertown  NY    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   120,727    362    482    785   07/2018
      255 Northgate Dr.  Manteca  CA    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   107,489    385    555    834   07/2018
      5350 Leavitt Rd.  Lorain  OH    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   193,193    545    731    1,181   07/2018
      97 Seneca Trail  Fairlea  WV    Kmart Corporation/ Project Bay Exchange LLC (Sears, Roebuck and Co.)   90,933    254    347    551   07/2018
2019  3/31/2019  B.E.C. 45th St./Lee Blvd.  Lawton  OK    Associated Wholesale Grocers, Inc. / Safeway, Inc.   30,757    185    189    -   -
   12/31/2019  1066 Main St.  Forest Park  GA    Bank of America, N.A. (Bank of America Corporation)   14,859    200    200    -   -
      1698 Mountain Industrial Blvd.  Stone Mountain  GA    Bank of America, N.A. (Bank of America Corporation)   5,704    95    95    -   -
      201 West Main St.  Cumming  GA    Bank of America, N.A. (Bank of America Corporation)   14,208    198    198    -   -
      2223 North Druid Hills Rd.  Atlanta  GA    Bank of America, N.A. (Bank of America Corporation)   6,260    112    112    -   -
      4545 Chamblee – Dunwoody Rd.  Dunwoody  GA    Bank of America, N.A. (Bank of America Corporation)   4,565    88    88    -   -
      825 Southway Dr.  Jonesboro  GA    Bank of America, N.A. (Bank of America Corporation)   4,894    77    77    -   -
      956 Ponce de Leon Ave.  Atlanta  GA    Bank of America, N.A. (Bank of America Corporation)   3,900    79    79    -   -
2023  2/28/2023  733 East Main St.  Jefferson  NC    Food Lion, LLC / Delhaize America, Inc.   34,555    160    156    -   -
2026  5/31/2026  6910 South Memorial Hwy.  Tulsa  OK    Toys “R” Us, Inc. / Toys "R" Us-Delaware, Inc.   43,123    255    255    -   -
   8/31/2026  25500 State Hwy. 249  Tomball  TX  22  Parkway Chevrolet, Inc. (Jean W. Durdin)   77,076    1,445    1,404    8,373   11/2016
2028  8/31/2028  9803 Edmonds Way  Edmonds  WA    Pudget Consumers Co-op d/b/a PCC Natural Markets   35,459    646    646    -   -
   11/30/2028  832 N. Westover Blvd .  Albany  GA    Gander Mountain Company   45,554    628    693    -   -
2043  2/28/2043  1237 W. Sherman Avenue  Vineland  NJ    HealthSouth Rehabilitation Hospital of South Jersey, LLC (HealthSouth Corporation)   39,287    1,120    1,120    -   -
N/A  Vacancy  1084 East Second St.  Franklin  OH  11  (Available for Lease)   29,119    -    735    -   -
RETAIL/SPECIALTY TOTAL/WEIGHTED AVERAGE        97.9% Leased   1,395,517   $9,557   $11,879   $12,724    
                                          
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE           96.5% Leased (4)   42,270,023   $334,914   $384,989   $891,325    

 

Footnotes

1Square foot leased or available.
2Twelve months ended 12/31/2015 cash rent.
3Twelve months ended 12/31/2015 GAAP rent.
4Consolidated portfolio is 96.8% leased, excluding property owned subject to a mortgage in default.
5Tenant terminated its lease effective 1/31/2017 for a cash payment of $3.5 million.
6Lexington has a 71.1% interest in this property.
7Subsequent to 12/31/2015, lease extended to 05/2021.
8Multi-tenant properties are properties less than 50% leased to a single tenant.
9Tenant terminated its lease effective 6/30/2017 for a cash payment of $0.4 million.
10Educational Policy Improvement Center lease for 10,791 square feet expires 11/2019; however, space is then leased to Oregon Research Institute through 11/2027.
11Cash and GAAP rent amounts represent/include prior tenant.
1221,365 square feet is leased to 7/31/2025.
13Tenant terminated its lease effective 7/8/2016 for a cash payment of $1.5 million.
14The multi-tenanted properties incurred approximately $6.1 million in operating expenses, net for the twelve months ended 12/31/2015.
15Heidelberg Americas, Inc. lease expires 3/30/2021, however, new tenant (Goss International Americas, Inc.) lease expires 3/30/2026.
16Tenant terminated its lease effective 1/31/2017 for a cash payment of $2.0 million received in July 2015 and an additional $2.0 million is due in 2017.
17Assignee of LG-39 Ground Tenant LLC.
18TD Auto Finance LLC lease rent terminated effective 2/29/2016 for a payment estimated to be $7.7 million to be paid by 4/30/2016. New lease with Charles Schwab & Co. Inc. estimated to commence 3/1/2016.
19Americold Logistics, LLC lease terminated effective 4/15/2016 for $1.0 million to be paid over an 18 month period. New lease with United States Cold Storage, Inc. commences 4/15/2016.
20Tenant exercised purchase option for $13.6 million. Property classified as held for sale.
21ConAgra Foods, Inc. provides credit support.
22Property classified as held for sale.
23Subsequent to 12/31/2015, lease extended to 08/2026.
24Subsequent to 12/31/2015, lease extended to 12/2019.

 

 35 
 

 

LEXINGTON REALTY TRUST
Select Credit Metrics Summary

 

   2011   2012   2013   2014   2015 
                     
Company FFO Payout Ratio   48.5%   56.1%   60.3%   60.8%   61.8%
                          
Unencumbered Assets (1)(2)  $1.15 billion   $1.76 billion   $2.59 billion   $2.87 billion   3.30 billion 
                          
Unencumbered NOI (1)   25.9%   34.5%   55.3%   59.9%   69.2%
                          
(Debt + Preferred) / Gross Assets   48.7%   46.6%   43.0%   44.0%   45.9%
                          
Debt/Gross Assets   40.9%   41.1%   41.1%   42.0%   44.0%
                          
Market Cap Leverage   52.5%   46.6%   45.4%   43.7%   52.5%
                          
Secured Debt / Gross Assets (1)   31.9%   30.9%   23.9%   19.0%   17.7%
                          
Net Debt / EBITDA (4)   5.5x   6.5x   6.4x   5.7x   6.7x
                          
(Net Debt + Preferred) / EBITDA (4)   6.6x   7.3x   6.7x   6.0x   7.0x
                          
Credit Facilities Availability  (3)  $294.3 million   $296.3 million   $443.4 million   $385.4 million   223.0 million 
                          
Development / Gross Assets   0.9%   1.6%   1.6%   2.4%   2.1%
                          
EBITDA / Revenue (4)   77.0%   76.5%   74.4%   71.8%   71.8%
                          
EBITDA / (PrefDiv + Interest Expense) (4)   2.3x   2.4x   3.1x   3.1x   3.3x
                          
(JV + Advisory Income or (loss)) / Revenues   8.5%   4.4%   0.5%   0.4%   0.4%

 

Footnotes:

(1)Revolving credit facility and term loans are currently unsecured thus all periods reflect such borrowings as unsecured.
(2)Includes loans receivable.
(3)Subject to covenant compliance.
(4)EBITDA is defined as GAAP net income (loss) adjusted for (i) interest expense, (ii) income tax expense (benefit), (iii) depreciation and amortization, (iv) gains and impairments relating to assets, (v) debt satisfaction charges (gains), (vi) the impact of straight-line rent on contractual lease terms, excluding tenant lease termination adjustments, (vii) above and below market lease amortization, (viii) non-cash charges and gains, (ix) minority interests, net, (x) equity in earnings of non-consolidated entities, and (xi) our share of EBITDA for non-consolidated entities calculated in the same manner.

 

 36 
 

  

LEXINGTON REALTY TRUST
FINANCIAL COVENANTS (1)
Corporate Level Debt

 

Bank Loans:   Must be:   12/31/2015
         
Maximum Leverage   < 60%   48.4%
Fixed Charge Coverage   > 1.5X   2.6X
Recourse Secured Indebtedness Ratio   < 10% cap value   0.0%
Secured Indebtedness Ratio   < 45%   20.1%
Unsecured Debt Service Coverage   > 2.0X   4.7X
Unencumbered Leverage   < 60%   40.5%
         
Bonds:        
         
Debt to Total Assets   < 60%   45.0%
Secured Debt to Total Assets   < 40%   18.1%
Debt Service Coverage   > 1.5X   4.0X
Unencumbered Assets to Unsecured Debt   > 150%   263.5%

 

Footnotes

(1)As defined in respective loan/bond agreements.

  

 37 
 

  

LEXINGTON REALTY TRUST

Consolidated Properties: Mortgages and Notes Payable

12/31/2015

 

Property  Footnotes  Debt
Balance
($000)
   Interest
Rate
(%)
   Maturity (a)  Current
Estimated
Annual Debt
Service ($000)
(d)
   Balloon
Payment
($000)
 
Mortgages with Balloons                          
Temple, TX  (o)  $7,463    6.090%  01/2016  $22   $7,463 
Bridgewater, NJ  (b)   14,118    5.732%  03/2016   1,443    14,118 
Omaha, NE      7,608    5.610%  04/2016   192    7,560 
Bremerton, WA      5,534    6.090%  04/2016   97    5,479 
Tempe, AZ      7,185    5.610%  04/2016   181    7,140 
Byhalia, MS  (j)   15,000    4.710%  06/2016   361    15,000 
Lisle, IL      9,449    6.500%  06/2016   383    9,377 
Farmers Branch, TX      18,380    5.939%  07/2016   663    18,363 
Glenwillow, OH      15,326    6.130%  09/2016   907    15,132 
Plymouth, IN      5,807    6.315%  09/2016   362    5,723 
Tomball, TX      8,373    6.063%  11/2016   592    8,041 
Memphis, TN      3,555    5.710%  01/2017   275    3,484 
Huntington, WV      6,500    4.150%  02/2017   270    6,500 
Orlando, FL      9,471    5.722%  02/2017   696    9,309 
Dubuque, IA      9,055    5.402%  06/2017   733    8,727 
Shreveport, LA      19,000    5.690%  07/2017   1,099    19,000 
McDonough, GA      22,224    6.110%  11/2017   1,674    21,651 
Erwin, NY      7,887    5.910%  10/2018   728    6,637 
Boston, MA      12,302    6.100%  12/2018   996    11,520 
Overland Park, KS      34,134    5.891%  05/2019   2,657    31,812 
Kansas City, MO      16,271    5.883%  05/2019   1,268    15,179 
Columbus, IN      20,986    2.210%  07/2019   4,757    4,993 
Meridian, ID      9,322    6.010%  08/2019   753    7,675 
Streetsboro, OH      17,626    5.749%  09/2019   1,344    16,338 
Lenexa, KS      9,463    6.270%  12/2019   774    7,770 
Boca Raton, FL      19,624    6.470%  02/2020   1,542    18,414 
Oakland, ME      8,850    5.930%  10/2020   750    7,660 
Lavonia, GA      7,676    5.460%  12/2020   741    5,895 
Charleston, SC      7,185    5.850%  02/2021   520    6,632 
Whippany, NJ      13,700    6.298%  11/2021   1,344    10,400 
New York, NY      29,193    4.100%  01/2025   1,217    29,193 
Chester, SC      8,738    5.380%  08/2025   1,144    362 
Richland, WA      110,000    4.000%  01/2026   4,400    99,492 
New York, NY  (e)   213,301    4.660%  01/2027   10,260    200,632 
Lenexa, KS      36,666    3.700%  11/2027   3,026    10,000 
Subtotal/Wtg. Avg./Years Remaining (l)     $766,972    4.990%  6.6  $48,171   $672,671 

 

 38 
 

 

LEXINGTON REALTY TRUST

Consolidated Properties: Mortgages and Notes Payable

12/31/2015

 

Property  Footnotes  Debt
Balance
($000)
   Interest
Rate
(%)
   Maturity (a)  Current
Estimated
Annual Debt
Service ($000)
(d)
   Balloon
Payment
($000)
 
                       
Full Amortizing Mortgages                          
Lorain, OH      1,181    7.750%  07/2018   499    - 
Manteca, CA      834    7.750%  07/2018   353    - 
Watertown, NY      785    7.750%  07/2018   332    - 
Fairlea, WV      551    7.750%  07/2018   233    - 
San Diego, CA      532    7.750%  07/2018   225    - 
Galesburg, IL      468    7.750%  07/2018   198    - 
North Berwick, ME      4,810    3.560%  04/2019   1,532    - 
Wall, NJ      17,536    6.250%  01/2021   3,774    - 
Palo Alto, CA      48,512    3.970%  12/2023   7,059    - 
Long Island City, NY      49,144    3.500%  03/2028   4,538    - 
                           
Subtotal/Wtg. Avg./Years Remaining (l)     $124,353    4.222%  8.8  $18,743   $- 
                           
Subtotal/Wtg. Avg./Years Remaining (l)     $891,325    4.883%  6.9  $66,914   $672,671 
                           
Corporate (k)                          
Revolving Credit Facility  (p)  $177,000    1.260%  08/2019  $2,261   $177,000 
Term Loan  (m)   250,000    2.192%  08/2020   5,556    250,000 
Term Loan  (n)   255,000    2.523%  01/2021   6,523    255,000 
Senior Notes  (h)   250,000    4.250%  06/2023   10,625    250,000 
Senior Notes  (f)   250,000    4.400%  06/2024   11,000    250,000 
Convertible Notes  (i)(c)   12,400    6.000%  01/2030   744    12,400 
Trust Preferred Notes  (g)   129,120    6.804%  04/2037   8,785    129,120 
Subtotal/Wtg. Avg./Years Remaining (l)     $1,323,520    3.423%  7.4  $45,494   $1,323,520 
Total/Wtg. Avg./Years Remaining (l)     $2,214,845    4.010%  7.2  $112,408   $1,996,191 

 

Footnotes

(a)Subtotal and total based on weighted-average term to maturity (or put dates) shown in years based on debt balance.
(b)Loan is in default.
(c)Represents full payable of notes; discount of $220 excluded from balance.
(d)Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months.
(e)Loan is cross-collateralized on three properties.
(f)Represents full payable of notes; discount of $247 excluded from balance.
(g)Rate fixed through 04/2017; thereafter, LIBOR plus 170 bps.
(h)Represents full payable of notes; discount of $1,806 excluded from balance.
(i)Holders have the right to redeem the notes on 01/15/17, 01/15/20 and 01/15/25.
(j)Property was expanded. Mortgage is recourse during expansion and Lexington was not released from the guaranty as of 12/31/2015.
(k)Unsecured.
(l)Total shown may differ from detailed amounts due to rounding.
(m)Rate ranges from LIBOR plus 0.90% to 1.75%. LIBOR rate fixed at 1.09% through February 2018 via interest rate swap agreements.
(n)Rate ranges from LIBOR plus 0.90% to 1.75%. LIBOR rate fixed at 1.42% through January 2019 via interest rate swap agreements.
(o)Subsequent to 12/31/2015, loan is in default.
(p)Rate ranges from LIBOR plus 0.85% and 1.55%.

 

 39 
 

  

LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
12/31/2015

 

Joint Venture  Debt
Balance
($000)
   LXP
Proportionate
Share
($000) (3)
   Interest
Rate
(%)
   Maturity   Current
Estimated Annual
Debt Service
($000)
   Balloon
Payment
($000)
   Proportionate
Share Balloon
Payment
($000) (3)
 
Rehab Humble Lessee  $14,359   $2,154    4.700%  05/2017  $950   $13,982   $2,097 
Gan Palm Beach Lessee   14,471    3,618    3.700%  03/2018   842    13,768    3,442 
BP Lessee   18,791    2,819    4.010%  11/2018   764    18,791    2,819 
Total/Wtg. Avg. (1)/Years Remaining (2)  $47,621   $8,591    4.052%   2.2   $2,556   $46,541   $8,358 

 

Footnotes

(1)Weighted-average interest rate based on proportionate share.
(2)Weighted-average years remaining on maturities based on proportionate debt balance.
(3)Total balance shown may differ from detailed amounts due to rounding.

 

 40 
 

  

LEXINGTON REALTY TRUST
Debt Maturity Schedule
12/31/2015
($000)

 

Consolidated Properties
Year  Mortgage
Scheduled
 Amortization
   Mortgage
Balloon Payments
   Corporate Debt 
2016  $26,465   $113,396   $- 
2017   26,834    68,671    12,400 
2018   26,507    18,157    - 
2019   22,580    83,767    177,000 
2020   18,787    31,969    250,000 
   $121,173   $315,960   $439,400 

 

 

Non-Consolidated Investments - LXP Proportionate Share 
Year  Mortgage
Scheduled
 Amortization
   Mortgage
Balloon Payments
     
2016  $118   $-      
2017   94    2,097      
2018   21    6,261     
2019   -    -      
2020   -    -      
   $233   $8,358      

 

 

Footnotes

(1)Percentage denotes weighted-average interest rate.

 

 41 
 

  

LEXINGTON REALTY TRUST
Mortgage Loans Receivable
12/31/2015

 

Collateral             Current     
   City  State 

Loan Balance

($000)(1)

   Interest
Rate
   Maturity
Date
  Estimated
Annual
Debt Service
($000)(2)
   Balloon Payment
($000)
 
Office  Oklahoma City (3)  OK  $8,501    11.50%  03/2016  $323   $8,420 
Retail  Various  Various   895    8.00%  02/2021   219    - 
   Various  Various   418    8.00%  12/2021   94    - 
   Various  Various   552    8.00%  03/2022   112    - 
Hospital  Kennewick  WA   85,505    9.00%  05/2022   7,438    87,245 
   Total Mortgage Loans Receivable  $95,871           $8,186   $95,665 

  

Footnotes

(1)Includes accrued interest receivable, loan losses, and net origination fees.
(2)Remaining collections for debt less than 12 months to maturity, all others are debt service for next 12 months.
(3)Short-term loan to joint venture partner.

 

 42 
 

 

LEXINGTON REALTY TRUST
Partnership Interests
Twelve months ended December 31, 2015
($000)

 

Noncontrolling Interest Properties - Partners' Proportionate Share (1)    
     
EBITDA  $193 
Interest expense  $23 
Depreciation and amortization  $245 
      
Non-Consolidated Net Leased Real Estate - Lexington's Share     
      
EBITDA  $3,675 
Interest expense  $510 

 

Footnotes

(1)Excludes OP unit noncontrolling interests.

 

 43 
 

  

LEXINGTON REALTY TRUST
Selected Balance Sheet and Income Statement Account Data
12/31/2015
($000)

 

Balance Sheet    
     
Other assets  $18,505 
      
The components of other assets are:     
      
Deposits  $2,796 
Equipment   727 
Prepaids   890 
Other receivables   784 
Deferred lease incentives   13,120 
Deferred tax asset   59 
Interest rate swap derivative asset   4 
Other   125 
      
Accounts payable and other liabilities     
      
The components of accounts payable and other liabilities are:  $41,479 
      
Accounts payable and accrued expenses  $16,883 
CIP accruals and other   4,282 
Taxes   2,062 
Deferred lease and loan costs   4,904 
Deposits   1,192 
Escrows   1,091 
Transaction / build-to-suit costs   9,122 
Interest rate swap derivative liability   1,943 
      
Income Statement - Twelve months ended December 31, 2015     
      
Non-cash interest expense, net  $(1,371)

 

 44 
 

 

Investor Information

 

Transfer Agent

 

Computershare Overnight Correspondence:
PO Box 30170 211 Quality Circle, Suite 210
College Station, TX 77842-3170 College Station, TX, 77845
(800) 850-3948  
www-us.computershare.com/investor  

 

Investor Relations

 

Heather Gentry  
Senior Vice President, Investor Relations
Telephone (direct) (212) 692-7219
Facsimile (main) (212) 594-6600
E-mail hgentry@lxp.com

 

Research Coverage

 

Bank of America/Merrill Lynch     Ladenburg Thalmann & Co., Inc.  
James Feldman (646) 855-5808   Daniel P. Donlan (212) 409-2056
         
Barclays Capital     Stifel Nicolaus  
Ross L. Smotrich (212) 526-2306   John W. Guinee (443) 224-1307
         
Evercore Partners     Wells Fargo Securities, LLC  
Sheila K. McGrath (212) 497-0882   Todd J. Stender (212) 214-8067
         
J.P. Morgan Chase     Jeffries & Company, Inc.  
Anthony Paolone (212) 622-6682   Omotayo Okusanya (212) 336-7076
         
KeyBanc Capital Markets Inc.        
Craig Mailman (917) 368-2316      

 

 45 



 

Exhibit 99.2

 

Lexington Realty Trust – UNEDITED TRANSCRIPT

 

Q4 2015 Earnings Call

 

Company Participants
T. Wilson Eglin, Chief Executive Officer and President 

E. Robert Roskind, Chairman
Richard J. Rouse, Vice Chairman and Chief Investment Officer

 

Patrick F. Carroll, Chief Financial Officer

Heather Gentry, Senior Vice President of Investor Relations

 

Operator:
Greetings and welcome to the Lexington Realty Trust fourth quarter 2015 earnings conference call. (Operator Instructions) I would now like to turn the call over to your host, Heather Gentry, Vice President of Investor Relations at Lexington Realty Trust. Thank you, you may now begin.

 

Heather Gentry:
Thank you Operator. Good morning and welcome to the Lexington Realty Trust fourth quarter 2015 conference call. The earnings press release was distributed over the wire this morning and the release and supplemental disclosure package will be furnished on a Form 8-K.

 

In the press release and supplemental disclosure package, Lexington has reconciled all historical non-GAAP financial measures to the most directly comparable GAAP measure in accordance with Reg. G requirements. If you did not receive a copy, these documents are available on Lexington's website at www.lxp.com in the Investor Relations section. Additionally, we are hosting a live webcast of today's call, which you can access in the same section of our website.

 

At this time we would like to inform you that certain statements made during this conference call which are not historical may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Although Lexington believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, Lexington can give no assurance that its expectations will be attained.

 

Factors and risks that could cause actual results to differ materially from those expressed or implied by forward-looking statements are detailed in today's press release and from time to time in Lexington's filings with the SEC and include the successful consummation of any lease, acquisition, build to suit, financing, disposition or other transaction for the final terms of any such transaction.

 

Except as required by law, Lexington does not undertake a duty to update any forward-looking statements. Operating performance measures of an individual investment are not presented or intended to be the liquidity or performance measures that present a numerical measure of Lexington's historical or future financial performance, financial position or cash flows.

 

Joining me today from management are Will Eglin, Chief Executive Officer; Robert Roskind, Chairman; Dick Rouse, Vice Chairman and Chief Investment Officer; Pat Carroll, Chief Financial Officer; Beth Boulerice, Chief Accounting Officer and other members of management. Now I will turn call over to Will.

 

 

 

 

Will Eglin:
Thanks, Heather, and welcome everyone and thank you for joining the call today.

 

I would like to begin by reviewing our operating results and accomplishments for the quarter and the full-year. For the fourth quarter of 2015, Company funds from operations were $0.29 per share which brought our total for the year to $1.10 per share. These were very strong results in relation to our guidance of $1.05 to $1.07 per share as updated in November and reflects better than expected execution in all aspects of our business including the early closing of acquisitions, share repurchases and lower general and administrative costs.

 

We provided initial 2016 Company FFO guidance this morning in the range of $1.00 to $1.10 per share. As you may recall from our third-quarter 2015 call, we discussed the possibility of monetizing our New York City ground investments which generate very high FFO due to GAAP revenue recognition over the life of the 99 year leases. We have begun marketing these assets for sale and the midrange of guidance assumes that they are sold as of June 30, 2016, at a sub 5% cap rate.

 

While the 2016 Company FFO guidance we initiated today represents a decrease compared to 2015 Company FFO, we expect our underlying cash flows to remain strong in 2016 due to reduced capital expenditures, share repurchases, accretion from investment activity in 2015, the redeployment of sale proceeds from the potential New York City ground sale, scheduled rent escalation and refinancing savings. More details on our underlying guidance assumptions will be discussed later and the call.

 

Overall we had a good quarter of leasing and executed new leases and lease extensions of approximately 900,000 square feet ending the quarter 96.8% leased. Renewal rents during the quarter were essentially flat on both a cash and GAAP basis. Subsequent to quarter end, we have completed approximately 700,000 square feet of lease extensions.

 

On the investment front in the fourth quarter we invested approximately $45.4 million in ongoing build to suit projects and $2.1 million for Gateway Plaza, a build to suit in Richmond, Virginia with an initial basis of approximately $101 million. This building which we acquired in December 2015 is the new headquarters for the McGuire Woods Law Firm.

 

We recently closed on a $57.5 million mortgage on this property at a fixed rate of 5.2% and a 15 year term to maturity. The cash-on-cash yield is expected to be about 12% in the first year and the 15 year financing should generate a very attractive internal rate of return.

 

During the fourth quarter we also acquired the newly constructed preferred Freezer industrial facility in Washington state for $152 million and obtain $110 million of 10 year mortgage financing at a fixed rate of 4%. Our cash from cash return this year on this investment will be about 15% and we have very strong credit quality underlying the lease on this state-of-the-art facility.

 

Also during the fourth quarter we committed to acquire and finance the construction of a new six-story 201,000 square-foot class A office property in Charlotte, North Carolina for an estimated maximum cost of approximately $62 million. This property will be the headquarters for Avid Exchange, a fast-growing financial technology provider of accounts payable and payment automation. The going in cap rate on this 15 year lease is expected to be 8.3% and there are annual rent escalations of approximately 2%.

 

 

 

 

Overall, in 2015 we invested $516 million closing $483 million of investments which will produce approximately $41.7 million of annual GAAP revenue in 2016. The average initial cap rate on these investments is 7.4% with a weighted average lease term of approximately 18 years and rent escalation that averaged 2% per year.

 

Subsequent to quarter end, we closed on a newly constructed 190,000 square-foot industrial facility in Detroit, Michigan for $29.7 million, with expected cash and estimated GAAP yield of 7.4%. The property is 100% leased for a 20 year term to Fiat Chrysler Automobiles. This adds another strong tenant to our portfolio in an industry that continues to perform well.

 

We disposed of one property in the quarter which brought our total disposition volume for the year to $265.2 million. This activity remains consistent with our portfolio management and capital recycling objectives which include reducing our exposure to suburban office properties in certain markets, monetizing multi tenant properties upon stabilization of occupancy, selling vacant properties and transitioning the portfolio so that more revenue is derived from long-term leases.

 

The average cap rate on properties we disposed of in 2015 was 6.3% which proved to be accretive compared to our 2015 acquisition cap rate of 7.4%. We continue to see steady volume of opportunities on the investment front but we remain disciplined and cautious on pricing recognizing that our own shares offer an unusually compelling value at this point in the cycle compared to many other investment choices.

 

In July we announced a share repurchase program of up to 10 million common shares inclusive of all outstanding prior authorizations. During the fourth quarter approximately 900,000 shares were repurchased at an average price of $8.12 per share. To date we have repurchased approximately 3.2 million shares at an average price of $8.05 per share which includes just under $1 million additional shares repurchased in 2016 at an average price of $7.48 per share. Our plan is to continue to execute on share repurchases in the context of our overall capital plan and to the extent market volatility offers a meaningful disconnect between our share price and net asset value per share as it does now.

 

We still find build to suit transactions our most attractive property investment option because there is less competition in this market and a corresponding higher probability for us to garner a yield premium. As a result, we could add to our 2017 acquisition pipeline if we find the right opportunity.

 

Looking at the year ahead, we expect to be a net seller of property in 2016 and we have done considerable work on refining our disposition program to achieve our objectives which include the sale of some vacant and multi tenant buildings, the monetization of our New York City ground parcels in a sale or joint venture, and the sale of other single tenant properties.

 

Our current sell programs includes up to 30 properties with expected proceeds ranging from $600 million to $700 million and representing an average cap rate range of 5.75% to 6.5%. These properties are encumbered by approximately $300 million of mortgage debt so the 2016 disposition program would net between approximately $300 million and $400 million excluding transaction costs to be used to fund our investment commitments, retire debt, repurchase stock or acquire properties. We can give no assurances that we will meet these objectives or the timeframe to complete the program.

 

 

 

 

With regard to our leasing outlook, as a result of our proactive approach, our current 2016 expirations comprise just 3.6% of our revenue and total 2.1 million square feet. In addition we have active lease negotiations underway on approximately 1.5 million square feet and expect to be able to report progress throughout the year.

 

In general, our markets remain strong in terms of the balance of supply and demand and we believe that our negotiating position on most lease renewals is stronger than it was a year ago.

 

Given the ongoing volatility in the energy industry, I want to give some color on the Houston, Texas market as well as our exposure. General occupancies in Houston for both office and industrial properties is north of 86% although additional supply is coming into the market in 2016 which could cause higher vacancy going forward.

 

We presently own six office properties, two industrial properties, two infrastructure properties and one specialty property would generate approximately $21.5 million of annual cash revenue and have a weighted average lease term of approximately 13.6 years. In addition we have a joint venture investment involving a build to suit private school in Houston.

 

We have no leases expiring in 2016 and only one lease expiration in 2017 with Transocean a drilling company who exercised its early termination option in December. This 155,000 square-foot space is currently being marketed for lease and while this could prove challenging, we do not expect any material impact given the size of our portfolio. Other than that, we see no near term risk to occupancy in our Houston portfolio.

 

At year-end 2015 we had four million square feet of space which is vacant or subject to leases that expire through 2016. We believe that by the end of 2016 we can address roughly 21% of expiring or vacant square footage through disposition and our guidance assumes 19% is addressed through leasing. We continue to manage down our shorter-term leases and extend our weighted average lease term which is now approximately 12.6 years on a cash basis and 9.1 years after adjusting our New York City ground parcels lease term to their first purchase option.

 

Looking past 2016, we believe our overall lease maturity schedule is well staggered which provides us with cash flow stability. Each of these metrics is an important measure of cash flow stability and we will continue to focus on further improvement. Additionally, approximately 80% of our revenue is from leases with built-in escalations which bodes well for long-term cash flow growth.

 

We had great success in 2015 taking advantage of opportunities to enhance our balance sheet. As a result, we were able to achieve significant savings from refinancing our bank lending facilities and extending the maturities of our two term loans and revolving credit facility by two years.

 

Our refinancing efforts have extended our weighted average debt maturity to 7.2 years, lowered our weighted average borrowing cost by 50 basis points to 4% and increased our unencumbered assets to now represent approximately 69% of net operating income.

 

We continue to focus on maintaining maximum balance sheet flexibility to access which ever source of capital is most advantageous. Our 2016 mortgage maturities total $113 million and a have weighted average interest rate of 5.8% representing further opportunity to unencumber assets and lower our financing cost. We expect to lock in long-term financing this year with the objective of substantially paying down a revolving credit facility which presently has $177 million outstanding.

 

 

 

 

Before turning the call over to Pat I would like to sum up where we expect to be by year-end. We expect sources of capital from sales and new long-term financing to total between $785 million and $885 million which will be used to retire $375 million of mortgage debt, fund $265 million of investment commitments and pay transaction costs with the balance available to repurchase stock, invest elsewhere or retire bank debt.

 

We expect portfolio occupancy to stay strong throughout 2016 and we are comfortable with the portfolio percentage lease target for year-end of approximately 96% to 97%. A successful execution of our current plan should reduce our leverage, generate a high level of company funds from operations and company funds from operations per share in relation to our dividend and share price and meaningfully upgrade our portfolio.

 

Now I'll turn the call over to Pat who will review our financial results in more detail.

 

Pat Carroll:
Thanks, Will. Prior to discussing our quarterly and annual results, I just want to point out that a new FASB rule went into effect in 2015 so property sales are no longer reclassified to discontinued operations on the income statement. So income statement fluctuations between periods generally relate to this new FASB requirement.

 

During the quarter we had gross revenues of $106.6 million comprised primarily of lease rents and tenant reimbursements. The decrease compared to the fourth quarter of 2014 of $1.2 million relates primarily to the sales of property and changes in occupancy and lease terms offset in part by acquisition and build to suit projects coming online. For the year revenues increased to $430.8 million compared to $423.8 million in 2014.

 

As Will mentioned earlier on the call, during the quarter we generated company FFO of $69.6 million or $0.29 per diluted common share compared to $66.3 million or $0.27 per diluted common share for the quarter ended December 31, 2014. For the year, we generated company FFO of $268 million or $1.10 per diluted common share.

 

Our company FFO 2016 guidance is in the range of $1.00 to $1.10 coming in lower than the 2015 company FFO due to the possible sale of our New York City land investments we are currently marketing. These investments generated $50.5 million of GAAP revenue and $16.7 million of cash revenue in 2015.

 

The most significant assumptions for guidance include the timing and amount of property sales included in New York City land positions, coupled with the retirement of debt and common share purchases as described by Will in his commentary. We are also projecting that we will complete the $10 million common share repurchase authorization during 2016. Keep in mind this guidance is forward-looking, excludes the impact of certain items and is based on current expectations.

 

For the quarter ended December 31, 2015, GAAP rents were in excess of cash rents by approximately $11.7 million and for the year ended December 31, 2015, GAAP rents were in excess of cash rents by $45.9 million, $33.8 million of which relates to our New York City land investments. We believe the Company can redeploy cash from the potential New York City land sale and assets at higher initial cap rate so the dilution is not expected to be meaningful and the Company would shed $242 million in mortgage debt in connection with the sale. The New York City land investments currently generate approximately $5.3 million in after debt service cash flow.

 

 

 

 

On page 17 of the supplement, we have included our estimates of both cash and GAAP rents for 2016 and 2017 for leases in place at December 31, 2015. This disclosure does not assume any tenant releasing of vacant space, tenant lease extension on properties with scheduled lease expirations, property sales or property acquisitions. Property operating costs decreased $3 million in the fourth quarter of 2015 primarily due to the sale of multi tenanted properties.

 

Interest expense decreased $2.4 million in the fourth quarter of 2015 primarily due to lowering borrowing costs on outstanding debt offset by an increase in capitalized interest. During the fourth quarter of 2015 we incurred impairment charges of $2.8 million relating to an impairment taken on an office property in Garland, Texas and vacant land in Clive, Iowa. The land was sold in the first quarter of 2016 and the Garland property will come off lease in May of 2016.

 

G&A expenses came in at $29.3 million for 2015 and we are projecting that G&A for 2016 to be comparable at approximately $30 million. For the year ended December 31, 2015, our interest coverage was approximately 3.5 times and net debt to EBITDA was approximately 6.7 times. Debt increased in the fourth quarter of 2015 by $191.1 million, primarily due to $110 million financing in our Richland, Washington acquisition and line borrowing to finance build to suit funding.

 

The fourth quarter acquisitions contributed $2.6 million in rental revenue due to the timing of the acquisitions during the quarter compared with $22.7 million of rental revenue that would be expected to be realized if the properties were owned for the entire year. In addition build-to-suit fundings provide no rental revenue until the property is closed. While we remain comfortable with our leverage level, we are targeting a net debt to EBITDA of approximately 6.5 times or less at year-end 2016.

 

Now turning to the balance sheet. Our balance sheet continues to be in good shape. We had $103.9 million of cash at quarter end, including cash classified as restricted. Restricted cash balances relate to money primarily held with lenders as escrow deposits on mortgages. At year-end we had about $2.2 billion of consolidated debt outstanding which had a weighted average interest rate of 4% of which approximately 92% of that fixed rate including debt currently covered by interest rate swap agreements.

 

We have entered into LIBOR swaps on both the $255 million outstanding on our term loan which matures in 2021 and a $250 million outstanding on our term loan, which materials in 2020. The swaps are effective through January 2019 and February 2018 respectively. The current spread components on both term loans our 1.1%.

 

In February of 2016, the Company closed on a 15 year mortgage financing on Gateway Plaza in Richmond, Virginia. The loan bears interest at fixed rate of 5.2% and the terms maturity matches the lease term of the McGuire Woods lease which occupies approximately 68% of the property.

 

As of December 31, 2015, our unencumbered asset base was approximately $3.3 billion or 69.2% of our NOI. We have approximately $113.4 million of mortgage balloon debt at an average interest rate of 5.8% coming due this year which are expected to be retired in connection with dispositions, cash from dispositions and financing proceeds. Over the course of the year we expect to add $175 million to $200 million of long term fixed rate debt to the balance sheet and retire shorter-term maturities including the 2016 maturing mortgage debt and amounts outstanding under our revolving credit facility.

 

 

 

 

During the quarter ended December 31, 2015, we paid approximately $2.4 million in lease costs and approximately $7.2 million in tenant improvements. For the full year we spent approximately $27.1 million in TIs and leasing costs. Our budget for 2016 for these items is approximately $25 million so we expect see an overall decrease of roughly $2 million.

 

We have also included on page 14 of the supplement the funding projection our build-to-suit projects and forward commitments along with historical NOI recognized on build-to-suit projects that have come online. For the schedule, the Company has investment commitments this coming year of $265 million as of year-end 2015, of which approximately $48.3 million has already been funded in 2016.

 

As it relates to build-to-suit projects, since we fund the construction costs and got a take out upon completion, we do not recognize interest income during the construction or any rental revenue until the project is complete and the tenant takes occupancy. Our basis of the project upon completion is the actual cash we spend in the funding plus any capitalized costs we recognize in accordance with GAAP. We capitalize interest using our overall borrowing rate.

 

Now I would like to turn the back over to Will.

 

Will Eglin:
Thanks, Pat. Operator, I have no further comments at this time so we are ready for you to conduct the question and answer portion of the call.

 

Operator
Thank you.

 

QUESTIONS AND ANSWERS

 

Operator
(Operator Instructions). Sheila McGrath, Evercore ISI.

 

Sheila McGrath, Evercore ISI – Analyst:
Yes, good morning. Will, I was wondering if you can give us some insight on where you are in the sale of the ground lease process? What the guidance assumes in terms of timing? And what would make a JV a more desirable outcome, that you mentioned in your remarks?

 

Will Eglin:
We are marketing the positions as we speak; and our guidance assumes that we have a transaction that closes at June 30. So to the extent that it takes longer to sell them, it adds about a penny to FFO for every month that we hold on to the asset. We are exploring both the sale and a joint venture just to make sure that we have the most options to choose from. But the assumption is that there's a transaction roughly in the middle of the year.

 

Sheila McGrath:
Okay. Is the interest level and pricing -- does it compare favorably to what you purchased the ground lease positions at?

 

 

 

 

Will Eglin:
Yes. Our expectation is that we will do well on price. It is certainly, if you recall, we did the first three properties in one transaction and the fourth in a separate transaction a year later. And it is possible that, that fourth transaction would be sold separately and that we will sell the three together. But no, our expectation is that we will do well on the sale.

 

Sheila McGrath:
Okay. Then just quickly on buyback -- Pat, I think you mentioned by year end you will be at net debt to EBITDA of 6.5. How much buyback is assumed in your guidance? Or how much is feasible given where you want to keep leverage?

 

Pat Carroll:
We have an authorization for $10 million. We bought back $3.2 million, roughly, through today. So the model assumes the rest of it is acquired.

 

Sheila McGrath:
Okay. All right, thank you.

 

Operator:
Craig Mailman, KeyBanc.

 

Laura Dickson, KeyBanc Capital Markets – Analyst:
Hey, guys, it is actually Laura in for Craig. Just a follow-up on the share buyback program. I guess, if you guys are assuming that you complete it in your guidance, what's the potential for -- would a bigger buyback program be in order once this one is complete?

 

Will Eglin:
It is certainly possible. We are focused on executing on the initial authorization, and we think the stock is very inexpensive and a great value. So management, which views themselves as long-term investors in the Company, view this honestly as a great opportunity to buy in stock at very good level. It is certainly possible that, after we work through the first authorization, there would be more. But we will have to see how the year progresses.

 

Laura Dickson:
Okay, great, thanks. Then I guess also on the Manhattan office ground portfolio sale. What percentage of disposition guidance would that represent?

 

Will Eglin:
Approximately half at the top end.

 

Laura Dickson:
Okay. Great. Thank you.

 

Operator:
Anthony Paolone, JPMorgan.

 

Anthony Paolone, JPMorgan – Analyst:
Thanks, good morning. Will, can you talk about the competitive landscape for the build-to-suits, given the volatility in the capital markets? And whether that competition is pulled back at all? Or how those spreads have looked lately?

 

 

 

 

Will Eglin:
Sure, Tony. We definitely believe that there will be opportunity to look at 12- to 24-month forwards right now at higher cap rates. If you recall, most of the things that we've closed recently were transactions we committed to a year or two ago, when cap rates were attractive and spreads were wide. As spreads compressed, we slowed down in terms of looking at our pipeline. But we do believe that the competition is less and we are continuing to see some opportunities in the forward commitment space. Obviously, competing with the share buyback, given where the stock is right now, is hard for build-to-suit to measure up, but we are still seeing good transaction flow, and, for sure, cap rates have inched up in that space.

 

Anthony Paolone:
Can you put any brackets around where a forward yield may need to be, to look more interesting than a share buyback?

 

Will Eglin:
We committed to one transaction in fourth quarter, which is a 15-year lease at an 8.30% cap rate. And we had felt like, if that transaction was in the market a year ago, it probably would have been 100 basis points lower. So it is not totally an apples to apples comparison, right, comparing the acquisition of newly constructed properties with 15- and 20-year leases to buying in stock. But in terms of this year, we're not particularly interested in any acquisition activity. We find buybacks much more attractive compared to purchasing property in the auction market. But at the same time, there is a spread between where you can sell this year on a cap rate basis and where you might be able to redeploy capital the year or two out. We are still looking at some forward commitments.

 

Anthony Paolone:
Okay. Can you remind me -- the South Carolina industrial asset, it's got one of the lower yields in the pack. What was, who's the tenant, what's the story on that one?

 

Will Eglin:
Yes, that was a lower-yield transaction that we committed to quite a while ago. It is a 20-year industrial lease at a price per foot of $52, which we thought was appealing from the standpoint of basis. It has 20 years with annual escalations, but that 5.9% cap rate did represent, in our minds, the low point of capitalization rates on new construction.

 

Anthony Paolone:
Okay. Thank you.

 

Operator:
Jon Petersen, Jefferies.

 

Jon Petersen, Jefferies & Co. – Analyst:
Thank you. I think previously, you had talked about selling a portfolio of suburban office buildings? Can you give us an update on what your plans are in terms of selling things besides the ground leases in Manhattan? And what we should expect going into this year?

 

Will Eglin:
Yes, the numbers that we put out on this year's disposition program of $600 million to $700 million represent the end result of a process that we went through, looking at a bigger pool of assets inside the Company. And our view is that we can capture the most value by transacting on a one-off basis. So there are some properties that might have been looked at in the context of a portfolio sale in the past, where our plan this year is to execute on individual transactions. It doesn't mean that there may not be portfolio transactions that are considered as we go through the year, but the plan put out today contemplates one-off disposition activity.

 

 

 

 

Jon Petersen:
Then, I guess along those same lines, clearly there's been volatility in the market, some of the economic indicators have been somewhat weak. So I'm curious, since I know you guys have been active sellers over the last few quarters, if you see anything change from what buyers are willing to buy? If you've seen pricing compressed at all over the last couple months versus what we were seeing a couple quarters ago?

 

Will Eglin:
We have not. We've done extensive valuation work on the assets that we are interested in selling, consulting with brokers and getting broker estimates of value, that in many cases, have in our minds seemed extremely strong. So we still view this as being a good market to sell into.

 

Jon Petersen:
Okay, thanks, that's helpful. Then just one more on the new build-to-suit that you guys announced this quarter in Charlotte, 8.3% going in cash yield, obviously very high relative to the other properties you have. Just kind of curious, I know you mentioned being more selective in terms of doing more build-to-suit projects, but what is your minimum yield return threshold, given your current cost of capital?

 

Will Eglin:
We are not looking at anything, generally 7% to 8.5% are transactions that we are looking at, but that doesn't mean we would be committing to anything toward the low end. If we were, it would probably be only for very high grade credit with high-quality industrial property.

 

Jon Petersen:
Okay. All right, that's helpful, thank you.

 

Operator:
John Guinee, Stifel.

 

John Guinee, Stifel Nicolaus – Analyst:
Thank you. A couple questions, just purely out of curiosity. You did two big loans: Richmond, Virginia, and the State of Washington. What's the amortization schedule on those loans? I.e., what's the principal balance of the debt when the lease matures?

 

Will Eglin:
In the case of Preferred Freezer, it is a 10-year financing, 5 years of interest-only payments, and 5 years of 30-year amortization. So there's a little bit of amortization at the tail end. And in the case of McGuire Woods, it's ten years of interest-only payments and the last 5 years are on a 30-year schedule. Little bit of amortization, but not a huge amount.

 

John Guinee:
So, basically, if a lender's lending on the Freezer, they've still got 10 years left on the lease term and then --

 

 

 

 

Will Eglin:
That's correct.

 

John Guinee:
With McGuire Woods they also have what, five years left on the lease term?

 

Pat Carroll:
No, it is exactly match funded to the McGuire Woods lease.

 

John Guinee:
Okay, what does the basis does the lender have on the McGuire Woods building? At the end of the lease? Are they in it at $250 or $300 a foot still?

 

Will Eglin:
It is a $57.5 million loan, with a 30-year schedule on the backend, so it is probably like mid-$50 million, $55 million, $54 million.

 

Pat Carroll:
On the other one, John, on Richland Washington, the balloon is $99.5 million.

 

John Guinee:
Got you. Okay. The lenders are back, wow. Okay. The second question -- if I'm doing the math right based on Sheila's question, the fall off, quarter over quarter, with the sales of just the ground-lease assets is about $0.03 a share. Is that the right way to look at it?

 

Will Eglin:
Per quarter, that's about right. It might be $0.035 on a quarterly basis, John.

 

Pat Carroll:
John, in 2015, the four land parcels generated about $0.16 of FFO.

 

John Guinee:
Okay. So, essentially, you are talking about the first half of the year maybe $1.10 to $1.15 run rate, and the last half of the year maybe a $0.95 to $0.99 run rate for annualized FFO?

 

Will Eglin:
We don't give guidance on a quarterly basis, but obviously --

 

John Guinee:
We are asking you to.

 

Will Eglin:
(laughter) I understand. But we walked through the FFO impact from the sales, and I think that we would encourage people to focus on the transactions from the standpoint of really looking at our after-debt-service cash flow which is, as Pat said, $5.3 million on a position where we have $242 million of leverage. So for sure we can reinvest the money in a way that provides more current-period accretion. And the key to deleveraging the balance sheet this year, beyond the 6.5 times net debt to EBITDA that Pat mentioned, would be a result of selling the land position.

 

 

 

 

John Guinee:
Okay. Then, if I'm looking at page 38 and all of your mortgage and notes payable, are we done with asset sales via conveyance back to the lender? Or are there more on this list that would be asset sale versus conveyance back to the lender?

 

Will Eglin:
No, there are still several that may be conveyed back to lenders, John, as we go forward.

 

Pat Carroll:
John, on page 38 the footnotes O and footnote B, are two loans that are currently in default, where obviously those are definitely candidates to give back to lenders.

 

John Guinee:
Any more that we expect to have footnotes O and footnote B in the future?

 

Pat Carroll:
It is always possible, John. There's a property out in Bremerton, Washington, that I can think of, that potentially could fall into that category.

 

John Guinee:
Great, okay. Thanks a lot. Thank you.

 

Operator:
William Seagall, Development Associates Inc.

 

William Seagall, Development Associates, Inc. – Investor:
Thank you, gentlemen. I've been an investor in your Company for many years and it is certainly an unusual time. And Will I appreciate you getting to what I think is the elephant in the room very quickly in your talk. And in your words, how unusually compelling the value of our own common stock is right now, vis a vis other ways you could deploy your capital. And I think you did a good job of covering it, and some of the analysts cut your, your answers on perhaps buying more than $10 million this year, and that would be up for debate with your Board. Unusual times. Do you retire the stock? Or is it treasury stock?

 

Pat Carroll: It is retired.

 

William Seagall:
Okay, all right. Thank you very much for those answers. Number two, thanks for touching on Houston. Any other areas that might be impacted by the fall in oil and hydrocarbons?

 

Pat Carroll:
No, we discussed the area of the concern, which is Houston. We can't really see any other place where we are. I think we're pretty well-diversified by industry type and markets, so we feel because of that diversification we have a level of safety.

 

William Seagall:
Okay. I noticed, was surprised when you went into Detroit -- and here again that's just part of this opportunistic diversification that you do -- and you had no hesitation about Detroit or the automobile industry, et cetera?

 

 

 

 

Will Eglin:
No, in fact automotive has been very strong and suburban Detroit has been doing extremely well. So there are areas in and around Detroit where we think that automotive can be a good play.

 

William Seagall:
Heard a first-hand report on that the other night and curious, where is the plant? The Detroit property? In other words, is it the outskirts?

 

Will Eglin: No, it is a few miles from their headquarters.

 

William Seagall:
Very good. Gentlemen, thank you very much.

 

Will Eglin:
Thank you.

 

Operator:
(Operator Instructions). Sheila McGrath, Evercore.

 

Sheila McGrath:
Yes, I was wondering if you could tell us how the capital expenditures are looking in 2016 versus 2015, not on build-to-suit, but rather on the leasing costs?

 

Pat Carroll:
Yes, we came in at like $27.1 million in 2015, to TIs and leasing costs, and we project it in 2016 to be about $25 million.

 

Sheila McGrath:
Okay, great. And then, Will, usually you bump the dividend later in the year. I'm just wondering, often when you announced third-quarter earnings, I'm just wondering how you view a dividend bump versus the stock buyback at this point?

 

Will Eglin:
Time will tell how things are looking when we get to that point later in the year. Right now we continue to view the buyback as the better use of capital.

 

Sheila McGrath:
Okay, great.

 

Operator:
John Guinee, Stifel.

 

John Guinee:
I had the exact same question Sheila did, thank you.

 

Operator:
At this time we have no further questions. I will turn the call back to our speakers for closing comments.

 

 

 

 

Will Eglin:
Great, thanks to all of you again for joining us this morning. We think we're going to have a terrific year and we're looking forward to reporting our results to you every quarter. Thanks again.

 

Operator:
Thank you. This does conclude the teleconference. You may disconnect your lines at this time. Thank you for your participation. 

 

 



Exhibit 99.3

 

INVESTOR PRESENTATION FEBRUARY 2016 LEXINGTON REALTY TRUST

 
 

Disclosure This presentation contains certain forward - looking statements within the meaning of Section 27 A of the Securities Act of 1933 , as amended, and Section 21 E of the Securities Exchange Act of 1934 , as amended, which involve known and unknown risks, uncertainties or other factors not under Lexington Realty Trust’s (“Lexington” or “LXP”) 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 . These factors include, but are not limited to, those factors and risks detailed in Lexington’s filings with the Securities and Exchange Commission . Except as required by law, Lexington undertakes no obligation to ( 1 ) 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 or ( 2 ) update or supplement forward - looking statements that become untrue because of subsequent events . Accordingly, there is no assurance that Lexington’s expectations will be realized . 2

 
 

Company Overview LEXINGTON REALTY TRUST (NYSE: LXP) Long History Portfolio Snapshot Experienced Team Franchise founded in 1973 Public since 1993 Consistent dividend paying company for 22 years Investment grade credit ratings by S&P, Moody’s and Fitch $5.0 billion company (gross book value) 215 properties, including land, across 42.3 million square feet in 40 U.S. states Approximately 97% leased Pay quarterly annualized dividend of $0.68 per common share Seasoned executive management averaging 19 years with LXP Consistently improving portfolio quality Prudent managers of capital Experienced portfolio and asset management teams focused on enhancing operating results As of 12/31/2015. 3

 
 

Investment Features Focused Single - Tenant, Net - Lease Strategy Diversified Portfolio Attractive Growth Prospects Active Portfolio Management Consistent Operating Performance Flexible Balance Sheet Strong Dividend with Conservative Payout Ratio 4

 
 

Focused Investment Strategy 5 INVESTMENT FOCUS ▪ Build - to - suit and sale - leaseback investments ▪ Long - term net leases, typically 15 - 20 years ▪ Single - tenant properties SECTOR ▪ Industrial, o ffice and select specialty r eal estate PORTFOLIO MANAGEMENT ▪ Originate , operate and sell certain properties with more than 10 years of remaining lease term ▪ Continue to manage and operate properties in “core” markets or which are mission critical facilities ASSET MANAGEMENT PORTFOLIO REPOSITIONING ▪ Reduce multi - tenant exposure ▪ Exit “non - core” office markets ▪ Sales proceeds used for deleveraging and investments that maximize value ▪ Tenant relationship focus ▪ Proactively manage lease expirations and weighted - average lease term ▪ Sustain high levels of occupancy BALANCE SHEET ▪ Maintain modest leverage ▪ Access to secured and investment - grade unsecured debt with balanced maturities ▪ Hold predominately long - term, fixed - rate debt

 
 

Investment Strategy Opportunities 6 Build - to - Suit Projects ▪ Ability to originate a transaction for a yield premium ▪ Less competition in market provides more opportunities with attractive pricing ▪ Potential to make favorable returns with less risk by managing exit strategy Sale Leasebacks ▪ Ability to secure a long - term lease with existing tenant ▪ Real estate strategically essential to tenant — could lead to lower tenant default risk ▪ Favorable returns compared to corporate bonds of similar credit risk Net - Lease Properties ▪ Sustained, predictable cash flows ▪ Low inflation risk due to tenant operating expense obligations ▪ High levels of occupancy and lower turnover ▪ Less cap - ex requirements ▪ Long - term leases with rent bumps Long - Term Leases ▪ Total rent payable tends to exceed purchase price ▪ Likelihood of change in tenant needs ▪ Market rents can grow faster than lease escalations ▪ Wide window to optimize exit strategy and maximize returns Advantages

 
 

7 Through its focused strategy, Lexington continues to show meaningful progress towards creating a best - in - class net - lease REIT. Portfolio Metrics 2013 (1) 2015 (2) Status Office Exposure (3) 61.3% 50.1% i Multi - Tenant Exposure (3) 7.9% 3.0% i % of Revenue from Long - Term Leases (4) 30.1% 40.8% h Average Lease Duration (years) (5) 11.2 12.6 h Unencumbered Asset Base $2.6 Billion $3.3 Billion h Weighted - Avg . Debt Maturity (years) 7.0 7.2 h Weighted - Avg . Interest Rate 4.71% 4.01% i (1) As of 12/31/13. (2) As of 12/31/15. (3 ) As a percentage of GAAP rent for the respective year ended for consolidated properties owned as of such year end. (4) Leases with remaining term of 10 years or longer. (5) Cash basis for consolidated properties owned as of each respective year end. Not adjusted to reflect NY land leases through the first purchase option date. Portfolio Transformation Continues…

 
 

2016 Business Plan Highlights Dispositions ▪ Dispose of approximately $600 - $700 million of office, multi - tenant, and NYC land investments (30 assets) Acquisitions ▪ Committed to $265 million in build - to - suit projects to be primarily funded with disposition proceeds ▪ Potential to acquire additional build - to - suits or sale leasebacks with attractive pricing Balance sheet ▪ Retire approximately $375 million of secured debt with disposition proceeds ▪ Add approximately $175 - $200 million of longer - term debt and pay down bank line ▪ Target net debt to EBITDA of 6.5x or less by end of 2016 Capital Markets ▪ Buy back 6.8 million common shares remaining under share repurchase plan ▪ Do not need to raise equity in 2016 Leasing Costs/TIs ▪ Expected to be approximately $25 million, a $2 million decrease compared to 2015 2016 Company FFO Guidance range of $1.00 to $1.10 per diluted common share. (1) Forward - looking statements; see disclaimer on page 2. (1) 2016 Company FFO guidance assumes NYC land investments sold as of June 30, 2016 at a sub 5% cap rate, the retirement of $ 375 million of secured debt, and the repurchase of 6.8 million shares under the share repurchase plan among other things. Guidance is forward looking, bas ed on current expectations, and excludes the impact of certain items. 8

 
 

25.6 12.8 2.3 1.4 0.2 Square Footage (Millions) Industrial Office Multi-Tenant Retail/ Specialty Land/ Infrastructure Well Diversified by Geography/Property Type 9 24 5 7 1 2 2 2 3 3 1 2 3 4 2 3 7 14 13 13 2 2 8 5 9 4 6 15 5 9 10 2 2 8 1 2 1 1 5 2 States with rental revenue greater than $10 million on an annualized GAAP basis. Note: All information as of 12/31/15. Numbers indicated in the individual states represent number of properties owned in each st ate. 96 67 30 12 10 Office Industrial Retail Multi-Tenant Land/Infrastructure Number of Properties 5

 
 

Revenue Sources by Property Type 10 3.4% 61.3% 24.6% 7.9% 2.8% 16.0% 50.1% 27.9% 3.0% 3.0% Land/Infrastructure Office Industrial Multi-Tenant Retail/Specialty 2013 (1) 2015 (2) Lexington continues to improve and diversify its revenue sources. (1) GAAP revenue as of 12/31/13. (2) GAAP revenue as of 12/31/15.

 
 

Strong Tenant Diversification Top 10 Tenants (1) Revenue by Credit Rating (2) (1) Based on cash rent for the year ended 12/31/15, for consolidated properties owned as of 12/31/15. (2) Based on GAAP rent for the year ended 12/31/15, for consolidated properties owned as of 12/31/15 . (3) Total shown may differ from detailed amounts due to rounding. (4) Credit ratings are based upon either tenant, guarantor or parent entity. 14.9% Non - IG 50.6% Unrated 34.5% Investment Grade 11 Top 10 Tenants/Lease Guarantor Primary Lease Term Expiration Year # of Leases % of Base Rent (3) S&P Moody's FedEx Corporation / Federal Express Corporation 19/21/28 3 3.8% BBB Baa1 Metalsa Structural Products, Inc./ Dana Holding Corporation/ Dana Limited 21/25/26 7 3.1% BB+ Ba3 United States of America 16/18/27/30 4 2.4% AA+ Aaa Nissan North America, Inc. 23/27 2 2.4% A - A3 Swiss RE America Holding Corporation / Westport Insurance Corp. 18/19 2 2.2% A Aa3 Xerox Corporation 2023 1 2.1% BBB Baa2 Michelin North America, Inc. 16/19/20 3 2.1% - - T - Mobile USA, Inc./T - Mobile West Corporation 19/20 5 2.1% - Ba3 SM Ascott LLC 2112 1 1.7% - - Industrial Terminals Mgmt , LLC/Maritime Holdings (Delaware) LLC 2038 1 1.6% - - % of Top10 Tenants 23.4% Strong, brand name tenants with more than half of top 10 tenants investment - grade rated. Credit Rating (4)

 
 

Execution: Strong Acquisition Activity (1) Includes 100% of joint venture acquisitions ($39.5 million in 2013, $57.5 million in 2012 and $15.3 million in 2011) and excl ude s the acquisition of NLS on 9/1/2012. $128.2 $247.0 $590.4 $212.3 $483.0 8.8% 8.4% 5.9% 7.6% 7.4% 0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0% $0.0 $100.0 $200.0 $300.0 $400.0 $500.0 $600.0 $700.0 2011 2012 2013 2014 2015 Property Acquisition Volume and Cap Rate (1) 12 Lexington has been able to maintain strong acquisition activity with attractive pricing.

 
 

External Growth Prospects - Build - to - Suit Pipeline (1) No assurances can be given that any of these investments will be completed or, if completed, will perform to our expectation s. (2) Forward purchase commitment. Closed in the first quarter of 2016. (3) Lexington has a 25% interest in the joint venture as of the date of this presentation. Detroit, MI (2) Anderson, SC Houston, TX (3) Lake Jackson, TX Charlotte, NC Type Industrial Industrial Private School Office Office Square Feet 189,960 1,325,000 274,000 664,000 201,000 Estimated Completion Cost (millions) $29.7 $70.0 $86.5 $166.2 $62.4 Investment Balance 12/31/15 (millions) -- $23.8 $38.4 $62.4 $9.2 Lease Term 20 years 20 years 20 years 20 years 15 years Initial Cap Rate 7.4% 5.9% 7.5% 7.3% 8.3% Escalations Flat 2% annually Lesser of 2% or 2X CPI increase 2% annually 2% annually Estimated / Completion Date 1Q16 2Q 16 3Q16 4Q16 Q1 2017 13 Future build - to - suit investments are estimated to add annual revenue of $29.9 million to the portfolio. (1)

 
 

▪ Acquired in Q4 1015 for approx. $152 million ▪ Attractive cash cap rate of 7.1% and GAAP cap rate of 8.6 % ▪ 456,400 sq. foot state - of - the - art industrial facility located in Washington State ▪ Lease payments backed by strong credit tenant — ConAgra Foods, Inc. ▪ Obtained $110 million 10 - year mortgage financing at a 4% fixed rate ▪ Long - term lease of 20 years ▪ 2016 cash - on - cash return of approximately 15% ▪ Attractive long - term internal rate of returns (IRR): 14 Investment Hold (years ) Exit Cap Rate IRR 10 7.0% 20.3% 10 8.0% 18.3% 10 9.0% 16.4% 10 10.0% 14.6% Build - to - Suit Investment Rationale: Preferred Freezer Note: Initial cash cap rate, IRR, and cash - on - cash return are measures of operating performance used to evaluate the individual performance of an investment. These measures are not presented or intended to be viewed as liquidity or performance measures that present a numerical measu re of Lexington’s historical or future financial performance, financial position or cash flows. Expectations may not be realized.

 
 

Build - to - Suit Investment Rationale: McGuireWoods 15 ▪ Acquired in Q4 1015 for approx. $101.5 million (1) ▪ Attractive initial cash cap rate of 8.2% and GAAP cap rate of 9.0% (1) ▪ 330,000 sq. foot new office building in desired Richmond, VA location ▪ Match - funded 15 - year financing with 15 - year lease ▪ 5.2% fixed interest rate, 10 - yr interest only followed by 30 - year ammortization ▪ Significantly reduces residual risk ▪ As is, cash - on - cash returns ranging from 10.5% - 13.6% (life of lease) ▪ Strong tenant, McGuireWoods , occupying majority of building ▪ Ability to lease up 15.6% of space for further value creation Internal Rate of Return (IRR) Scenarios Price/SF Sold $ 250 $ 225 $200 $162 ( Debt Balance) IRR 10.35% 9.79% 9.16% 8.14% Price/SF Sold $ 250 $ 225 $200 $ 162 (Debt Balance) IRR 12.20% 11.76% 11.28% 10.54% Conservative Scenario (2) Lease - up scenario (3) (2) Assumes remaining two floors stay vacant over the hold period. (3) Assumes remaining two floors are leased by July 1, 2016 and McGuireWoods exercises their expansion options for this space in year 5 and 10. Note: Initial cash cap rate, IRR, and cash - on - cash return are measures of operating performance used to evaluate the individual performance of an investment. These measures are not presented or intended to be viewed as liquidity or performance measures that present a numerical measure of Lexington’s historical or future financial performance, financial position or cash flows. Expectations may not be realized. (1) Initial basis does not include $8.1 million for estimated earnout lease payments for developer leased space. Initial yields include $4.0 million of earnout lease payments earned but not yet paid as of 12/31/15.

 
 

Portfolio Repositioning Activity 16 Disposition Volume and Cap Rate (1) Lexington has consistently used proceeds from non - core dispositions to recycle capital into higher - quality properties. 7.4% 7.2% 6.5% 3.6% 6.3% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% $0 $50 $100 $150 $200 $250 $300 2011 2012 2013 2014 2015 Disposition Volume (millions) (1) Includes assets disposed of that were either vacant or not stabilized. (2) Revenue from leases longer than ten years. Based o n c onsolidated GAAP rent. Long - term Lease Revenue (2) 15% 23% 30% 41% 41% 0% 10% 20% 30% 40% 50% 60% 2011 2012 2013 2014 2015

 
 

Asset Repositioning Case Study: Sea Harbor Center 17 ▪ Vacated in 2008 ▪ Conversion to multi - tenant ▪ Lexington invested $39 million ▪ Occupancy raised to 99.7% (1) ▪ Sold for $64.7 million in June 2015 Sea Harbor Center Orlando, Florida $(0.4) $(0.8) $(0.8) $(0.6) $2.7 $(2.0) $(1.0) $- $1.0 $2.0 $3.0 2010 2011 2012 2013 2014 Millions Net Operating Income 0.0% 0.0% 74.5% 86.9% 99.7% 0.0% 20.0% 40.0% 60.0% 80.0% 100.0% 2010 2011 2012 2013 2014 Occupancy (1) At closing in June 2015. Note: Net operating income (NOI) is a measure of operating performance used to evaluate the individual performance of an inve stm ent. 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 financi al performance, financial position or cash flows.

 
 

Asset Repositioning Case Study: Transamerica Tower ▪ 27% occupancy at the end of 2009 ▪ Lexington invested $55 million (1) ▪ Occupancy raised to 94.2% (2) ▪ NOI grew from $(3.8) million to $8.5 million ▪ Sold for $121.0 million in August 2015 $(3.8) $(1.1) $4.7 $7.5 $8.5 $(6.0) $(4.0) $(2.0) $- $2.0 $4.0 $6.0 $8.0 $10.0 2010 2011 2012 2013 2014 Millions Net Operating Income 74.9% 95.1% 95.4% 95.4% 92.1% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0% 2010 2011 2012 2013 2014 Occupancy Transamerica Tower Baltimore, MD 18 (1) Since single - tenant termination in 2008. Amount is net of $27.0 million termination fee, but includes adjacent garage construction funding since single - tenant termination. (2) Tower only at 6/30/15. Note: Net operating income (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.

 
 

Asset Repositioning Case Study: Corporate Center At The Gardens ▪ Vacated in 2011 ▪ Lexington invested $11.6 million ▪ Occupancy raised to 100.0% ▪ NOI expected to grow from $(0.3) million to $1.6 million at forecasted stabilization ▪ Currently under contract to be sold for $30.1 million (1) $(0.3) $(0.4) $(0.1) $0.1 $1.1 $1.6 $(0.5) $- $0.5 $1.0 $1.5 $2.0 2011 2012 2013 2014 2015 2016 Millions Net Operating Income 19.6% 26.4% 36.3% 94.9% 100.0% 0.0% 20.0% 40.0% 60.0% 80.0% 100.0% 2011 2012 2013 2014 2015 Occupancy Corporate Center At The Gardens Palm Beach Gardens, FL 19 (1) We can provide no assurance that the property will be sold or the stated price achieved. (2) Forecasted based on signed leases. (2) Note: Net operating income (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.

 
 

Managing Lease Expirations Balanced rollover with meaningful progress addressing expirations. (1) 0% 10% 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Lease Expiration Schedule (By Percentage of GAAP Rent) (2) Q4 2015 Q4 2014 (1) Based on consolidated GAAP rent for the year ended 12/31/15, excluding parking operations. (2) As a percentage of consolidated GAAP rent for the year ended 12/31/15 and 12/31/14, excluding parking operations. 20 26.4% 23.0% 25.0% 25.6% 5% 15% 25% Through 2019 2020-2024 2025-2029 Post 2029 Lease Rollover Distribution(1)

 
 

21 64.5% 19.6% 15.9% Annual increases Flat Other scheduled increases 6.9 11.2 12.1 12.6 4.0 6.0 8.0 10.0 12.0 14.0 2012 2013 2014 2015 (1) Cash basis for consolidated properties. As of 12/31/15. (2) Based on consolidated cash rent for the year ended 12/31/15 for single - tenant leases . Excludes parking operations and $7.8 million in step - down lease. (3) Based on GAAP rent for the year ended 12/31/2015. Weighted - Average Lease Term (1) (In Years) Scheduled Rental Increases (2) Stable and Predictable Cash Flows 59.2% 40.8% Leases Under 10 Years Remaining Leases Over 10 Years Remaining Lease Type (3) Approximately 66% of office revenue is derived from long - term leases or leases executed after January 1, 2009.

 
 

22 93.4% 95.9% 97.3% 97.6% 96.4% 96.8% 85.0% 90.0% 95.0% 100.0% - 2,000 4,000 6,000 8,000 2010 2011 2012 2013 2014 2015 Leasing Volume SF in 000s Strong Operational Performance Historical Occupancy and Leasing Volume LXP continues to maintain high occupancy through its proactive leasing efforts.

 
 

Flexible Capital Structure (1) 23 (1) Data reflects balances at 12/31/15. (2) Data includes OP Units and reflects a common share price of $7.11 at 2/19/16. Debt Amount ($ in Millions) Interest Rate/ Coupon Unsecured Credit Facility – 2019 $ 177.0 L + 100 bps Unsecured Term Loan Due 2020 250.0 2.19% Unsecured Term Loan Due 2021 255.0 2.52% Convertible Guaranteed Notes 12.4 6.00% Unsecured bonds due 2023 250.0 4.25% Unsecured bonds due 2024 250.0 4.40% Mortgages 891.3 4.88% Trust Preferred 129.1 6.80% Total – Debt $ 2,214.8 4.01% Preferred Preferred C $ 96.8 6.50% Total – Preferred $ 96.8 Total – Common equity (2) $1,695.0 Total $4,006.6 Common Equity , 42.3% Unsecured Credit Facility , 4.4% Mortgage Debt , 22.3% Preferred Equity , 2.4% Unsecured Term Debt , 12.6% Trust Preferred , 3.2% Convertible Debt , 0.3% Unsecured Bond Debt , 12.5% Focus on maintaining maximum flexibility to access most advantageous source of capital.

 
 

Balance Sheet Strategy 24 Lexington will focus on extending maturities, unencumbering assets, maintaining its investment - grade ratings and selectively utilizing secured financing. LXP Debt Maturity Profile ($000’s ) (1) (1) As of 12/31/2015. Percentage denotes weighted - average interest rate . 5.8% 5.6% 6.0% 5.7% 6.2% 6.1% 4.1% 6.0% 1.3% 2.2% 2.5% 4.3% 4.4% $- $50,000 $100,000 $150,000 $200,000 $250,000 $300,000 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Actual Mortgage Balloon Debt Corporate Debt

 
 

Strong Dividend Yield Strong dividend yield relative to its peers, REITs and other equity investments. Current Dividend Yield 25 Source: KeyBanc and Bloomberg as of 2/19/16. LXP’s current dividend yield reflects common share price of $7.11 at 2/19/16. 9.6% 7.0% 4.1% 4.8% 2.7% 2.3% 1.8% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% LXP Net Lease Off/Ind REITs All REITs Dow Jones S&P 500 Russell 2000

 
 

Conservative Payout Ratio LXP believes its low payout ratio relative to its peers could improve growth prospects over time. 26 (1) Source: KeyBanc as of 2/19/16. 2016 Estimated FFO Payout Ratio (1) 63.6% 62.3% 52.6% 74.4% 0% 10% 20% 30% 40% 50% 60% 70% 80% LXP Industrial REITs Office REITs Net-Lease REITs 2016 Estimated AFFO Multiples (1) 8.7x 19.1x 18.2x 11.8x 0.0 5.0 10.0 15.0 20.0 25.0 LXP Industrial REITs Office REITs Net-Lease REITs

 
 

Investment Features ▪ Focused Single - Tenant, Net - Lease Strategy ▪ Diversified Portfolio ▪ Attractive Growth Prospects ▪ Active Portfolio Management ▪ Consistent Operating Performance ▪ Flexible Balance Sheet ▪ Strong Dividend with Conservative Payout Ratio 27

 
 

LEXINGTON REALTY TRUST A real estate investment trust specializing in single - tenant commercial properties.

 

 

LXP Industrial (NYSE:LXP)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more LXP Industrial Charts.
LXP Industrial (NYSE:LXP)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more LXP Industrial Charts.