Attached files

file filename
8-K - 8-K - W. P. Carey Inc.wpc2014q28-ksupplemental.htm
EX-99 - EXHIBIT - W. P. Carey Inc.wpc2014q28-kerexh991.htm

Exhibit 99.2
W. P. Carey Inc.

Supplemental Information
Second Quarter 2014















W. P. Carey Inc. unaudited supplemental financial and operating information.



Important Disclosures About This Supplemental Package

As used in this supplemental package, the terms “W. P. Carey,” “WPC,” “the Company,” “we,” “us,” and “our” include W. P. Carey Inc., its consolidated subsidiaries, and predecessors, unless otherwise indicated. The “CPA®:16 Merger” means our merger with Corporate Property Associates 16 – Global Incorporated, or CPA®:16 – Global, which was completed on January 31, 2014. “CPA® REITs” means CPA®:16 – Global (through the date of the CPA®:16 Merger), Corporate Property Associates 17 – Global Incorporated, or CPA®:17 – Global, and Corporate Property Associates 18 – Global Incorporated, or CPA®:18 – Global. The “Managed REITs” means the CPA® REITs and Carey Watermark Investors Incorporated, or CWI. "U.S." means United States.

Important Note Regarding Non-GAAP Financial Measures

This supplemental package includes certain “non-GAAP” supplemental measures that are not defined by generally accepted accounting principles, or GAAP, including funds from operations, or FFO, adjusted funds from operations, previously referred to as funds from operations as adjusted, or AFFO, earnings before interest, taxes, depreciation, and amortization, or EBITDA, adjusted EBITDA, pro rata cash net operating income, or pro rata cash NOI, and normalized pro rata cash NOI. A description of these non-GAAP financial measures and reconciliations to their most directly comparable GAAP measures as well as a description of other metrics presented are provided within the Appendix to this supplemental package. FFO is a non-GAAP measure defined by the National Association of Real Estate Investments Trusts, or NAREIT.



W. P. Carey Inc.
Supplemental Information – Second Quarter 2014

Table of Contents
Overview
 
 
 
Financial Results
 
 
 
Balance Sheet and Capitalization
 
 
 
Owned Real Estate Portfolio
 
 
 
Investment Management
 
 
 
Appendix
 
 
 



W. P. Carey Inc.
Overview – Second Quarter 2014
Summary Metrics
As of or for the three months ended June 30, 2014.
Financial Results
 
 
 
 
 
Real estate revenues, excluding reimbursable tenant costs ($'000)
 
 
 
 
$
170,985

Revenues from the Managed REITs, excluding reimbursable costs ($'000)
 
 
 
 
34,248

Net income attributable to W. P. Carey ($'000)
 
 
 
 
64,739

Net income attributable to W. P. Carey per diluted share
 
 
 
 
0.64

AFFO ($'000) (a)
 
 
 
 
122,246

AFFO per diluted share (a)
 
 
 
 
1.21

Normalized pro rata cash NOI ($’000) (b)
 
 
 
 
157,162

Adjusted EBITDA ($'000) (c)
 
 
 
 
175,142

 
 
 
 
 
 
Distributions declared per share – current quarter
 
 
 
 
0.900

Distributions declared per share – current quarter annualized
 
 
 
 
3.60

Dividend yield (annualized, based on end of period share price)
 
 
 
 
5.6
%
Dividend payout (annualized) (d)
 
 
 
 
74.4
%
 
 
 
 
 
 
Balance Sheet and Capitalization
 
 
 
 
 
Shares outstanding
 
 
 
 
99,379,788

Stock price – at quarter end
 
 
 
 
$
64.40

 
 
 
 
 
 
Equity market capitalization ($'000)
 
 
 
 
6,400,058

Total pro rata debt outstanding ($'000) (e)
 
 
 
 
3,716,758

Consolidated cash and cash equivalents ($'000)
 
 
 
 
214,971

Enterprise value ($'000) (f)
 
 
 
 
9,901,845

Net pro rata debt ($'000) (g)
 
 
 
 
3,501,787

Total consolidated debt ($'000)
 
 
 
 
3,798,370

Gross assets ($’000) (h)
 
 
 
 
8,510,903

Liquidity ($'000) (i)
 
 
 
 
988,271

 
 
 
 
 
 
Net pro rata debt to enterprise value
 
 
 
 
35.4
%
Net pro rata debt to adjusted EBITDA (annualized)
 
 
 
 
5.0x

Total consolidated debt to gross assets
 
 
 
 
44.6
%
Carrying value of unencumbered real estate portfolio ($'000)
 
 
 
 
$
1,583,879

 
 
 
 
 
 
Weighted average interest rate (e)
 
 
 
 
4.6
%
Weighted average debt maturity (years) (e)
 
 
 
 
5.2

 
 
 
 
 
 
Standard & Poor's Rating Services (January 2014)
 
 
 
 
BBB (stable)

Moody's Investors Service (January 2014)
 
 
 
 
Baa2 (stable)

 
 
 
 
 
 
Owned Real Estate Portfolio (Pro Rata)
 
 
 
 
 
Number of net-leased properties
 
 
 
 
686

Number of operating properties
 
 
 
 
4

Number of tenants (net-leased properties)
 
 
 
 
216

Number of investment grade tenants (net-leased properties) (j)
 
 
 
 
39

ABR from Investment Grade tenants as a % of total ABR (net-leased properties) (k)
 
 
 
 
25.1
%
 
 
 
 
 
 
Net-leased properties – square feet (millions)
 
 
 
 
81.8

Operating properties – square feet (millions) (l)
 
 
 
 
0.3

Total square feet (millions)
 
 
 
 
82.1

 
 
 
 
 
 
Occupancy – net-leased properties (%) (m)
 
 
 
 
98.5
%
Weighted average lease term (years)
 
 
 
 
8.6

 
 
 
 
 
 
Acquisitions – current quarter ($'000)
 
 
 
 
$
47,208

Dispositions – current quarter ($'000)
 
 
 
 
170,638

 
 
 
 
 
 
Managed REITs
CPA® REITs
 
CWI
 
Total
AUM ($'000) (n)
$
6,651,323

 
$
1,567,074

 
$
8,218,397

Acquisitions – current quarter ($'000)
151,859

 
407,394

 
559,253

Dispositions – current quarter ($'000)
68,250

 

 
68,250


 


Investing for the long runTM | 1


W. P. Carey Inc.
Overview – Second Quarter 2014

________
(a)
AFFO is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for a reconciliation of net income to AFFO.
(b)
Normalized pro rata cash NOI is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how normalized pro rata cash NOI is calculated.
(c)
Adjusted EBITDA is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for a reconciliation of net income to adjusted EBITDA.
(d)
Annualized dividend per share divided by annualized AFFO per share.
(e)
Presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.
(f)
Represents equity market capitalization plus total pro rata debt outstanding, less consolidated cash and cash equivalents. See the Terms and Definitions section in the Appendix for a description of pro rata.
(g)
Represents total pro rata debt outstanding less consolidated cash and cash equivalents. See the Terms and Definitions section in the Appendix for a description of pro rata.
(h)
Gross assets represent consolidated total assets before accumulated depreciation.
(i)
Represents availability on our Senior Unsecured Credit Facility – Revolver plus cash and cash equivalents.
(j)
Includes only Investment Grade tenants, defined as those having a BBB- rating or higher by Standard & Poor’s Rating Services. We evaluate the credit quality of our tenants utilizing an internal five-point credit rating scale, with one representing the highest credit quality, comprised solely of Investment Grade tenants, and five representing the lowest credit quality. The credit quality evaluation of our tenants is updated quarterly. We had 177 non-investment grade tenants as of June 30, 2014, with a weighted-average credit rating of 3.2.
(k)
Percentage of portfolio is calculated based on contractual minimum annualized base rent, or ABR, as of June 30, 2014.
(l)
Comprised of our two self-storage properties and two hotel properties.
(m)
Represents occupancy for our net-leased properties. Occupancy for our two self-storage properties was 93.3% as of June 30, 2014. Occupancy for our two hotels was 83.4% for the six months ended June 30, 2014.
(n)
Represents estimated value of real estate assets plus cash and cash equivalents, less distributions payable.

 


Investing for the long runTM | 2


W. P. Carey Inc.
Overview – Second Quarter 2014
Components of Net Asset Value
In thousands, except shares, per share amounts, and percentages.
Real Estate
 
 
 
 
As of or for the
Three Months Ended
Jun. 30, 2014
Owned Real Estate:
 
 
 
 
 
Normalized pro rata cash NOI (a)
 
 
 
 
$
157,162

 
 
 
 
 
 
Operating Partnership Interests in Real Estate Cash Flow of Managed REITs:
 
 
 
 
CPA®:17 – Global
 
 
 
 
4,590

CPA®:18 – Global
 
 
 
 
537

CWI
 
 
 
 
108

 
 
 
 
 
5,235

Investment Management
 
 
 
 
 
Investment Management Revenues:
 
 
 
 
 
Structuring revenue
 
 
 
 
17,254

Asset management revenue
 
 
 
 
9,045

 
 
 
 
 
26,299

Balance Sheet - Selected Information (Consolidated Unless Otherwise Stated)
Assets:
 
 
 
 
 
Cash and cash equivalents
 
 
 
 
$
214,971

Due from affiliates
 
 
 
 
39,516

Other assets, net:
 
 
 
 
 
Restricted cash, including escrow
 
 
 
 
$
194,080

Other intangible assets, net
 
 
 
 
36,695

Straight-line rent adjustments
 
 
 
 
23,818

Notes receivable
 
 
 
 
21,003

Deferred charges
 
 
 
 
18,481

Accounts receivable
 
 
 
 
17,504

Prepaid expenses
 
 
 
 
12,063

Leasehold improvements, furniture, and fixtures
 
 
 
 
10,692

Securities and derivatives
 
 
 
 
8,666

Other
 
 
 
 
3,851

Total other assets, net
 
 
 
 
$
346,853

 
 
 
 
 
 
Liabilities:
 
 
 
 
 
Total pro rata debt outstanding (b)
 
 
 
 
$
3,716,758

Distributions payable
 
 
 
 
90,610

Deferred income taxes
 
 
 
 
87,991

Other liabilities:
 
 
 
 
 
Accounts payable and accrued expenses
 
 
 
 
$
167,801

Prepaid and deferred rents
 
 
 
 
72,576

Tenant security deposits
 
 
 
 
40,706

Accrued income taxes payable
 
 
 
 
14,729

Straight-line rent adjustments
 
 
 
 
2,337

Other
 
 
 
 
283

Total other liabilities
 
 
 
 
$
298,432




 


Investing for the long runTM | 3


W. P. Carey Inc.
Overview – Second Quarter 2014
Other
Number of Shares Owned
 
NAV / Offering Price Per Share
 
Implied Value
 
A
 
B
 
A x B
Ownership in Managed REITs: (c)
 
 
 
 


CPA®:17 – Global (2.3% ownership)
7,413,076

 
$
9.50

(d) 
$
70,424

CPA®:18 – Global (0.1% ownership)
106,781

 
10.00

(e) 
1,068

CWI (0.9% ownership)
738,996

 
9.00

(f) 
6,651

 
 
 
 
 
$
78,143

________
(a)
Normalized pro rata cash NOI is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how normalized pro rata cash NOI is calculated.
(b)
Presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.
(c)
Excludes operating partnership interests.
(d)
The estimated net asset value per share, or NAV, for CPA®:17 Global was determined as of December 31, 2013. WPC calculated CPA®:17 Global’s NAV by relying in part on an estimate of the fair market value of CPA®:17 Global’s provided by a third party, adjusted to give effect to the estimated fair value of mortgage loans encumbering its assets (also provided by a third party) as well as other adjustments.
(e)
The offering price shown is the initial offering price for shares of CPA®:18 Global’s Class A common stock, as WPC owns shares of CPA®:18 Global’s Class A common stock.
(f)
CWI’s NAV was calculated by WPC, relying in part on appraisals of the fair market value of CWI’s real estate portfolio and mortgage debt provided by third parties. The net amount was then adjusted for estimated disposition costs (including estimates of expenses, commissions, and fees payable to WPC) and CWI’s other net assets and liabilities at the same date. CWI’s NAV was estimated at $10.24 per share as of September 30, 2013, and was based on shares of common stock outstanding at November 30, 2013. In December 2013, CWI declared a special stock dividend in which stockholders of record as of the close of business on December 16, 2013 received 0.1375 shares of its common stock for each share owned. Shares were issued on December 19, 2013. As a result of the increased number of outstanding shares of CWI’s common stock due to the stock dividend, CWI’s estimated NAV was adjusted from $10.24 to $9.00. This adjustment facilitates equivalent treatment of investors in CWI’s initial public offering and investors in its follow-on offering and enables CWI to offer its stock in the follow-on offering at a consistent price of $10.00 per share, inclusive of commissions and offering costs.



 


Investing for the long runTM | 4



W. P. Carey Inc.

Financial Results
Second Quarter 2014










 


Investing for the long runTM | 5


W. P. Carey Inc.
Financial Results – Second Quarter 2014
Consolidated Statements of Income
In thousands, except share and per share amounts. Unaudited.
 
Three Months Ended
 
Jun. 30, 2014
 
Mar. 31, 2014
Revenues
 
 
(Revised) (a)
Real estate revenues:
 
 
 
Lease revenues
$
148,253

 
$
123,068

Reimbursable tenant costs
5,749

 
6,014

Operating property revenues
8,251

 
4,992

Lease termination income and other
14,481

 
1,000

 
176,734

 
135,074

Revenues from the Managed REITs:
 
 
 
Reimbursable costs
41,925

 
39,732

Structuring revenue
17,254

 
17,750

Asset management revenue
9,045

 
9,777

Dealer manager fees
7,949

 
6,676

 
76,173

 
73,935

 
252,907

 
209,009

Operating Expenses
 
 
 
Depreciation and amortization
63,445

 
52,673

Reimbursable tenant and affiliate costs
47,674

 
45,746

General and administrative
19,133

 
22,671

Property expenses, excluding reimbursable tenant costs
11,209

 
8,418

Stock-based compensation expense
7,957

 
7,043

Dealer manager fees and expenses
6,285

 
5,424

Subadvisor fees
2,451

 
18

Impairment charges
2,066

 

Merger and acquisition expenses
1,137

 
29,613

 
161,357

 
171,606

Other Income and Expenses
 
 
 
Net income from equity investments in real estate and the Managed REITs
9,452

 
14,262

Gain on change in control of interests (a)

 
104,645

Interest expense
(47,733
)
 
(39,075
)
Other income and (expenses)
(883
)
 
(5,451
)
 
(39,164
)
 
74,381

Income from continuing operations before income taxes
52,386

 
111,784

Provision for from income taxes
(8,053
)
 
(2,240
)
Income from continuing operations before (loss) gain on sale of real estate
44,333

 
109,544

Income from discontinued operations, net of tax
26,460

 
6,392

(Loss) gain on sale of real estate, net of tax
(3,821
)
 
80

Net Income
66,972

 
116,016

Net income attributable to noncontrolling interests
(2,344
)
 
(1,578
)
Net loss (income) attributable to redeemable noncontrolling interest
111

 
(262
)
Net Income Attributable to W. P. Carey
$
64,739

 
$
114,176

Basic Earnings Per Share
 
 
 
Income from continuing operations attributable to W. P. Carey
$
0.38

 
$
1.20

Income from discontinued operations attributable to W. P. Carey
0.26

 
0.07

Net Income Attributable to W. P. Carey
$
0.64

 
$
1.27

Diluted Earnings Per Share
 
 
 
Income from continuing operations attributable to W. P. Carey
$
0.38

 
$
1.19

Income from discontinued operations attributable to W. P. Carey
0.26

 
0.07

Net Income Attributable to W. P. Carey
$
0.64

 
$
1.26

Weighted Average Shares Outstanding
 
 
 
Basic
100,236,362

 
89,366,055

Diluted
100,995,225

 
90,375,311

Amounts Attributable to W. P. Carey
 
 
 
Income from continuing operations, net of tax
$
38,236

 
$
107,636

Income from discontinued operations, net of tax
26,503

 
6,540

Net Income
$
64,739

 
$
114,176

Distributions Declared Per Share
$
0.900

 
$
0.895



 


Investing for the long runTM | 6


W. P. Carey Inc.
Financial Results – Second Quarter 2014

________
(a)
Gain on change in control of interests for the three months ended March 31, 2014 represents a gain of $74.4 million recognized on our previously-held interest in shares of CPA®:16 – Global common stock, and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA®:16 – Global, which we had previously accounted for under the equity method. During the six months ended June 30, 2014, one of these investments was sold. During the second quarter of 2014, we identified certain measurement period adjustments which increased the fair value of our previously-held interest in shares of CPA®:16 – Global common stock by $1.3 million. We did not record this adjustment during the three months ended June 30, 2014 but rather in the three months ended March 31, 2014. Consequently, amounts presented above for gain on change in control of interests and net income for the three months ended March 31, 2014 differ from amounts presented in the first quarter filings.


 


Investing for the long runTM | 7


W. P. Carey Inc.
Financial Results – Second Quarter 2014
Reconciliation of Consolidated Statement of Income to AFFO
In thousands, except per share amounts. Unaudited. Three months ended June 30, 2014.

We believe that the table below is useful for investors to help them better understand our business by illustrating the impact of each of our AFFO adjustments on our GAAP statement of income. This presentation is not an alternative to the GAAP statement of income, nor is AFFO an alternative to net income as determined by GAAP. The reconciliation of GAAP net income to AFFO required by SEC Regulation G, as well as other important disclosures regarding our calculation of AFFO and the limitations on its usefulness to investors, are presented in the Appendix.
 
GAAP - Basis (a)
 
Add: Equity
Investments (b)
 
Less: Noncontrolling
Interests (c)
 
WPC's
Pro Rata Share (d)
 
AFFO
Adjustments
 
AFFO
Revenues
A
 
B
 
C
 
A + B + C = D
 
E
 
D + E
Real estate revenues:
 
 
 
 
 
 
 
 
 
 
 
Lease revenues (e)
$
148,253

 
$
4,777

 
$
(6,472
)
 
$
146,558

 
$
13,006

(f)
$
159,564

Reimbursable tenant costs
5,749

 
98

 
(248
)
 
5,599

 

 
5,599

Operating property revenues:
 
 
 
 
 
 
 
 
 
 
 
Hotel revenues
7,992

 

 

 
7,992

 

 
7,992

Self-storage revenues
259

 

 
(88
)
 
171

 

 
171

Lease termination income and other
14,481

 

 
(2
)
 
14,479

 
(10,301
)
(g)
4,178

 
176,734


4,875

 
(6,810
)
 
174,799

 
2,705

 
177,504

Revenues from affiliates:
 
 
 
 
 
 
 
 
 
 
 
Reimbursable costs
41,925

 

 
(150
)
 
41,775

 

 
41,775

Structuring revenue
17,254

 

 
(89
)
 
17,165

 

 
17,165

Asset management revenue
9,045

 

 
(115
)
 
8,930

 

 
8,930

Dealer manager fees
7,949

 

 

 
7,949

 

 
7,949

 
76,173

 

 
(354
)
 
75,819

 

 
75,819

 
252,907

 
4,875

 
(7,164
)
 
250,618

 
2,705

 
253,323

Operating Expenses
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
63,445

 
544

 
(3,006
)
 
60,983

 
(59,792
)
 
1,191

Reimbursable tenant and affiliate costs
47,674

 
98

 
(104
)
 
47,668

 

 
47,668

General and administrative
19,133

 
2

 
(479
)
 
18,656

 

 
18,656

Property expenses, excluding reimbursable tenant costs:
Non-reimbursable property expenses
5,588

 
10

 
(16
)
 
5,582

 

 
5,582

Hotel expenses
5,482

 

 

 
5,482

 

 
5,482

Self-storage expenses
139

 

 
(50
)
 
89

 

 
89

Stock-based compensation expense
7,957

 

 
(28
)
 
7,929

 
(7,929
)
 

Dealer manager fees and expenses
6,285

 

 

 
6,285

 

 
6,285

Subadvisor fees
2,451

 

 

 
2,451

 

 
2,451

Impairment charges
2,066

 

 

 
2,066

 
(2,066
)
 

Merger and acquisition expenses
1,137

 

 

 
1,137

 
(1,137
)
 

 
161,357

 
654

 
(3,683
)
 
158,328

 
(70,924
)
 
87,404

Other Income and Expenses
 
 
 
 
 
 
 
 
 
 
 
Net income from equity investments in real estate and the Managed REITs:
Joint ventures
3,567

 
(3,567
)
 

 

 

 

Income related to our ownership in the Managed REITs
649

 

 

 
649

 
935

(h)
1,584

Income related to our general partnership interests
5,236

 

 
(19
)
 
5,217

 

 
5,217

Total net income from equity investments in real estate and the Managed REITs
9,452

 
(3,567
)
 
(19
)
 
5,866

 
935

 
6,801

Interest expense
(47,733
)
 
(1,296
)
 
2,406

 
(46,623
)
 
2,716

(i)
(43,907
)
Other income and (expenses)
(883
)
 
621

 
(296
)
 
(558
)
 
1,607

(j)
1,049

 
(39,164
)
 
(4,242
)
 
2,091

 
(41,315
)
 
5,258

 
(36,057
)
Income from continuing operations before income taxes
52,386

 
(21
)
 
(1,390
)
 
50,975

 
78,887

 
129,862

Provision for income taxes
(8,053
)
 
21

 
(443
)
 
(8,475
)
 
(708
)
(k)
(9,183
)
Income from continuing operations before loss on sale of real estate
44,333

 

 
(1,833
)
 
42,500

 
78,179

 
120,679

Discontinued Operations
 
 
 
 
 
 
 
 
 
 
 
Income from operations of discontinued properties
1,624

 

 

 
1,624

 
(57
)
(l)
1,567

Gain on extinguishment of debt
249

 

 

 
249

 
(249
)
 

Gain on the sale of real estate
24,574

 

 

 
24,574

 
(24,574
)
 

Other
13

 

 

 
13

 
(13
)
 

Income from Discontinued Operations, Net of Tax
26,460

 

 

 
26,460

 
(24,893
)
 
1,567

Loss on sale of real estate, net of tax
(3,821
)
 

 
(400
)
 
(4,221
)
 
4,221

 

Net Income
66,972

 

 
(2,233
)
 
64,739

 
57,507

 
122,246

Net income attributable to noncontrolling interests
(2,344
)
 

 
2,344

 

 

 

Net income attributable to redeemable noncontrolling interest
111

 

 
(111
)
 

 

 

Net Income / AFFO Attributable to W. P. Carey
$
64,739

 
$

 
$

 
$
64,739

 
$
57,507

 
$
122,246

Earnings / AFFO Per Diluted Share
$
0.64

 
 
 
 
 
 
 
 
 
$
1.21


 


Investing for the long runTM | 8


W. P. Carey Inc.
Financial Results – Second Quarter 2014

________
(a)
Consolidated amounts shown represent WPC's Consolidated Statement of Income for the three months ended June 30, 2014.
(b)
Represents the break-out by line item of amounts recorded in net income from equity investments in real estate and the Managed REITs – Joint ventures.
(c)
Represents the break-out by line item of amounts recorded in noncontrolling interest and redeemable noncontrolling interest.
(d)
Represents our share in fully-owned entities and co-owned entities. See the Terms and Definitions section that follows for a description of pro rata.
(e)
Lease revenues on a pro rata basis in this schedule reflect only revenues from continuing operations. Lease revenues from discontinued operations for the three months ended June 30, 2014 were $1.8 million.
(f)
Represents the elimination of non-cash amounts related to straight-line rent and the reversal of amortization of above- or below-market lease intangibles.
(g)
Represents the elimination of lease termination fees booked under GAAP that management considers to be either a gain on sale of real estate or a stream of future monthly cash lease revenues.
(h)
Adjustments include MFFO from the Managed REITs in place of our pro rata share of net income from our ownership in the Managed REITs.
(i)
Represents the elimination of non-cash components of interest expense, primarily for fair market value related to mortgage loans.
(j)
Represents eliminations or (gains) losses related to the extinguishment of debt, foreign currency, derivatives, and other related to continuing operations.
(k)
Represents elimination of deferred taxes.
(l)
Represents depreciation and amortization and gain on foreign exchange related to discontinued operations.

 


Investing for the long runTM | 9



W. P. Carey Inc.

Balance Sheet and Capitalization
Second Quarter 2014





 


Investing for the long runTM | 10


W. P. Carey Inc.
Balance Sheet and Capitalization – Second Quarter 2014
Consolidated Balance Sheets
In thousands. Unaudited.
 
Jun. 30, 2014
 
Dec. 31, 2013
Assets
 
 
 
Investments in real estate:
 
 
 
   Real estate, at cost
$
4,497,999

 
$
2,516,325

   Operating real estate, at cost
84,544

 
6,024

   Accumulated depreciation
(217,155
)
 
(168,958
)
Net investments in properties
4,365,388

 
2,353,391

Net investments in direct financing leases
880,000

 
363,420

Assets held for sale

 
86,823

Equity investments in real estate and the Managed REITs (a)
211,225

 
530,020

Net investments in real estate
5,456,613

 
3,333,654

Cash and cash equivalents
214,971

 
117,519

Due from affiliates
39,516

 
32,034

Goodwill
698,891

 
350,208

In-place lease intangible assets, net
966,406

 
467,127

Above-market rent intangible assets, net
570,498

 
241,975

Other assets, net
346,853

 
136,433

Total Assets
$
8,293,748

 
$
4,678,950

 
 
 
 
Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Non-recourse debt
$
2,823,415

 
$
1,492,410

Senior credit facility and unsecured term loan
476,700

 
575,000

Senior unsecured notes
498,255

 

Below-market rent and other intangible liabilities, net
180,364

 
128,202

Accounts payable, accrued expenses and other liabilities
298,432

 
166,385

Deferred income taxes
87,991

 
39,040

Distributions payable
90,610

 
67,746

Total liabilities
4,455,767

 
2,468,783

Redeemable noncontrolling interest
6,418

 
7,436

 
 
 
 
Equity:
 
 
 
W. P. Carey stockholders' equity:
 
 
 
Preferred stock (None issued)

 

Common stock
100

 
69

Additional paid-in capital
4,024,039

 
2,256,503

Distributions in excess of accumulated earnings
(327,460
)
 
(318,577
)
Deferred compensation obligation
30,624

 
11,354

Accumulated other comprehensive income
14,215

 
15,336

Less: treasury stock at cost
(60,948
)
 
(60,270
)
Total W. P. Carey stockholders' equity
3,680,570

 
1,904,415

Noncontrolling interests
150,993

 
298,316

Total equity
3,831,563

 
2,202,731

Total Liabilities and Equity
$
8,293,748

 
$
4,678,950

________
(a)
Our equity investments in real estate totaled $133.3 million and $185.0 million as of June 30, 2014 and December 31, 2013, respectively. Our equity investments in the Managed REITs totaled $77.9 million and $345.0 million as of June 30, 2014 and December 31, 2013, respectively.

 


Investing for the long runTM | 11


W. P. Carey Inc.
Balance Sheet and Capitalization – Second Quarter 2014
Debt Overview
In thousands, except percentages and years. Pro rata. As of June 30, 2014.
Non-Recourse Debt
 
Weighted Average Debt Maturity (Years)
 
Weighted Average Interest Rate
 
Total Outstanding
Balance (a)
 
Percent
Fixed
 
5.0

 
5.6
%
 
$
2,199,020

 
59.2
%
Variable – Swapped
 
4.8

 
5.0
%
 
296,030

 
8.0
%
Variable – Capped
 
2.1

 
1.6
%
 
198,267

 
5.3
%
Variable – Floating
 
0.7

 
3.4
%
 
33,982

 
0.9
%
Variable – Future Rate Reset
 
10.4

 
6.2
%
 
14,504

 
0.4
%
 
 
4.8

 
5.2
%
 
2,741,803

 
73.8
%
Recourse Debt
 
 
 
 
 
 
 
 
Fixed – Senior Unsecured Notes (due April 1, 2024)
 
9.8

 
4.6
%
 
498,255

 
13.4
%
Variable – Senior Unsecured Credit Facility – Term Loan (maturity: January 31, 2016)
 
1.6

 
1.4
%
 
250,000

 
6.7
%
Variable – Senior Unsecured Credit Facility – Revolver (maturity: January 31, 2018)
 
3.6

 
1.2
%
 
226,700

 
6.1
%
Total Pro Rata Debt Outstanding (a)
 
5.2

 
4.6
%
 
$
3,716,758

 
100.0
%
________
(a)
Debt data is presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.

 


Investing for the long runTM | 12


W. P. Carey Inc.
Balance Sheet and Capitalization – Second Quarter 2014
Debt Maturity
In thousands, except number of properties and percentages. Pro rata. As of June 30, 2014.
 
 
 
 
 
 
Weighted Average Interest Rate
 
 
 
Total Outstanding Balance (b) (c)
 
 
Number of Properties (a)
 
 
 
 
 
 
Year of Maturity
 
 
ABR (a)
 
 
Balloon
 
Remaining 2014
 
14

 
$
31,616

 
3.3
%
 
$
194,368

 
$
196,694

2015
 
12

 
19,939

 
4.9
%
 
144,910

 
144,458

2016
 
106

 
41,692

 
5.7
%
 
237,247

 
266,723

2017
 
89

 
102,585

 
5.2
%
 
624,354

 
685,676

2018
 
34

 
53,987

 
5.3
%
 
292,343

 
337,841

2019
 
11

 
16,383

 
6.2
%
 
51,450

 
67,843

2020
 
22

 
39,153

 
5.2
%
 
201,876

 
249,216

2021
 
11

 
20,416

 
5.9
%
 
89,920

 
116,934

2022
 
30

 
42,388

 
5.2
%
 
210,776

 
261,963

2023
 
26

 
38,738

 
5.1
%
 
123,300

 
197,247

2024
 
24

 
21,237

 
5.9
%
 
7,936

 
83,891

Thereafter
 
24

 
28,098

 
6.0
%
 
46,495

 
133,317

Non-Recourse Debt
 
403

 
$
456,232

 
5.2
%
 
$
2,224,975

 
$
2,741,803

Recourse Debt
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Notes (due April 1, 2024)
 
4.6
%
 
 
 
498,255

Senior Unsecured Credit Facility – Term Loan (maturity: January 31, 2016) (d)
 
1.4
%
 
 
 
250,000

Senior Unsecured Credit Facility – Revolver (maturity: January 31, 2018) (e)
 
1.2
%
 
 
 
226,700

Total Pro Rata Debt Outstanding (b)
 
 
 
 
 
4.6
%
 
 
 
$
3,716,758

________
(a)
Represents the number of properties and ABR associated with the debt that is maturing in each respective year.
(b)
Debt maturity data is presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.
(c)
Total outstanding balance includes balloon payments, scheduled amortization, and unamortized premium, net.
(d)
During the six months ended June 30, 2014, we incurred interest at London Interbank Offered Rate, or LIBOR, plus 1.25% on our Senior Unsecured Credit Facility – Term Loan Facility. We have two options to extend the maturity date of our Senior Unsecured Credit Facility – Term Loan Facility by one year.
(e)
During the six months ended June 30, 2014, we incurred interest at LIBOR plus 1.10% on our Senior Unsecured Credit Facility – Revolver. Availability under our Senior Unsecured Credit Facility – Revolver was $773.3 million as of June 30, 2014. We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Revolver by one year.

 


Investing for the long runTM | 13


W. P. Carey Inc.
Balance Sheet and Capitalization – Second Quarter 2014
Senior Unsecured Notes
As of June 30, 2014.

Ratings
 
 
Issuer / Corporate
 
Senior Unsecured Notes
Ratings Agency
 
Rating
 
Outlook
 
Rating
 
Outlook
Standard and Poor's (January 2014)
 
BBB
 
Stable
 
BBB-
 
Stable
Moody's (January 2014)
 
Baa2
 
Stable
 
Baa2
 
Stable

Senior Unsecured Note Covenants

In March 2014, we issued $500.0 million of senior unsecured notes with an interest rate of 4.6% due in 2024, or the Senior Unsecured Notes. The following is a summary of the key financial covenants for the Senior Unsecured Notes, as defined per the terms in the prospectus supplement filed with the SEC on March 13, 2014, along with our estimated calculations of our compliance with those covenants at the end of the period presented. These ratios are not measures of our liquidity or performance and serve only to demonstrate our ability to incur additional debt, as permitted by the covenants for the Senior Unsecured Notes.
Covenant
 
Metric
 
Required
 
As of
Jun. 30, 2014
Limitation on the incurrence of debt
 
"Total Debt" /
"Total Assets"
 
≤ 60%
 
41.7%
Limitation on the incurrence of secured debt
 
"Secured Debt" /
"Total Assets"
 
≤ 40%
 
30.8%
Limitation on the incurrence of debt based on consolidated EBITDA to annual debt service charge
 
"Consolidated EBITDA" /
"Annual Debt Service Charge"
 
≥ 1.5x
 
3.6x
Maintenance of unencumbered asset value
 
"Unencumbered Assets" / "Total Unsecured Debt"
 
≥ 150%
 
279.5%





 


Investing for the long runTM | 14



W. P. Carey Inc.

Owned Real Estate Portfolio
Second Quarter 2014









 


Investing for the long runTM | 15


W. P. Carey Inc.
Owned Real Estate Portfolio Second Quarter 2014
Investment Activity
In thousands, except square footage. Pro rata. For the six months ended June 30, 2014.
Acquisitions
 
 
 
 
 
 
 
 
Tenant / Lease Guarantor
 
Property Location(s)
 
Purchase Price
 
Closing Date
 
Property
Type(s)
 
Gross Square Footage
Q1 Acquisition
 
 
 
 
 
 
 
 
 
 
QBE Holdings Inc.
 
Chandler, AZ
 
$
41,919

 
Mar-14
 
Office
 
183,000

Q2 Acquisition
 
 
 
 
 
 
 
 
 
 
Smucker Sales and Distribution Company
 
University Park, IL
 
47,208

 
May-14
 
Warehouse/Distribution
 
824,624

Total Acquisitions
 
$
89,127

 
 
 
 
 
1,007,624

Dispositions
 
 
 
 
 
 
 
 
Tenant / Lease Guarantor
 
Property Location(s)
 
Gross Sale Price
 
Closing Date
 
Property
Type(s)
 
Gross Square Footage
Q1 Dispositions
 
 
 
 
 
 
 
 
 
 
Juniper Networks, Inc.
 
Sunnyvale, CA
 
$
10,200

 
Jan-14
 
Office
 
50,311

American Pad & Paper, LLC (2 properties)
 
Mattoon, IL; Morristown, TN
 
6,900

 
Jan-14
 
Industrial
 
486,507

Bell South Corporation
 
Fort Lauderdale, FL
 
4,900

 
Jan-14
 
Warehouse/Distribution
 
80,450

Barnes & Noble, Inc.
 
Farmington, CT
 
3,600

 
Jan-14
 
Retail
 
21,600

Bouygues Telecom (a)
 
Tours, France
 
9,497

 
Jan-14
 
Office
 
96,204

Brown Machine LLC and Capital Equipment Group
 
Beaverton, MI
 
4,040

 
Mar-14
 
Industrial
 
142,770

SOHO House Beach House, LLC
 
Miami Beach, FL
 
81,529

 
Mar-14
 
Hospitality
 
52,902

BA Kitchen Components Limited (a)
 
Doncaster, United Kingdom
 
6,990

 
Mar-14
 
Industrial
 
177,604

Total Q1 Dispositions
 
 
 
127,656

 
 
 
 
 
1,108,348

Q2 Dispositions
 
 
 
 
 
 
 
 
 
 
Gibson Guitar Corporation (3 properties)
 
Elgin, IL; Bozeman, MT; and Nashville, TN
 
20,000

 
Apr-14
 
Industrial
 
249,702

Fairpoint Communications, Inc.
 
Milton, VT
 
1,800

 
Apr-14
 
Industrial
 
30,624

Vacant (formerly The Upper Deck Company, LLC)
 
Carlsbad, CA
 
16,000

 
May-14
 
Industrial
 
246,668

Tower Automotive Products Co., Inc.
 
Milan, TN
 
1,400

 
May-14
 
Industrial
 
531,370

Telos Corporation
 
Ashburn Junction, VA
 
15,603

 
May-14
 
Office
 
192,775

Multiple Tenants (2 properties)
 
Nashville, TN
 
3,002

 
May-14
 
Office
 
58,635

Multiple Tenants
 
Lindon, UT
 
7,751

 
May-14
 
Office
 
85,100

Town Sports International Holdings, Inc.
 
Newton, MA
 
16,398

 
Jun-14
 
Sports
 
68,000

New Options, Inc.
 
Dallas, TX
 
1,240

 
Jun-14
 
Industrial
 
22,680

Swat-Fame, Inc.
 
Industry, CA
 
21,444

 
Jun-14
 
Warehouse/Distribution
 
325,800

LTF Real Estate Company, Inc. (2 properties)
 
Rochester Hills, MI; Canton, MI
 
66,000

 
Jun-14
 
Sports
 
278,982

Total Q2 Dispositions
 
 
 
170,638

 
 
 
 
 
2,090,336

Total Dispositions
 
$
298,294

 
 
 
 
 
3,198,684

________
(a)
Amounts are based on the applicable exchange rate on the date of disposition.

 


Investing for the long runTM | 16


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Joint Venture Information
In thousands, except percentages. As of June 30, 2014.
Joint Venture or JV
(Principal Tenant)
 
WPC % Interest in JV
 
 
 
Total JV
 
 
WPC Pro Rata
Share of Total JV (a)
 
 
JV Partner %
 
Assets
 
Liabilities
 
Equity
 
 
Assets
 
Liabilities
 
Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Method Joint Ventures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wanbishi Archives Co. Ltd. (b)
 
3.00%
 
CPA®:17 – Global - 97.00%
 
$
40,991

 
$
28,249

 
$
12,742

 
 
$
1,230

 
$
847

 
$
383

C1000 Logistiek
   Vastgoed B.V. (b)
 
15.00%
 
CPA®:17 – Global - 85.00%
 
190,104

 
95,139

 
94,965

 
 
28,516

 
14,271

 
14,245

Actebis Peacock GmbH (b)
 
30.00%
 
CPA®:17 – Global - 70.00%
 
42,836

 
28,940

 
13,896

 
 
12,851

 
8,682

 
4,169

Waldaschaff Automotive GmbH and Wagon Automotive Nagold GmbH (b)
 
33.33%
 
CPA®:17 – Global - 67.00%
 
45,321

 
20,191

 
25,130

 
 
15,105

 
6,730

 
8,375

Frontier Spinning Mills, Inc.
 
40.00%
 
CPA®:17 – Global - 60.00%
 
37,576

 
21,809

 
15,767

 
 
15,030

 
8,724

 
6,306

The New York Times Company
 
45.00%
 
CPA®:17 – Global - 55.00%
 
250,365

 
117,578

 
132,787

 
 
112,664

 
52,910

 
59,754

   Total Equity Method Joint Ventures
 
 
 
607,193

 
311,906

 
295,287

 
 
185,396

 
92,164

 
93,232

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Joint Ventures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Carey Storage
 
38.30%
 
Third parties - 61.70%
 
2,531

 
2,917

 
(386
)
 
 
969

 
1,117

 
(148
)
Berry Plastics Corporation
 
50.00%
 
CPA®:17 – Global - 50.00%
 
69,575

 
27,398

 
42,177

 
 
34,788

 
13,699

 
21,089

Tesco PLC (b)
 
51.00%
 
CPA®:17 – Global - 49.00%
 
80,849

 
48,093

 
32,756

 
 
41,233

 
24,527

 
16,706

Dick’s Sporting Goods, Inc.
 
55.00%
 
CPA®:17 – Global - 45.00%
 
25,015

 
21,439

 
3,576

 
 
13,758

 
11,791

 
1,967

Hellweg Die Profi-Baumärkte
   GmbH & Co. KG
   (Hellweg 2) (b)
 
63.50%
 
CPA®:17 – Global - 36.50%
 
399,557

 
369,228

 
30,329

 
 
253,719

 
234,460

 
19,259

Eroski Sociedad
   Cooperativa (b)
 
70.00%
 
CPA®:17 – Global - 30.00%
 
32,834

 
1,466

 
31,368

 
 
22,984

 
1,026

 
21,958

Multi-tenant property in Illkirch-Graffens, France (b)
 
75.00%
 
Third party - 25.00%
 
20,498

 
14,587

 
5,911

 
 
15,374

 
10,940

 
4,434

U-Haul Moving Partners, Inc. and Mercury Partners, LP
 
88.46%
 
CPA®:17 – Global - 11.54%
 
247,893

 
16,705

 
231,188

 
 
219,286

 
14,777

 
204,509

Continental Airlines, Inc.
 
90.00%
 
Third party - 10.00%
 
5,273

 
4,276

 
997

 
 
4,746

 
3,848

 
898

   Total Consolidated Joint Ventures
 
 
 
884,025

 
506,109

 
377,916

 
 
606,857

 
316,185

 
290,672

   Total Less Than Wholly-Owned Joint Ventures
 
$
1,491,218

 
$
818,015

 
$
673,203

 
 
$
792,253

 
$
408,349

 
$
383,904

________
(a)
See the Terms and Definitions section in the Appendix for a description of pro rata.
(b)
Amounts are based on the applicable exchange rate at the end of the period.

 


Investing for the long runTM | 17


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Diversification of Top Ten Tenants by ABR
In thousands, except percentages. Pro rata. As of June 30, 2014.
Tenant / Lease Guarantor
 
Property Type
 
Tenant Industry
 
Location
 
ABR
 
Percent
Hellweg Die Profi-Baumärkte GmbH & Co. KG (a) 
 
Retail
 
Retail Trade
 
Germany
 
$
42,355

 
6.6
%
Carrefour France SAS (a) 
 
Warehouse/Distribution
 
Retail Trade
 
France
 
33,140

 
5.2
%
U-Haul Moving Partners Inc. and Mercury Partners, LP
 
Self Storage
 
Transportation - Personal
 
Various U.S.
 
31,853

 
5.0
%
OBI Group (a)
 
Retail
 
Retail Trade
 
Poland
 
18,576

 
2.9
%
Marcourt Investments Inc. (Marriott Corporation)
 
Hospitality
 
Hotels and Gaming
 
Various U.S.
 
16,100

 
2.5
%
True Value Company
 
Warehouse/Distribution
 
Construction and Building
 
Various U.S.
 
14,775

 
2.3
%
UTI Holdings, Inc.
 
Education
 
Healthcare, Education and Childcare
 
Various U.S.
 
14,529

 
2.3
%
Advanced Micro Devices, Inc.
 
Office
 
Electronics
 
West U.S.
 
12,769

 
2.0
%
The New York Times Company
 
Office
 
Media: Printing and Publishing
 
East U.S.
 
11,726

 
1.8
%
Dick's Sporting Goods, Inc.
 
Retail and Warehouse/Distribution
 
Retail Trade
 
Various U.S.
 
11,639

 
1.8
%
Total (b) (c)
 
 
 
 
 
 
 
$
207,462

 
32.4
%
________
(a)
Rent amounts are subject to fluctuations in foreign currency exchange rates.
(b)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(c)
See the Terms and Definitions section in the Appendix for a description of pro rata.


 


Investing for the long runTM | 18


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Diversification by Property Type
In thousands, except percentages. Pro rata. As of June 30, 2014.
 
 
Total Portfolio
 
 
Unencumbered Portfolio (a)
Property Type
 
ABR
 
Percent
 
Square Footage
 
Percent
 
 
ABR
 
Percent
 
Square Footage
 
Percent
Office
 
$
176,453

 
27.5
%
 
10,341

 
12.6
%
 
 
$
40,555

 
22.0
%
 
2,676

 
10.2
%
Industrial
 
161,864

 
25.3
%
 
30,271

 
37.0
%
 
 
58,464

 
31.8
%
 
10,297

 
39.3
%
Warehouse/Distribution
 
126,953

 
19.8
%
 
24,860

 
30.4
%
 
 
25,225

 
13.7
%
 
5,456

 
20.8
%
Retail
 
90,044

 
14.1
%
 
7,718

 
9.4
%
 
 
22,314

 
12.1
%
 
2,276

 
8.7
%
Self Storage
 
31,852

 
5.0
%
 
5,143

 
6.3
%
 
 
31,852

 
17.3
%
 
5,143

 
19.6
%
Other Properties (b)
 
53,227

 
8.3
%
 
3,482

 
4.3
%
 
 
5,750

 
3.1
%
 
374

 
1.4
%
Total (c) (d)
 
$
640,393

 
100.0
%
 
81,815

 
100.0
%
 
 
$
184,160

 
100.0
%
 
26,222

 
100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Other properties include hospitality, education, sports, theater, residential, and unoccupied land.
(c)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.


 


Investing for the long runTM | 19


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Diversification by Tenant Industry
In thousands, except percentages. Pro rata. As of June 30, 2014.
 
 
Total Portfolio
 
 
Unencumbered Portfolio (b)
Industry Type (a)
 
ABR
 
Percent
 
Square Footage
 
Percent
 
 
ABR
 
Percent
 
Square Footage
 
Percent
Retail Trade
 
$
131,915

 
20.6
%
 
16,919

 
20.7
%
 
 
$
24,819

 
13.5
%
 
2,953

 
11.3
%
Electronics
 
64,277

 
10.0
%
 
4,724

 
5.8
%
 
 
12,674

 
6.9
%
 
1,411

 
5.4
%
Chemicals, Plastics, Rubber, and Glass
 
37,018

 
5.8
%
 
6,428

 
7.9
%
 
 
8,672

 
4.7
%
 
1,437

 
5.5
%
Healthcare, Education and Childcare
 
34,071

 
5.3
%
 
2,733

 
3.3
%
 
 
8,007

 
4.3
%
 
829

 
3.2
%
Business and Commercial Services
 
33,916

 
5.3
%
 
2,512

 
3.1
%
 
 
3,131

 
1.7
%
 
252

 
1.0
%
Automobile
 
33,640

 
5.3
%
 
5,851

 
7.1
%
 
 
11,519

 
6.2
%
 
1,974

 
7.5
%
Construction and Building
 
30,341

 
4.8
%
 
8,077

 
9.9
%
 
 
11,901

 
6.5
%
 
2,957

 
11.3
%
Beverages, Food, and Tobacco
 
29,857

 
4.7
%
 
5,395

 
6.5
%
 
 
8,069

 
4.4
%
 
1,794

 
6.8
%
Media: Printing and Publishing
 
25,383

 
4.0
%
 
2,759

 
3.4
%
 
 
5,556

 
3.0
%
 
711

 
2.7
%
Buildings and Real Estate
 
20,704

 
3.2
%
 
3,343

 
4.1
%
 
 
20,704

 
11.2
%
 
3,343

 
12.7
%
Machinery
 
20,147

 
3.1
%
 
2,742

 
3.3
%
 
 
16,498

 
9.0
%
 
2,028

 
7.7
%
Transportation - Cargo
 
19,959

 
3.1
%
 
2,197

 
2.7
%
 
 
1,928

 
1.0
%
 
426

 
1.6
%
Insurance
 
16,601

 
2.6
%
 
972

 
1.2
%
 
 
6,829

 
3.7
%
 
392

 
1.4
%
Federal, State and Local Government
 
16,214

 
2.5
%
 
620

 
0.8
%
 
 
5,008

 
2.7
%
 
254

 
1.0
%
Hotels and Gaming
 
16,100

 
2.5
%
 
1,036

 
1.3
%
 
 

 
%
 

 
%
Telecommunications
 
15,494

 
2.4
%
 
908

 
1.1
%
 
 
9,004

 
4.9
%
 
573

 
2.2
%
Leisure, Amusement, Entertainment
 
14,660

 
2.3
%
 
769

 
0.9
%
 
 
3,096

 
1.7
%
 
223

 
0.9
%
Consumer Non-Durable Goods
 
13,678

 
2.1
%
 
2,585

 
3.2
%
 
 
1,078

 
0.6
%
 
130

 
0.5
%
Grocery
 
12,355

 
1.9
%
 
1,198

 
1.4
%
 
 
2,186

 
1.2
%
 
246

 
0.9
%
Transportation - Personal
 
11,356

 
1.8
%
 
1,825

 
2.2
%
 
 
11,356

 
6.2
%
 
1,825

 
7.0
%
Aerospace and Defense
 
8,658

 
1.4
%
 
1,119

 
1.4
%
 
 
2,340

 
1.3
%
 
448

 
1.7
%
Mining, Metals, and Primary Metal Industries
 
8,012

 
1.3
%
 
1,455

 
1.8
%
 
 
1,330

 
0.7
%
 
344

 
1.3
%
Textiles, Leather, and Apparel
 
7,336

 
1.1
%
 
1,773

 
2.2
%
 
 
3,181

 
1.7
%
 
474

 
1.8
%
Other (c)
 
18,701

 
2.9
%
 
3,875

 
4.7
%
 
 
5,274

 
2.9
%
 
1,198

 
4.6
%
Total (d) (e)
 
$
640,393


100.0
%

81,815

 
100.0
%
 

$
184,160


100.0
%

26,222


100.0
%
________
(a)
Based on the Moody’s Classification System and information provided by the tenant.
(b)
Represents properties unencumbered by non-recourse mortgage debt.
(c)
Includes rent from tenants in the following industries: consumer and durable goods; forest products and paper; banking; consumer services; and utilities.
(d)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(e)
See the Terms and Definitions section in the Appendix for a description of pro rata.

 


Investing for the long runTM | 20


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Diversification by Geography
In thousands, except percentages. Pro rata. As of June 30, 2014.
 
 
Total Portfolio
 
 
Unencumbered Portfolio (a)
Region
 
ABR
 
Percent
 
Square Footage
 
Percent
 
 
ABR
 
Percent
 
Square Footage
 
Percent
U.S.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
East
 
$
118,162

 
18.5
%
 
16,806

 
20.5
%
 
 
$
35,895

 
19.5
%
 
5,643

 
21.5
%
West
 
117,510

 
18.3
%
 
11,511

 
14.1
%
 
 
31,289

 
17.0
%
 
3,721

 
14.2
%
South
 
114,898

 
17.9
%
 
16,549

 
20.2
%
 
 
36,848

 
20.0
%
 
7,037

 
26.8
%
Midwest
 
80,932

 
12.6
%
 
13,113

 
16.0
%
 
 
26,438

 
14.3
%
 
4,607

 
17.6
%
U.S. Total
 
431,502

 
67.3
%
 
57,979

 
70.8
%
 

130,470


70.8
%

21,008


80.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Germany
 
68,975

 
10.8
%
 
7,009

 
8.6
%
 
 
33,218

 
18.0
%
 
3,219

 
12.3
%
France
 
52,956

 
8.3
%
 
8,461

 
10.4
%
 
 
1,788

 
1.0
%
 
242

 
0.9
%
Finland
 
33,716

 
5.3
%
 
2,133

 
2.6
%
 
 
4,020

 
2.2
%
 
183

 
0.7
%
Poland
 
18,576

 
2.9
%
 
1,827

 
2.2
%
 
 

 
%
 

 
%
Other (b)
 
34,668

 
5.4
%
 
4,406

 
5.4
%
 
 
14,664

 
8.0
%
 
1,570

 
6.0
%
International Total
 
208,891

 
32.7
%
 
23,836

 
29.2
%
 

53,690


29.2
%

5,214


19.9
%
Total (c) (d)
 
$
640,393

 
100.0
%
 
81,815

 
100.0
%
 

$
184,160


100.0
%

26,222


100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Includes assets in the United Kingdom, the Netherlands, Hungary, Spain, Belgium, Sweden, Canada, Mexico, Thailand, Malaysia, and Japan.
(c)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.

 


Investing for the long runTM | 21


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Contractual Rent Increases
In thousands, except percentages. Pro rata. As of June 30, 2014.
 
 
Total Portfolio
 
 
Unencumbered Portfolio (a)
Rent Adjustment Measure
 
ABR
 
Percent
 
Square Footage
 
Percent
 
 
ABR
 
Percent
 
Square Footage
 
Percent
CPI (Uncapped)
 
$
281,602

 
44.0
%
 
35,195

 
43.0
%
 
 
$
87,931

 
47.7
%
 
11,868

 
45.3
%
CPI (Capped)
 
161,994

 
25.3
%
 
19,685

 
24.1
%
 
 
46,543

 
25.3
%
 
6,972

 
26.6
%
Fixed
 
158,358

 
24.7
%
 
22,454

 
27.4
%
 
 
38,915

 
21.1
%
 
6,109

 
23.3
%
Other
 
20,754

 
3.2
%
 
1,248

 
1.5
%
 
 
4,691

 
2.6
%
 
222

 
0.8
%
None
 
17,685

 
2.8
%
 
3,233

 
4.0
%
 
 
6,080

 
3.3
%
 
1,051

 
4.0
%
Total (b) (c)
 
$
640,393

 
100.0
%
 
81,815

 
100.0
%
 
 
$
184,160

 
100.0
%
 
26,222

 
100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(c)
See the Terms and Definitions section in the Appendix for a description of pro rata.


 


Investing for the long runTM | 22


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Lease Expirations – Total Portfolio
In thousands, except percentages and number of leases. Pro rata. As of June 30, 2014.
Year of Lease Expiration (a)
 
Number of Leases Expiring
 
ABR
 
Percent
 
Square Footage
 
Percent
Remaining 2014 (b)
 
9

 
$
6,922

 
1.1
%
 
775

 
0.9
%
2015
 
17

 
21,062

 
3.3
%
 
2,005

 
2.5
%
2016
 
20

 
25,061

 
3.9
%
 
2,937

 
3.6
%
2017
 
21

 
20,192

 
3.2
%
 
3,243

 
4.0
%
2018
 
29

 
72,957

 
11.4
%
 
8,367

 
10.2
%
2019
 
26

 
46,245

 
7.2
%
 
4,336

 
5.3
%
2020
 
23

 
33,967

 
5.3
%
 
3,624

 
4.4
%
2021
 
78

 
46,247

 
7.2
%
 
7,330

 
9.0
%
2022
 
37

 
62,354

 
9.7
%
 
8,694

 
10.6
%
2023
 
15

 
47,321

 
7.4
%
 
5,627

 
6.9
%
2024
 
38

 
79,667

 
12.4
%
 
12,299

 
15.0
%
2025
 
15

 
17,772

 
2.8
%
 
2,219

 
2.7
%
2026
 
21

 
18,467

 
2.9
%
 
2,497

 
3.1
%
2027
 
16

 
36,999

 
5.8
%
 
5,380

 
6.6
%
Thereafter (>2027)
 
32

 
105,160

 
16.4
%
 
11,245

 
13.7
%
Vacant
 

 

 
%
 
1,237

 
1.5
%
Total (c) (d)
 
397

 
$
640,393

 
100.0
%
 
81,815

 
100.0
%

________
(a)
Assumes tenant does not exercise renewal option.
(b)
Month-to-month properties are counted in 2014 ABR.
(c)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.

 


Investing for the long runTM | 23


W. P. Carey Inc.
Owned Real Estate Portfolio – Second Quarter 2014
Lease Expirations – Unencumbered Portfolio
In thousands, except percentages and number of leases. Pro rata. As of June 30, 2014.
Year of Lease Expiration (a)
 
Number of Leases Expiring
 
ABR
 
Percent
 
Square Footage
 
Percent
Remaining 2014 (b)
 
9

 
$
6,316

 
3.4
%
 
684

 
2.6
%
2015
 
5

 
2,901

 
1.6
%
 
508

 
1.9
%
2016
 
13

 
8,580

 
4.7
%
 
1,141

 
4.4
%
2017
 
8

 
5,826

 
3.2
%
 
1,083

 
4.1
%
2018
 
14

 
14,301

 
7.8
%
 
2,207

 
8.4
%
2019
 
9

 
5,522

 
3.0
%
 
781

 
3.0
%
2020
 
7

 
6,361

 
3.4
%
 
1,210

 
4.6
%
2021
 
8

 
13,854

 
7.5
%
 
2,328

 
8.9
%
2022
 
11

 
13,360

 
7.3
%
 
2,686

 
10.3
%
2023
 
5

 
9,998

 
5.4
%
 
1,393

 
5.3
%
2024
 
8

 
35,783

 
19.4
%
 
6,329

 
24.1
%
2025
 
6

 
5,034

 
2.7
%
 
585

 
2.2
%
2026
 
1

 
552

 
0.3
%
 
124

 
0.5
%
2027
 
5

 
13,432

 
7.3
%
 
1,452

 
5.6
%
Thereafter (>2027)
 
11

 
42,340

 
23.0
%
 
3,495

 
13.3
%
Vacant
 

 

 
%
 
216

 
0.8
%
Total (c) (d) (e)
 
120

 
$
184,160

 
100.0
%
 
26,222

 
100.0
%

________
(a)
Assumes tenant does not exercise renewal option.
(b)
Month-to-month properties are counted in 2014 ABR.
(c)
Represents our net-leased portfolio and, accordingly, excludes all operating properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.
(e)
Represents properties unencumbered by non-recourse mortgage debt.

 


Investing for the long runTM | 24



W. P. Carey Inc.

Investment Management
Second Quarter 2014










 


Investing for the long runTM | 25


W. P. Carey Inc.
Investment Management – Second Quarter 2014
Selected Data – Managed REITs
Square footage and dollars in thousands. As of or for the three months ended June 30, 2014.
 
Managed REITs
 
CPA®:17 – Global
 
CPA®:18 – Global
 
CWI
Number of net-leased properties
358

 
24

 
N/A

Number of operating properties
75

 
2

 
23

Number of tenants (a)
108

 
18

 
N/A

Number of Investment Grade tenants (a) (b)
11

 
2

 
N/A

Square footage (a)
34,354

 
5,270

 
4,699

Occupancy (c)
100.0
%
 
100.0
%
 
75.9
%
 
 
 
 
 
 
Total AUM
$
5,448,660

 
$
1,202,663

 
$
1,567,074

Acquisitions
63,135

 
88,724

 
407,394

Dispositions
68,250

 

 

Gross offering proceeds (d)
N/A

 
398,707

 
93,687

________
(a)
For CPA®:17 – Global and CPA®:18 – Global, excludes operating properties.
(b)
Includes only Investment Grade tenants, defined as those having a BBB- rating or higher by Standard & Poor’s Rating Services. We evaluate the credit quality of the Managed REITs’ tenants utilizing an internal five-point credit rating scale, with one representing the highest credit quality, comprised solely of Investment Grade tenants, and five representing the lowest credit quality. The credit quality evaluation of the Managed REITs' tenants is updated quarterly. CPA®:17 – Global had 97 non-investment grade tenants as of June 30, 2014, with a weighted average credit rating of 3.2. CPA®:18 – Global had 16 non-investment grade tenants as of June 30, 2014, with a weighted average credit rating of 3.0.
(c)
Represents occupancy for net-leased properties for CPA®:17 – Global and CPA®:18 – Global. Represents occupancy for hotels for CWI for the six months ended June 30, 2014. Occupancy for CPA®:17 – Global's 71 self-storage properties was 84.1% as of June 30, 2014. Occupancy for CPA®:18 – Global's two self-storage properties was 75.9% as of June 30, 2014.
(d)
For CPA®:18 – Global, total gross offering proceeds is comprised of $375.0 million of Class A common stock and $23.7 million of Class C common stock. CPA®:18 – Global discontinued the sale of Class A shares subsequent to June 30, 2014.


 


Investing for the long runTM | 26


W. P. Carey Inc.
Investment Management – Second Quarter 2014
Investment Activity – Managed REITs
In thousands, except square footage. Pro rata. For the six months ended June 30, 2014.
Acquisitions – Leased Properties
 
 
 
 
 
 
 
 
 
 
Portfolio(s)
 
Tenant / Lease Guarantor
 
Property Location(s)
 
Purchase
Price (a)
 
Closing Date
 
Property
Type(s)
 
Gross Square Footage
Q1 Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
CPA®:18 – Global
 
Air Enterprises Acquisition, LLC
 
Streetsboro, OH
 
$
5,901

 
Jan-14
 
Industrial
 
178,180

CPA®:18 – Global
 
Solo Cup Company
 
University Park, IL
 
80,650

 
Feb-14
 
Warehouse/Distribution
 
1,552,475

CPA®:17 – Global
 
Raytheon Company
 
Tucson, AZ
 
18,975

 
Feb-14
 
Office
 
143,650

CPA®:18 – Global
 
Automobile Protection Corporation
 
Norcross, GA
 
5,822

 
Feb-14
 
Office
 
50,600

CPA®:18 – Global
 
Siemens AS (b)
 
Oslo, Norway
 
84,109

 
Feb-14
 
Office
 
165,905

CPA®:18 – Global
 
Crowne Group, LLC (2 properties)
 
Fraser and Warren, MI
 
8,042

 
Mar-14
 
Industrial
 
212,152

CPA®:18 – Global (50%); CPA®:17 – Global (50%)
 
Bank Pekao S.A. (b)
 
Warsaw, Poland
 
147,904

 
Mar-14
 
Office
 
423,822

Total Q1 Acquisitions
 
 
 
 
 
351,403

 
 
 
 
 
2,726,784

Q2 Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
CPA®:17 – Global
 
Wärtsilä Netherlands B.V. (b) (c)
 
Drunen, Netherlands
 
18,782

 
Apr-14
 
Industrial
 
BTS

CPA®:17 – Global
 
The PendaForm Company (2 properties)
 
New Concord, OH; Bluffton, IN
 
8,075

 
Apr-14
 
Industrial
 
127,584

CPA®:18 – Global
 
Swift Spinning Inc. (2 properties)
 
Columbus, GA
 
11,931

 
Apr-14
 
Industrial
 
432,769

CPA®:18 – Global
 
North American Lighting, Inc
 
Farmington Hills, MI
 
8,403

 
May-14
 
Office
 
75,286

CPA®:17 – Global
 
Konzum d.d. (b) (c)
 
Krizevci, Croatia
 
7,482

 
May-14
 
Retail
 
BTS

CPA®:18 – Global
 
Janus International LLC (3 properties)
 
Surprise, AZ; Temple, GA; and Houston, TX
 
15,953

 
May-14
 
Industrial
 
330,306

CPA®:18 – Global
 
Illinois Bell Telephone Company (AT&T)
 
Chicago, IL
 
11,600

 
May-14
 
Warehouse/Distribution
 
206,000

CPA®:18 – Global
 
Belk, Inc. (d)
 
Jonesville, SC
 
40,837

 
Jun-14
 
Warehouse/Distribution
 
515,279

Total Q2 Acquisitions
 
 
 
 
 
123,063

 
 
 
 
 
1,687,224

Total YTD Acquisitions – Leased Properties
 
 
 
474,466

 
 
 
 
 
4,414,008

Acquisitions – Self-Storage
 
 
 
 
 
 
Portfolio(s)
 
Property Location(s)
 
Purchase
Price (a)
 
Closing Date
Q1 Acquisitions
 
 
 
 
 
 
CPA®:18 – Global
 
Kissimmee, FL
 
11,960

 
Jan-14
CPA®:18 – Global
 
St. Petersburg, FL
 
11,550

 
Jan-14
Total Q1 Acquisitions
 
 
 
23,510

 
 
Q2 Acquisitions (N/A)
 
 
 
 
 
 
Total YTD Acquisitions – Self-Storage Properties
 
 
 
23,510

 
 
Acquisitions – Hospitality
 
 
 
 
 
 
Portfolio(s)
 
Property Location(s)
 
Purchase
Price
(a) (e)
 
Closing Date
Q1 Acquisitions (N/A)
 
 
 
 
 
 
Q2 Acquisitions
 
 
 
 
 
 
CWI
 
Austin, TX
 
86,673

 
Apr-14
CWI
 
New York, NY
 
87,444

 
May-14
CWI (80%)
 
Austin, TX
 
90,221

 
May-14
CWI
 
Boca Raton, FL
 
61,794

 
Jun-14
CWI
 
Denver, CO
 
81,262

 
Jun-14
Total YTD Acquisitions – Hospitality Properties
 
 
 
407,394

 
 

 


Investing for the long runTM | 27


W. P. Carey Inc.
Investment Management – Second Quarter 2014
Acquisitions – Other
 
 
 
 
 
 
Portfolio(s)
 
Security Type
 
Company
 
Purchase
Price
 
Closing Date
Q1 Acquisitions (N/A)
 
 
 
 
 
 
 
 
Q2 Acquisitions
 
 
 
 
 
 
 
 
CPA®:17 – Global (7%)
 
Follow-on Equity Investment
 
Lineage Logistics Holdings, LLC
 
20,356

 
Apr-14
CPA®:17 – Global
 
Non-Convertible Debenture
 
Cayden Developers Private Limited
 
8,440

 
May-14
Total YTD Acquisitions – Other
 
 
 
28,796

 
 
 
 
 
 
 
 
 
 
 
Total YTD Acquisitions
 
 
 
$
934,166

 
 
Dispositions – Other
 
 
 
 
 
 
Portfolio(s)
 
Security Type
 
Company
 
Gross Sale Price
 
Closing Date
Q1 Dispositions (N/A)
 
 
 
 
 
 
 
 
Q2 Disposition
 
 
 
 
 
 
 
 
CPA®:17 – Global
 
Note Receivable (f)
 
I Shops LLC
 
$
68,250

 
Apr-14
Total YTD Disposition – Other
 
 
 
$
68,250

 
 
________
(a)
Several acquisitions were classified as business combinations. For these acquisitions, purchase price excludes approximately $39.0 million of aggregate transaction costs and acquisition fees.
(b)
Purchase price reflects applicable foreign exchange rate.
(c)
Acquisition includes a build-to-suit transaction. Purchase price represents total commitment for build-to-suit funding. Gross square footage cannot be determined at this time.
(d)
Acquisition includes a build-to-suit transaction. Purchase price represents price paid for existing facility plus total commitment for build-to-suit funding. Gross square footage represents square footage for existing facility.
(e)
Purchase price excludes hotel renovation commitments.
(f)
CPA®:17 – Global deconsolidated a portion of this investment when the investee substantially repaid the balance of the outstanding note receivable. This transaction was accounted for as a partial sale.

 


Investing for the long runTM | 28



W. P. Carey Inc.

Appendix
Second Quarter 2014












 


Investing for the long runTM | 29


W. P. Carey Inc.
Appendix – Second Quarter 2014
Normalized Pro Rata Cash Net Operating Income (NOI)
In thousands. From real estate.
 
 
Three Months Ended 
Jun. 30, 2014
Consolidated Lease Revenues:
 
 
Total lease revenues – as reported
 
$
148,253

Total lease revenues – discontinued operations
 
1,841

 
 
150,094

Less: Consolidated Non-Reimbursable Property Expenses:
 
 
Non-reimbursable property expenses – as reported
 
5,589

Non-reimbursable property expenses – discontinued operations
 
57

 
 
5,646

 
 
 
 
 
144,448

 
 
 
Plus: NOI from Operating Properties:
 
 
Hotel NOI
 
2,511

Self-storage properties NOI
 
120

 
 
2,631

 
 
 
 
 
147,079

 
 
 
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures:
 

Add: Pro rata share of NOI from equity investments
 
4,798

Less: Pro rata share of NOI attributable to noncontrolling interests
 
(6,337
)
 
 
(1,539
)
 
 
 
 
 
145,540

 
 
 
Adjustments for Pro Rata Non-Cash Items:
 
 
Add: Above- and below-market rent intangible lease amortization
 
16,522

Less: Straight-line rent amortization
 
(3,929
)
 
 
12,593

 
 
 
Pro rata cash NOI (a)
 
$
158,133

 
 
 
Adjustment to normalize for intra-period acquisitions and dispositions (b)
 
(971
)
 
 
 
Normalized pro rata cash NOI (a)
 
$
157,162

________
(a)
Pro rata cash NOI and normalized pro rata cash NOI are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures and for details on how pro rata cash NOI and normalized pro rata cash NOI are calculated.
(b)
For properties acquired during the three months ended June 30, 2014, the adjustment replaces our pro rata share of cash NOI for the partial period with an amount equivalent to our pro rata share of cash NOI for the full period. For properties disposed of during the three months ended June 30, 2014, the adjustment removes our pro rata share of cash NOI for the period. Additionally, the adjustment removes $1.0 million of expenses related to a planned sale of several properties which was ultimately not consummated.

 


Investing for the long runTM | 30


W. P. Carey Inc.
Appendix – Second Quarter 2014
Reconciliation of Net Income to AFFO
In thousands, except share and per share amounts.
 
Three Months Ended
 
Jun. 30, 2014
 
Mar. 31, 2014
Real Estate Ownership
 
 
(Revised) (a)
Net income from Real Estate Ownership attributable to W. P. Carey
$
61,469

 
$
111,691

Adjustments:
 
 
 
Depreciation and amortization of real property
62,354

 
51,620

Impairment charges
2,066

 

Gain on sale of real estate, net
(25,582
)
 
(3,176
)
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO
533

 
1,265

Proportionate share of adjustments for noncontrolling interests to arrive at FFO
(2,586
)
 
(3,492
)
Total adjustments
36,785

 
46,217

FFO (as defined by NAREIT) - Real Estate Ownership (b)
98,254

 
157,908

Adjustments:
 
 
 
Gain on change in control of interests (a)

 
(104,645
)
Merger and acquisition expenses (c)
915

 
29,511

Loss on extinguishment of debt
721

 
7,463

Other gains, net
(13
)
 
(3
)
Other depreciation, amortization, and non-cash charges
1,719

 
483

Stock-based compensation
220

 
220

Deferred tax benefit
(1,246
)
 
(5,944
)
Acquisition expenses
224

 
100

Realized losses on foreign currency, derivatives, and other
156

 
655

Amortization of deferred financing costs
999

 
873

Straight-line and other rent adjustments
(8,999
)
 
(2,669
)
Above- and below-market rent intangible lease amortization, net
17,124

 
13,486

Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO
(32
)
 
5

AFFO adjustments to equity earnings from equity investments
935

 
2,936

Proportionate share of adjustments for noncontrolling interests to arrive at AFFO
259

 
(1,417
)
Total adjustments
12,982

 
(58,946
)
AFFO - Real Estate Ownership (b)
$
111,236

 
$
98,962

Investment Management
 
 
 
Net income from Investment Management attributable to W. P. Carey
$
3,270

 
$
2,485

FFO (as defined by NAREIT) - Investment Management (b)
3,270

 
2,485

Adjustments:
 
 
 
Merger-related income tax expense (c)

 
13,867

Other depreciation, amortization, and non-cash charges

 
937

Stock-based compensation
7,737

 
6,823

Deferred tax benefit

 
(4,986
)
Realized losses on foreign currency
3

 
6

Amortization of deferred financing costs

 
152

Total adjustments
7,740

 
16,799

AFFO - Investment Management (b)
$
11,010

 
$
19,284

Total Company
 
 
 
FFO (as defined by NAREIT) (b)
$
101,524

 
$
160,393

FFO (as defined by NAREIT) per diluted share (b)
$
1.01

 
$
1.77

AFFO (b)
$
122,246

 
$
118,246

AFFO per diluted share (b)
$
1.21

 
$
1.31

Diluted weighted average shares outstanding
100,995,225

 
90,375,311



 


Investing for the long runTM | 31


W. P. Carey Inc.
Appendix – Second Quarter 2014

________
(a)
Gain on change in control of interests for the three months ended March 31, 2014 represents a gain of $74.4 million recognized on our previously-held interest in shares of CPA®:16 – Global common stock, and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA®:16 – Global, which we had previously accounted for under the equity method. During the six months ended June 30, 2014, one of these investments was sold. During the second quarter of 2014, we identified certain measurement period adjustments, which increased the fair value of our previously-held interest in shares of CPA®:16 – Global common stock by $1.3 million. We did not record this adjustment during the three months ended June 30, 2014 but rather in the three months ended March 31, 2014. Consequently, amounts presented above for gain on change in control of interests and net income for the three months ended March 31, 2014 differ from amounts presented in the first quarter filings.
(b)
FFO and AFFO are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures.
(c)
Amount for the three months ended March 31, 2014 included $29.5 million of merger expenses for the Real Estate Ownership segment and $13.9 million of merger-related income tax expense for the Investment Management segment incurred in connection with the CPA®:16 Merger.

 


Investing for the long runTM | 32


W. P. Carey Inc.
Appendix – Second Quarter 2014
Reconciliation of Net Income to Adjusted EBITDA
In thousands.
 
Three Months Ended
 
Jun. 30, 2014
 
Mar. 31, 2014
 
 
 
(Revised) (a)
Net income attributable to W. P. Carey
$
64,739

 
$
114,176

 
 
 
 
Adjustments to Derive Consolidated EBITDA:
 
 
 
Depreciation and amortization (b)
63,555

 
53,244

Interest expense (b)
47,826

 
39,248

Provision for income taxes (b)
8,340

 
2,308

EBITDA (c)
184,460

 
208,976

 
 
 
 
Adjustments to Derive Adjusted EBITDA:
 
 
 
Adjustments for Non-Cash Items:
 
 
 
Impairment charges
2,066

 

Above- and below-market rent intangible and straight-line rent adjustments
8,125

 
10,817

Unrealized losses (gains) on hedging activity (d)
1,231

 
(1,179
)
Stock-based compensation expenses
7,957

 
6,826

 
19,379

 
16,464

Adjustments for Non-Core Items: (e)
 
 
 
Gain on change in control of interests (a)

 
(104,645
)
Merger and acquisition expenses (f)
1,140

 
29,611

Realized (gains) losses on hedging activity (c)
(1,437
)
 
662

Gain on sale of real estate, net
(25,582
)
 
(3,176
)
Loss on extinguishment of debt
192

 
7,992

 
(25,687
)
 
(69,556
)
Adjustments for Pro Rata Ownership:
 
 
 
Real Estate Joint Ventures: (g)
 
 
 
Add: Pro rata share of adjustments for equity investments
1,725

 
3,048

Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests
(5,330
)
 
(6,896
)
 
(3,605
)
 
(3,848
)
Equity Investments in the Managed REITs: (h)
 
 
 
Add: Distributions received from equity investments in the Managed REITs
1,245

 
7,431

Less: Income from equity investments in the Managed REITs
(650
)
 
(470
)
 
595

 
6,961

 
 
 
 
Adjusted EBITDA (b)
$
175,142

 
$
158,997

________
(a)
For the three months ended March 31, 2014, represents a gain of $74.4 million recognized on our previously-held interest in shares of CPA®:16 – Global common stock and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA®:16 – Global, which were previously accounted for under the equity method. During the six months ended June 30, 2014, one of these investments was sold. During the second quarter of 2014, we identified certain measurement period adjustments which increased the fair value of our previously-held interest in shares of CPA®:16 – Global common stock by $1.3 million. We did not record this adjustment during the three months ended June 30, 2014 but rather in the three months ended March 31, 2014. Consequently, amounts presented above for gain on change of control in interests and net income for the three months ended March 31, 2014 differ from amounts presented in the first quarter filings.
(b)
Includes amounts related to discontinued operations.
(c)
EBITDA and adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures.
(d)
Comprised of unrealized (gains) losses on derivatives and unrealized (gains) losses on foreign currency hedges.
(e)
Comprised of items that we do not consider to be part of our core operating business plan or representative of our overall long-term operating performance, based on a number of factors, including the nature of the item and/or the frequency with which it occurs. We believe that these adjustments provide a more representative view of EBITDA from our core operating business and allow for more meaningful comparisons.
(f)
For the three months ended March 31, 2014, represents merger expenses incurred in connection with the CPA®:16 Merger.
(g)
Adjustments to include our pro rata share of depreciation and amortization, interest expense, provision for income taxes, non-cash items, and non-core items from joint ventures.
(h)
Adjustments to include cash distributions received from the Managed REITs in place of our pro rata share of net income from our ownership in the Managed REITs.


 


Investing for the long runTM | 33


W. P. Carey Inc.
Appendix – Second Quarter 2014
Terms and Definitions

Non-GAAP Financial Disclosures
AFFO
FFO is a non-GAAP measure defined by NAREIT. NAREIT defines FFO as net income or loss (as computed in accordance with GAAP) excluding: depreciation and amortization expense from real estate assets, impairment charges on real estate, 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 included. These adjustments also incorporate the pro rata (described below) 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, 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 to adjust for certain non-cash charges such as amortization of intangibles, deferred income tax benefits and expenses, straight-line rents, stock compensation, gains or losses from extinguishment of debt and deconsolidation of subsidiaries, and unrealized foreign currency exchange gains and losses. 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. Additionally, we exclude acquisition expenses and non-core expenses, such as merger and restructuring expenses. Merger expenses are related to the CPA®:16 Merger and restructuring expenses are related to the restructuring of Hellweg 2. We also exclude realized gains/losses on foreign exchange and derivatives which are not considered fundamental attributes of our business plan and do not affect our overall long-term operating performance. We refer to our modified definition of FFO as AFFO. We exclude these items from GAAP net income as they are not the primary drivers in our decision-making process and excluding those items provides investors a view of our portfolio performance over time and make it more comparable to other REITs that are currently not engaged in acquisitions, mergers, and restructurings, which are not part of our normal business operations. We use AFFO as one measure of our operating performance when we formulate corporate goals, evaluate the effectiveness of our strategies, and determine executive compensation.
We believe that AFFO is a useful supplemental measure 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. We use our FFO and AFFO measures as supplemental financial measures of operating performance. We do not use our FFO and AFFO measures as, nor should they be considered to be, alternatives to net earnings computed under GAAP, as alternatives to cash from operating activities computed under GAAP, or as indicators of our ability to fund our cash needs.
Pro Rata Cash NOI
Cash net operating income, or cash NOI, is a non-GAAP financial measure that is intended to reflect the performance of our net leased and operating properties. We define cash NOI as cash rents from our leased and operating properties less non-reimbursable property expenses. Cash NOI excludes amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present cash NOI on a pro rata basis, referred to as pro rata cash NOI, to account for our share of income related to unconsolidated joint ventures and noncontrolling interests. We believe that pro rata cash NOI is a helpful measure that both investors and management can use to evaluate the financial performance of our leased and operating properties and it allows for comparison of our operating performance between periods and to other REITs. Pro rata cash NOI should not be considered as an alternative to net income as an indication of our financial performance or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present cash NOI and/or pro rata cash NOI, may not be directly comparable to the way other REITs present cash NOI.
Normalized Pro Rata Cash NOI
Normalized pro rata cash NOI is pro rata cash NOI as defined above adjusted primarily to exclude our pro rata share of cash NOI from properties disposed of during the most recent quarter and to include a full quarter’s pro rata cash NOI related to acquisitions purchased during the period. We believe this measure provides a helpful representation of our net operating income from our in-place leased and operating properties.

 


Investing for the long runTM | 34


W. P. Carey Inc.
Appendix – Second Quarter 2014

Adjusted EBITDA
We believe that EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments because it removes the impact of our capital structure from our operating results and because it is helpful when comparing our operating performance to that of companies in our industry without regard to such items, which can vary substantially from company to company. Adjusted EBITDA as disclosed represents EBITDA, modified to include other adjustments to GAAP net income for certain non-cash charges such as impairments, non-cash rent adjustments, and unrealized gain and losses from our hedging activity. Additionally, we exclude merger expenses related to the CPA®:16 Merger, which are considered non-core and gains/losses in real estate and are not considered fundamental attributes of our business plans and do not affect our overall long-term operating performance. We exclude these items from adjusted EBITDA 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 and non-core items, which may cause short term fluctuations in net income but have no impact on cash flows. We believe that adjusted EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments, although it does not represent net income that is computed in accordance with GAAP. Accordingly, adjusted EBITDA should not be considered as an alternative to net income or as an indicator of our financial performance. EBITDA and adjusted EBITDA as calculated by us may not be comparable to similarly titled measures of other companies.
Other Metrics
Pro Rata Metrics
This supplemental package contains certain metrics prepared under the pro rata consolidation method. We refer to these metrics as pro rata metrics. We have a number of investments, usually with our affiliates, in which our economic ownership is less than 100%. Under the full consolidation method, we report 100% of the assets, liabilities, revenues, and expenses of those investments that are deemed to be under our control or for which we are deemed to be the primary beneficiary, even if our ownership is less than 100%. Also, for all other jointly-owned investments, we report our net investment and our net income or loss from that investment. Under the pro rata consolidation method, we generally present our proportionate share, based on our economic ownership of these jointly-owned investments, of the assets, liabilities, revenues, and expenses of those investments.
ABR
ABR represents contractual minimum annualized base rent for our net-leased properties. ABR is not applicable to operating properties.

 


Investing for the long runTM | 35