Attached files

file filename
8-K - FORM 8-K - CORPORATE PROPERTY ASSOCIATES 15 INCc16841e8vk.htm
Exhibit 99.1
(LOGO)
Corporate Property Associates 15 Incorporated
Supplemental Information
As of March 31, 2011
As used in this supplemental package, the terms “the Company,” “we,” “us” and “our” include Corporate Property Associates 15 Incorporated (“CPA®:15”), its consolidated subsidiaries and predecessors, unless otherwise indicated.
Important Note Regarding Non-GAAP Financial Measures
This supplemental package includes non-GAAP measures, including funds from operations (“FFO”), funds from operations — as adjusted (“AFFO”) and adjusted cash flow from operating activities. A description of these non-GAAP measures and reconciliations to the most directly comparable GAAP measures are provided in this supplemental package.
Forward-Looking Statements
This supplemental package contains forward-looking statements within the meaning of the Federal securities laws. It is important to note that our actual results could be materially different from those projected in such forward-looking statements. You should exercise caution in relying on forward-looking statements as they involve known and unknown risks, uncertainties and other factors that may materially affect our future results, performance, achievements or transactions. Information on factors which could impact actual results and forward-looking statements contained herein is included in our filings with the Securities and Exchange Commission, including but not limited to our Annual Report on Form 10-K for the year ended December 31, 2010. We do not undertake to revise or update any forward-looking statements.
     
Executive Offices
  Investor Relations
50 Rockefeller Plaza
  Susan C. Hyde
New York, NY 10020
  Managing Director & Director of Investor Relations
Tel: 1-800-WPCAREY or (212) 492-1100
  W. P. Carey & Co. LLC
Fax: (212) 492-8922
  Phone: (212) 492-1151
Web Site Address: www.CPA15.com
   

 

 


 

Corporate Property Associates 15 — Global Incorporated
Reconciliation of Net Income Attributable to CPA
®:15 Shareholders to Funds From Operations — as adjusted
(AFFO)

(in thousands, except share and per share amounts)
                 
    Three months ended March 31,  
    2011     2010  
Net income attributable to CPA®:15 shareholders
  $ 12,528     $ 10,100  
Adjustments:
               
Depreciation and amortization of real property
    14,277       15,144  
(Gain) loss on sale of real estate
    (658 )     162  
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at FFO:
               
Depreciation and amortization of real property
    2,185       2,068  
Proportionate share of adjustments for noncontrolling interests to arrive at FFO
    (3,804 )     (4,218 )
 
           
Total adjustments
    12,000       13,156  
 
           
FFO — as defined by NAREIT
    24,528       23,256  
 
           
 
               
Adjustments:
               
Gain on deconsolidation of subsidiary
    (4,501 )      
Other depreciation, amortization and non-cash charges
    (1,487 )     739  
Straight-line and other rent adjustments
    (24 )     29  
Impairment charges
    8,562        
Allowance for credit losses
    1,357        
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at AFFO:
               
Other depreciation, amortization and non-cash charges
    23       78  
Straight-line and other rent adjustments
    141       197  
Impairment charges
          570  
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO
    (2,435 )     416  
 
           
Total adjustments
    1,636       2,029  
 
           
AFFO (a)
  $ 26,164     $ 25,285  
 
           
AFFO per share (b)
  $ 0.22     $ 0.22  
 
           
Weighted average shares outstanding
    128,943,711       126,250,242  
 
           
 
               
 
               
(a)   The amount previously furnished for the three months ended March 31, 2010 of $27.4 million have been revised in the table above to correct an inadvertent calculation error.
 
               
(b)   Numerator for AFFO per share calculation:
               
 
AFFO
  $ 26,164     $ 25,285  
Add: Issuance of shares to an affiliate in satisfaction of fees due
    2,549       2,773  
 
           
AFFO numerator in determination of AFFO per share
  $ 28,713     $ 28,058  
 
           

 

2


 

Non-GAAP Financial Disclosure
FFO is a non-GAAP measure defined by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income or loss (as computed in accordance with GAAP) excluding: depreciation and amortization expense from real estate assets, gains or losses from sales of depreciated real estate assets and extraordinary items; however, FFO related to assets held for sale, sold or otherwise transferred and included in the results of discontinued operations are to be included. These adjustments also incorporate the pro rata share of unconsolidated subsidiaries. FFO is used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers. Although NAREIT has published this definition of FFO, real estate companies often modify this definition as they seek to provide financial measures that meaningfully reflect their distinctive operations.
We modify the NAREIT computation of FFO to include other adjustments to GAAP net income for certain non-cash charges, where applicable, such as gains or losses from extinguishment of debt and deconsolidation of subsidiaries, amortization of intangibles, straight-line rents, impairment charges on real estate, allowances for credit losses and unrealized foreign currency exchange gains and losses. We refer to our modified definition of FFO as “Funds from Operations — as Adjusted,” or AFFO, and we employ it as one measure of our operating performance when we formulate corporate goals and evaluate the effectiveness of our strategies. We exclude these items from GAAP net income as they are not the primary drivers in our decision-making process. Our assessment of our operations is focused on long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in net income but have no impact on cash flows.
We believe that AFFO and AFFO per share are useful supplemental measures for investors to consider because it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. FFO or AFFO should not be considered as an alternative to net income as an indication of a company’s operating performance or to cash flow from operating activities as a measure of its liquidity, but should be used in conjunction with GAAP net income.

 

3


 

Corporate Property Associates 15 Incorporated
Adjusted Cash Flow from Operating Activities (Unaudited)

(in thousands, except share and per share amounts)
                 
    Three months ended March 31,  
    2011     2010  
Cash flow provided by operating activities — as reported
  $ 34,563     $ 40,189  
Adjustments:
               
Distributions received from equity investments in real estate in excess of equity income, net (a)
    2,207       1,583  
Distributions paid to noncontrolling interests, net (b)
    (5,655 )     (7,295 )
Changes in working capital (c)
    2,558       (1,043 )
 
           
Adjusted cash flow from operating activities (d)
  $ 33,673     $ 33,434  
 
           
Adjusted cash flow per share
  $ 0.26     $ 0.26  
 
           
 
               
Distributions declared per share
  $ 0.1819     $ 0.1807  
 
           
Payout ratio (distributions per share/adjusted cash flow per share)
    70 %     70 %
 
           
 
               
Weighted average shares outstanding
    128,943,711       126,250,242  
 
           
(a)   To the extent we receive distributions in excess of the equity income that we recognize, we include such amounts in our evaluation of cash flow from core operations.
 
(b)   Represents noncontrolling interests’ share of distributions made by ventures that we consolidate in our financial statements.
 
(c)   Timing differences arising from the payment of certain liabilities and the receipt of certain receivables in a period other than that in which the item is recognized in determining net income may distort the actual cash flow that our core operations generate. We adjust our GAAP cash flow provided by operating activities to record such amounts in the period in which the item was actually recognized.
 
(d)   During the first quarter of 2011, we made an adjustment to exclude the impact of escrow funds from Adjusted cash flow from operating activities as, more often than not, these funds represent investing and/or financing activities. The amount previously furnished for Adjusted cash flow from operating activities for the three months ended March 31, 2010 of $27.9 million has been revised in the table above to reflect this reclassification.
Non-GAAP Financial Disclosure
Adjusted cash flow from operating activities refers to our cash flow from operating activities (as computed in accordance with GAAP) adjusted, where applicable, primarily to: add cash distributions that we receive from our investments in unconsolidated real estate joint ventures in excess of our equity income; subtract cash distributions that we make to our noncontrolling partners in real estate joint ventures that we consolidate; and eliminate changes in working capital. We hold a number of interests in real estate joint ventures, and we believe that adjusting our GAAP cash flow provided by operating activities to reflect these actual cash receipts and cash payments, as well as eliminating the effect of timing differences between the payment of certain liabilities and the receipt of certain receivables in a period other than that in which the item is recognized may give investors additional information about our actual cash flow that is not incorporated in cash flow from operating activities as defined by GAAP.
We believe that adjusted cash flow from operating activities is a useful supplemental measure for assessing the cash flow generated from our core operations as it gives investors important information about our liquidity that is not provided within cash flow from operating activities as defined by GAAP, and we use this measure when evaluating distributions to shareholders. Adjusted cash flow from operating activities should not be considered as an alternative to cash provided by operating activities computed on a GAAP basis as a measure of our liquidity.

 

4


 

Corporate Property Associates 15 Incorporated
Portfolio Diversification as of March 31, 2011 (Unaudited)
Top Ten Tenants by Rent (Pro Rata Basis)

(in thousands)
                 
    Annualized Contractual        
Tenant/Lease Guarantor   Minimum Base Rent     Percent  
Hellweg Die Profi-Baumärkte GmbH & Co KG (a)
  $ 27,212       11 %
U-Haul Moving Partners, Inc. and Mercury Partners, L.P.
    18,742       8 %
OBI A.G. (a)
    12,891       5 %
Universal Technical Institute Holdings, Inc.
    9,995       4 %
Carrefour France SAS (a)
    9,395       4 %
Life Time Fitness, Inc.
    8,759       4 %
Marriott Corporation
    8,406       3 %
True Value Company
    6,962       3 %
Foster Wheeler
    6,227       3 %
Pohjola Non-Life Insurance Company LTD (a)
    5,631       2 %
 
           
Total
  $ 114,220       47 %
 
           
Weighted Average Lease Term for Portfolio: 11.0 years
(PERFORMANCE GRAPH)
 
(a)   Rent amounts are subject to fluctuations in foreign currency exchange rates.
 
(b)   Percentage of the portfolio’s total pro rata square footage that was subject to lease.

 

5


 

Corporate Property Associates 15 Incorporated
Portfolio Diversification as of March 31, 2011 (Unaudited)
by Geography and Property Type (Pro Rata Basis)

(in thousands)
                 
    Annualized Contractual        
Region   Minimum Base Rent     Percent  
U.S.
               
West
  $ 45,359       19 %
South
    42,445       18 %
East
    37,126       15 %
Midwest
    33,638       14 %
 
           
U.S. Total
    158,568       66 %
 
           
International
               
Germany
    33,031       14 %
France
    20,404       8 %
Poland
    12,891       5 %
Finland
    10,987       4 %
Netherlands
    2,375       1 %
Belgium
    1,680       1 %
United Kingdom
    1,381       1 %
 
           
International Total
    82,749       34 %
 
           
 
               
Total
  $ 241,317       100 %
 
           
                 
    Annualized Contractual        
Property Type   Minimum Base Rent     Percent  
Office
  $ 50,702       21 %
Retail
    50,518       21 %
Industrial
    47,452       20 %
Warehouse/Distribution
    36,886       15 %
Self-Storage
    18,741       8 %
Sports
    12,113       5 %
Education
    11,561       5 %
Hospitality
    8,406       3 %
Other Properties(a)
    4,938       2 %
 
           
Total
  $ 241,317       100 %
 
           
(a)   Includes rent from tenants with the following property types: nursing home (1.4%) and theater (0.6%).
     
(PIE CHART)
  (PIE CHART)

 

6


 

Corporate Property Associates 15 Incorporated
Portfolio Diversification as of March 31, 2011 (Unaudited)
by Tenant Industry (Pro Rata Basis)

(in thousands)
                 
    Annualized Contractual        
Industry Type (a)   Minimum Base Rent     Percent  
Retail Trade
  $ 66,073       27 %
Electronics
    24,372       10 %
Healthcare, Education and Childcare
    20,841       9 %
Leisure, Amusement, Entertainment
    13,612       6 %
Business and Commercial Services
    13,015       5 %
Chemicals, Plastics, Rubber, and Glass
    12,462       5 %
Buildings and Real Estate
    12,181       5 %
Hotels and Gaming
    8,406       3 %
Automobile
    8,176       3 %
Construction and Building
    7,608       3 %
Transportation — Personal
    6,560       3 %
Federal, State and Local Government
    6,376       3 %
Media: Printing and Publishing
    6,007       3 %
Beverages, Food, and Tobacco
    5,761       2 %
Insurance
    5,631       2 %
Telecommunications
    5,543       2 %
Aerospace and Defense
    4,522       2 %
Consumer and Durable Goods
    3,899       2 %
Machinery
    3,771       2 %
Transportation — Cargo
    2,618       1 %
Other(b)
    3,883       2 %
 
           
Total
  $ 241,317       100 %
 
           
(a)   Based on the Moody’s Investors Service, Inc. classification system and information provided by the tenant.
 
(b)   Includes rent from tenants in the following industries: consumer non-durable goods (0.6%), forest products and paper (0.6%) and mining, metals and primary metal industries (0.5%).

 

7