Attached files

file filename
8-K - 8-K - W. P. Carey Inc.wpc2016q38-ksupplemental.htm
EX-99.1 - EXHIBIT 99.1 - W. P. Carey Inc.wpc2016q38-kerexh991.htm
Exhibit 99.2

W. P. Carey Inc.
Supplemental Information
Third Quarter 2016









wpc8ksupplementalcovera04.jpg




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 its predecessors, unless otherwise indicated. “CPA® REITs” means Corporate Property Associates 17 – Global Incorporated, or CPA®:17 – Global, and Corporate Property Associates 18 – Global Incorporated, or CPA®:18 – Global. “CWI REITs” means Carey Watermark Investors Incorporated, or CWI 1, and Carey Watermark Investors 2 Incorporated, or CWI 2. “Managed REITs” means the CPA® REITs and the CWI REITs. “Managed Programs” means the Managed REITs, Carey Credit Income Fund, or CCIF, and Carey European Student Housing Fund I, L.P., or CESH I. “U.S.” means United States. “AUM” means assets under management.

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, 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.


Amounts may not sum to totals due to rounding.


W. P. Carey Inc.
Supplemental Information – Third Quarter 2016

Table of Contents
Overview
 
 
 
Financial Results
 
Statements of Income – Last Five Quarters
 
FFO and AFFO – Last Five Quarters
 
 
 
Balance Sheets and Capitalization
 
 
 
Owned Real Estate
 
 
 
Investment Management
 
 
 
Appendix
 
Adjusted EBITDA  Last Five Quarters
 



W. P. Carey Inc.
Overview – Third Quarter 2016
Summary Metrics
As of or for the three months ended September 30, 2016.
Financial Results
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment
 
 
 
 
 
 
 
Owned
Real Estate
 
Investment Management
 
Consolidated
Revenues, excluding reimbursable costs – consolidated ($'000)
 
$
173,534

 
$
30,636

 
$
204,170

Net income attributable to W. P. Carey ($'000)
 
99,972

 
10,971

 
110,943

Net income attributable to W. P. Carey per diluted share
 
0.93

 
0.10

 
1.03

Normalized pro rata cash NOI from real estate ($'000) (a) (b)
 
167,241

 
N/A

 
167,241

Adjusted EBITDA ($'000) (a) (b)
 
178,582

 
16,588

 
195,170

AFFO attributable to W. P. Carey ($'000) (a) (b)
 
131,492

 
12,979

 
144,471

AFFO attributable to W. P. Carey per diluted share (a) (b)
 
1.22

 
0.12

 
1.34

 
 
 
 
 
 
 
 
 
 
Distributions declared per share – third quarter
 
 
 
 
 
0.9850

Distributions declared per share – third quarter annualized
 
 
 
 
 
3.94

Dividend yield – annualized, based on quarter end share price of $64.53
 
 
 
 
 
6.1
%
Dividend payout ratio – third quarter (c)
 
 
 
 
 
73.5
%
 
 
 
 
 
 
 
 
 
 
Balance Sheet and Capitalization
 
 
 
 
 
 
 
 
 
Equity market capitalization – based on quarter end share price of $64.53 ($'000)
 
 
 
 
 
$
6,857,905

Pro rata net debt ($'000) (d)
 
 
 
 
 
 
 
 
4,128,383

Enterprise value ($'000)
 
 
 
 
 
 
 
 
10,986,288

 
 
 
 
 
 
 
 
 
 
Total capitalization ($'000) (e)
 
 
 
 
 
 
 
 
11,195,771

 
 
 
 
 
 
 
 
 
 
Total consolidated debt ($'000)
 
 
 
 
 
 
 
 
4,391,820

Gross assets ($'000) (f)
 
 
 
 
 
 
 
 
8,923,898

Liquidity ($'000) (g)
 
 
 
 
 
 
 
 
1,330,489

 
 
 
 
 
 
 
 
 
 
Pro rata net debt to enterprise value (b)
 
 
 
 
 
 
 
 
37.6
%
Pro rata net debt to adjusted EBITDA (annualized) (a) (b)
 
 
 
 
 
5.3x

Total consolidated debt to gross assets
 
 
 
 
 
 
 
 
49.2
%
 
 
 
 
 
 
 
 
 
 
Weighted-average interest rate (b)
 
 
 
 
 
 
 
 
3.8
%
Weighted-average debt maturity (years) (b)
 
 
 
 
 
 
 
 
5.0

 
 
 
 
 
 
 
 
 
 
Standard & Poor's Rating Services – issuer rating
 
 
 
 
 
 
 
 
BBB (stable)

Moody's Investors Service – corporate rating
 
 
 
 
 
 
 
 
Baa2 (stable)

 
 
 
 
 
 
 
 
 
 
Owned Real Estate Portfolio (Pro Rata)
 
 
 
 
 
 
 
 
 
Number of net-leased properties
 
 
 
 
 
 
 
 
910

Number of operating properties
 
 
 
 
 
 
 
 
2

Number of tenants – net-leased properties
 
 
 
 
 
 
 
 
222

 
 
 
 
 
 
 
 
 
 
ABR from Investment Grade tenants as a % of total ABR – net-leased properties (h)
 
 
 
 
 
19.8
%
ABR from Implied Investment Grade tenants as a % of total ABR – net-leased properties (i)
 
 
 
9.2
%
 
 
 
 
 
 
 
 
 
 
Net-leased properties – square footage (millions)
 
 
 
 
 
 
 
 
91.8

 
 
 
 
 
 
 
 
 
 
Occupancy – net-leased properties (j)
 
 
 
 
 
 
 
 
99.1
%
Weighted-average remaining lease term (years)
 
 
 
 
 
 
 
 
9.4

 
 
 
 
 
 
 
 
 
 
Acquisitions – third quarter ($'000)
 
 
 
 
 
 
 
 
$

Dispositions – third quarter ($'000)
 
 
 
 
 
 
 
 
219,302

 
 
 
 
 
 
 
 
 
 
Managed Programs
CPA® REITs
 
CWI REITs
 
CCIF
 
CESH I
 
Total
AUM ($'000) (k)
$
7,958,895

 
$
4,011,695

 
$
234,721

 
$
38,167

 
$
12,243,478

Acquisitions – third quarter ($'000)
31,174

 
400,932

 
N/A

 

 
432,106

Dispositions – third quarter ($'000)
154,044

 

 
N/A

 

 
154,044

________

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 1


W. P. Carey Inc.
Overview – Third Quarter 2016

(a)
Normalized pro rata cash NOI, Adjusted EBITDA and AFFO are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how certain non-GAAP measures are calculated.
(b)
Presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.
(c)
Represents distributions declared per share divided by AFFO per diluted share.
(d)
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.
(e)
Represents equity market capitalization plus total pro rata debt outstanding. See the Terms and Definitions section in the Appendix for a description of pro rata.
(f)
Gross assets represent consolidated total assets before accumulated depreciation.
(g)
Represents availability on our Senior Unsecured Credit Facility - Revolver plus cash and cash equivalents.
(h)
Includes tenants or guarantors with a rating of BBB- or higher from Standard & Poor’s Rating Services or Baa3 or higher from Moody’s Investors Services. Percentage of portfolio based on ABR, as of September 30, 2016.
(i)
Includes subsidiaries of non-guarantor parent companies with a rating of BBB- or higher from Standard & Poor’s Rating Services or Baa3 or higher from Moody’s Investors Services. Percentage of portfolio based on ABR, as of September 30, 2016.
(j)
Average occupancy for our two hotels was 85.3% for the three months ended September 30, 2016.
(k)
Represents estimated value of real estate assets plus cash and cash equivalents, less distributions payable for the Managed REITs and fair value of investments plus cash for CCIF and CESH I.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 2


W. P. Carey Inc.
Overview – Third Quarter 2016
Components of Net Asset Value
In thousands, except shares, per share amounts and percentages.
Real Estate
 
 
Three
Months Ended
Sep. 30, 2016
 
Annualized
Owned Real Estate:
 
 
A
 
A x 4
Normalized pro rata cash NOI (a)
 
 
$
167,241

 
$
668,964

 
 
 
 
 
 
Operating Partnership Interests in Real Estate Cash Flow of Managed REITs: (b)
 
 
 
 
CPA®:17 – Global (10% of Available Cash)
 
 
5,276

 
21,104

CPA®:18 – Global (10% of Available Cash)
 
 
1,662

 
6,648

CWI 1 (8% of Available Cash)
 
 
2,270

 
9,080

CWI 2 (7.5% of Available Cash)
 
 
825

 
3,300

 
 
 
10,033

 
40,132

 
 
 
 
 
 
Investment Management
 
 
Three
Months Ended
Sep. 30, 2016
 
Twelve
Months Ended
Sep. 30, 2016
Adjusted EBITDA (a)
 
 
$
16,588

 
$
54,548

 
 
 
 
 
 
 
 
 
 
 
 
Balance Sheet - Selected Information (Consolidated Unless Otherwise Stated)
 
As of Sep. 30, 2016
Assets
 
 
 
 
 
Book value of real estate excluded from NOI (c)
 
 
 
 
$
9,861

Cash and cash equivalents
 
 
 
 
209,483

Due from affiliates
 
 
 
 
51,508

 
 
 
 
 
 
Other assets, net:
 
 
 
 
 
Restricted cash, including escrow
 
 
 
 
$
69,841

Straight-line rent adjustments
 
 
 
 
51,361

Securities and derivatives
 
 
 
 
46,228

Other intangible assets, net
 
 
 
 
42,400

Accounts receivable
 
 
 
 
40,463

Deferred charges
 
 
 
 
34,173

Prepaid expenses
 
 
 
 
30,380

Note receivable
 
 
 
 
10,521

Leasehold improvements, furniture and fixtures
 
 
 
6,103

Other
 
 
 
 
188

Total other assets, net
 
 
 
 
$
331,658

 
 
 
 
 
 
Liabilities
 
 
 
 
 
Total pro rata debt outstanding (d)
 
 
 
 
$
4,337,866

Distributions payable
 
 
 
 
106,545

Deferred income taxes
 
 
 
 
72,107

Accounts payable, accrued expenses and other liabilities:
 
 
 
 
 
Accounts payable and accrued expenses
 
 
 
 
$
112,535

Prepaid and deferred rents
 
 
 
 
76,031

Tenant security deposits
 
 
 
 
28,288

Accrued taxes payable
 
 
 
 
20,047

Straight-line rent adjustments
 
 
 
 
3,056

Other
 
 
 
 
19,020

Total accounts payable, accrued expenses and other liabilities
 
 
 
 
$
258,977


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 3


W. P. Carey Inc.
Overview – Third Quarter 2016
Other
Number of Shares/Units Owned
 
NAV / Offering Price Per Share
 
Implied Value
 
A
 
B
 
A x B
Ownership in Managed Programs: (e)
 
 
 
 


CPA®:17 – Global (3.4% ownership)
11,510,492

 
$
10.24

(f) 
$
117,867

CPA®:18 – Global (1.4% ownership)
1,889,683

 
7.90

(g) 
14,928

CWI 1 (1.1% ownership)
1,501,028

 
10.66

(h) 
16,001

CWI 2 (0.6% ownership)
349,372

 
10.53

(i) 
3,679

CCIF (16.5% ownership) (j)
2,777,778

 
9.00

 
25,000

CESH I (2.1% ownership) (k)
908

 
1,000.00

 
908

 
 
 
 
 
$
178,383

________
(a)
Normalized pro rata cash NOI and Adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how they are calculated.
(b)
We are entitled to receive distributions of our share of earnings up to 10% of the Available Cash of each of the Managed REITs, as defined in their respective operating partnership agreements. Pursuant to the terms of their subadvisory agreements, however, 20% of the distributions of Available Cash we receive from CWI 1 and 25% of the distributions of Available cash we receive from CWI 2 are paid to their respective subadvisors.
(c)
Represents the value of real estate not included in net operating income, such as vacant assets and in-progress build-to-suit properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.
(e)
Separate from operating partnership interests.
(f)
The estimated net asset value per share, or NAV, for CPA®:17 Global was determined as of December 31, 2015. We calculated CPA®:17 Global’s NAV by relying in part on an estimate of the fair market value of CPA®:17 Global’s real estate portfolio and debt provided by third parties, 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.
(g)
We own shares of CPA®:18 Global’s Class A common stock. The NAV for CPA®:18 Global’s Class A common stock was determined as of June 30, 2016. We calculated the NAV for CPA®:18 Global’s Class A common stock by relying in part on an estimate of the fair market value of CPA®:18 Global’s real estate portfolio and debt provided by third parties, 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.
(h)
We calculated CWI 1’s NAV relying in part on appraisals of the fair market value of CWI 1’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 us) and CWI 1’s other net assets and liabilities at the same date. CWI 1’s NAV was based on shares of common stock outstanding at December 31, 2015.
(i)
We own shares of CWI 2’s Class A common stock. The NAV for CWI 2’s Class A common stock was determined as of December 31, 2015. We calculated the NAV for CWI 2’s Class A common stock by relying in part on an appraisal of the fair market value of CWI 2’s real estate portfolio and estimates of the fair market value of CWI 2’s mortgage debt at December 31, 2015. The net amount was then adjusted for other net assets and liabilities and our interest in disposition proceeds at December 31, 2015.
(j)
In December 2014, we purchased 2,777,778 shares of CCIF at $9.00 per share for a total purchase price of $25.0 million. We account for our interest in this investment using the equity method of accounting because we share the decision making with the third-party investment partner. The $9.00 purchase price does not reflect CCIF’s NAV at September 30, 2016.
(k)
We own limited partnership units of CESH I at its private placement offering price of $1,000.00 per share. This price does not reflect the NAV at September 30, 2016.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 4




W. P. Carey Inc.
Financial Results
Third Quarter 2016





wpc8ksupplementaldividera04.jpg



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 5


W. P. Carey Inc.
Financial Results – Third Quarter 2016
Consolidated Statements of Income – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Revenues
 
 
 
 
 
 
 
 
 
Owned Real Estate:
 
 
 
 
 
 
 
 
 
Lease revenues
$
163,786

 
$
167,328

 
$
175,244

 
$
169,476

 
$
164,741

Operating property revenues (a)
8,524

 
8,270

 
6,902

 
6,870

 
8,107

Reimbursable tenant costs
6,537

 
6,391

 
6,309

 
5,423

 
5,340

Lease termination income and other (b)
1,224

 
838

 
32,541

 
15,826

 
2,988

 
180,071

 
182,827

 
220,996

 
197,595

 
181,176

Investment Management:
 
 
 
 
 
 
 
 
 
Asset management revenue
15,978

 
15,005

 
14,613

 
13,748

 
13,004

Reimbursable costs from affiliates
14,540

 
12,094

 
19,738

 
27,436

 
11,155

Structuring revenue
12,301

 
5,968

 
12,721

 
24,382

 
8,207

Dealer manager fees
1,835

 
1,372

 
2,172

 
2,089

 
1,124

Other advisory revenue
522

 

 

 

 

 
45,176

 
34,439

 
49,244

 
67,655

 
33,490

 
225,247

 
217,266

 
270,240

 
265,250

 
214,666

Operating Expenses
 
 
 
 
 
 
 
 
 
Depreciation and amortization
62,802

 
66,581

 
84,452

 
74,237

 
75,512

Reimbursable tenant and affiliate costs
21,077

 
18,485

 
26,047

 
32,859

 
16,495

General and administrative
15,733

 
20,951

 
21,438

 
24,186

 
22,842

Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Property expenses, excluding reimbursable tenant costs
10,193

 
10,510

 
17,772

 
20,695

 
11,120

Subadvisor fees (c)
4,842

 
1,875

 
3,293

 
2,747

 
1,748

Stock-based compensation expense
4,356

 
4,001

 
6,607

 
5,562

 
3,966

Dealer manager fees and expenses
3,028

 
2,620

 
3,352

 
3,519

 
3,185

Restructuring and other compensation (d)

 
452

 
11,473

 

 

Property acquisition and other expenses (e) (f)

 
(207
)
 
5,566

 
(20,097
)
 
4,760

 
136,472

 
160,697

 
180,000

 
150,902

 
159,066

Other Income and Expenses
 
 
 
 
 
 
 
 
 
Interest expense
(44,349
)
 
(46,752
)
 
(48,395
)
 
(49,001
)
 
(49,683
)
Equity in earnings of equity method investments in the Managed Programs and real estate
16,803

 
16,429

 
15,011

 
12,390

 
12,635

Other income and (expenses)
5,101

 
426

 
3,871

 
(7,830
)
 
6,608

 
(22,445
)
 
(29,897
)
 
(29,513
)
 
(44,441
)
 
(30,440
)
Income before income taxes and gain on sale of real estate
66,330

 
26,672

 
60,727

 
69,907

 
25,160

(Provision for) benefit from income taxes
(3,154
)
 
8,217

 
(525
)
 
(17,270
)
 
(3,361
)
Income before gain on sale of real estate
63,176

 
34,889

 
60,202

 
52,637

 
21,799

Gain on sale of real estate, net of tax
49,126

 
18,282

 
662

 
3,507

 
1,779

Net Income
112,302

 
53,171

 
60,864

 
56,144

 
23,578

Net income attributable to noncontrolling interests
(1,359
)
 
(1,510
)
 
(3,425
)
 
(5,095
)
 
(1,833
)
Net Income Attributable to W. P. Carey
$
110,943

 
$
51,661

 
$
57,439

 
$
51,049

 
$
21,745

 
 
 
 
 
 
 
 
 
 
Basic Earnings Per Share
$
1.03

 
$
0.48

 
$
0.54

 
$
0.48

 
$
0.20

Diluted Earnings Per Share
$
1.03

 
$
0.48

 
$
0.54

 
$
0.48

 
$
0.20

Weighted-Average Shares Outstanding
 
 
 
 
 
 
 
 
 
Basic
107,221,668

 
106,310,362

 
105,939,161

 
105,818,926

 
105,813,237

Diluted
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

 
 
 
 
 
 
 
 
 
 
Distributions Declared Per Share
$
0.9850

 
$
0.9800

 
$
0.9742

 
$
0.9646

 
$
0.9550

________
(a)
Comprised of revenues of $8.5 million from two hotels for the three months ended September 30, 2016. During the three months ended March 31, 2016, we sold our remaining self-storage facility.
(b)
Amounts for the three months ended March 31, 2016 and December 31, 2015 include $32.2 million and $15.0 million respectively, of lease termination income related to a property classified as held for sale as of December 31, 2015 and sold during the three months ended March 31, 2016.
(c)
We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 – Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 30% of the initial acquisition fees and 100% of asset management fees paid to us by CPA®:18 – Global.
(d)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(e)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.2) million, $5.5 million, $4.5 million and $1.2 million, respectively.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 6


W. P. Carey Inc.
Financial Results – Third Quarter 2016

(f)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 7


W. P. Carey Inc.
Financial Results – Third Quarter 2016
Statements of Income, Owned Real Estate – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Revenues
 
 
 
 
 
 
 
 
 
Lease revenues
$
163,786

 
$
167,328

 
$
175,244

 
$
169,476

 
$
164,741

Operating property revenues (a)
8,524

 
8,270

 
6,902

 
6,870

 
8,107

Reimbursable tenant costs
6,537

 
6,391

 
6,309

 
5,423

 
5,340

Lease termination income and other (b)
1,224

 
838

 
32,541

 
15,826

 
2,988

 
180,071

 
182,827

 
220,996

 
197,595

 
181,176

 
 
 
 
 
 
 
 
 
 
Operating Expenses
 
 
 
 
 
 
 
 
 
Depreciation and amortization
61,740

 
65,457

 
83,360

 
73,189

 
74,529

Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Property expenses, excluding reimbursable tenant costs
10,193

 
10,510

 
17,772

 
20,695

 
11,120

General and administrative
7,453

 
8,656

 
9,544

 
10,513

 
10,239

Reimbursable tenant costs
6,537

 
6,391

 
6,309

 
5,423

 
5,340

Stock-based compensation expense
1,572

 
907

 
1,837

 
1,929

 
1,468

Property acquisition and other expenses (c) (d)

 
78

 
2,897

 
(21,123
)
 
3,642

Restructuring and other compensation (e)

 
(13
)
 
4,426

 

 

 
101,936

 
127,415

 
126,145

 
97,820

 
125,776

Other Income and Expenses
 
 
 
 
 
 
 
 
 
Interest expense
(44,349
)
 
(46,752
)
 
(48,395
)
 
(49,001
)
 
(49,683
)
Equity in earnings of equity method investments in the Managed REITs and real estate
15,705

 
15,900

 
15,166

 
13,564

 
13,575

Other income and (expenses)
3,244

 
662

 
3,775

 
(7,593
)
 
6,588

 
(25,400
)
 
(30,190
)
 
(29,454
)
 
(43,030
)
 
(29,520
)
Income before income taxes and gain on sale of real estate
52,735

 
25,222

 
65,397

 
56,745

 
25,880

(Provision for) benefit from income taxes
(530
)
 
9,410

 
(2,088
)
 
(10,129
)
 
(5,247
)
Income before gain on sale of real estate
52,205

 
34,632

 
63,309

 
46,616

 
20,633

Gain on sale of real estate, net of tax
49,126

 
18,282

 
662

 
3,507

 
1,779

Net Income from Owned Real Estate
101,331

 
52,914

 
63,971

 
50,123

 
22,412

Net income attributable to noncontrolling interests
(1,359
)
 
(1,510
)
 
(3,425
)
 
(5,090
)
 
(1,814
)
Net Income from Owned Real Estate Attributable to W. P. Carey
$
99,972

 
$
51,404

 
$
60,546

 
$
45,033

 
$
20,598

 
 
 
 
 
 
 
 
 
 
Basic Earnings Per Share
$
0.93

 
$
0.48

 
$
0.57

 
$
0.43

 
$
0.19

Diluted Earnings Per Share
$
0.93

 
$
0.48

 
$
0.57

 
$
0.42

 
$
0.19

Weighted-Average Shares Outstanding
 
 
 
 
 
 
 
 
 
Basic
107,221,668

 
106,310,362

 
105,939,161

 
105,818,926

 
105,813,237

Diluted
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

________
(a)
Comprised of revenues of $8.5 million from two hotels for the three months ended September 30, 2016. During the three months ended March 31, 2016, we sold our remaining self-storage facility.
(b)
Amounts for the three months ended March 31, 2016 and December 31, 2015 include $32.2 million and $15.0 million respectively, of lease termination income related to a property classified as held for sale as of December 31, 2015 and sold during the three months ended March 31, 2016.
(c)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.
(d)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $0.1 million, $2.8 million, $3.5 million and $0.1 million, respectively.
(e)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 8


W. P. Carey Inc.
Financial Results – Third Quarter 2016
Statements of Income, Investment Management – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Revenues
 
 
 
 
 
 
 
 
 
Asset management revenue
$
15,978

 
$
15,005

 
$
14,613

 
$
13,748

 
$
13,004

Reimbursable costs from affiliates
14,540

 
12,094

 
19,738

 
27,436

 
11,155

Structuring revenue
12,301

 
5,968

 
12,721

 
24,382

 
8,207

Dealer manager fees
1,835

 
1,372

 
2,172

 
2,089

 
1,124

Other advisory revenue
522

 

 

 

 

 
45,176

 
34,439

 
49,244

 
67,655

 
33,490

Operating Expenses
 
 
 
 
 
 
 
 
 
Reimbursable costs from affiliates
14,540

 
12,094

 
19,738

 
27,436

 
11,155

General and administrative
8,280

 
12,295

 
11,894

 
13,673

 
12,603

Subadvisor fees (a)
4,842

 
1,875

 
3,293

 
2,747

 
1,748

Dealer manager fees and expenses
3,028

 
2,620

 
3,352

 
3,519

 
3,185

Stock-based compensation expense
2,784

 
3,094

 
4,770

 
3,633

 
2,498

Depreciation and amortization
1,062

 
1,124

 
1,092

 
1,048

 
983

Restructuring and other compensation (b)

 
465

 
7,047

 

 

Property acquisition and other expenses (c)

 
(285
)
 
2,669

 
1,026

 
1,118

 
34,536

 
33,282

 
53,855

 
53,082

 
33,290

Other Income and Expenses
 
 
 
 
 
 
 
 
 
Equity in earnings (losses) of equity method investment in CCIF
1,098

 
529

 
(155
)
 
(1,174
)
 
(940
)
Other income and (expenses)
1,857

 
(236
)
 
96

 
(237
)
 
20

 
2,955

 
293

 
(59
)
 
(1,411
)
 
(920
)
Income (loss) before income taxes
13,595

 
1,450

 
(4,670
)
 
13,162

 
(720
)
(Provision for) benefit from income taxes
(2,624
)
 
(1,193
)
 
1,563

 
(7,141
)
 
1,886

Net Income (Loss) from Investment Management
10,971

 
257

 
(3,107
)
 
6,021

 
1,166

Net income attributable to noncontrolling interests

 

 

 
(5
)
 
(19
)
Net Income (Loss) from Investment Management Attributable to W. P. Carey
$
10,971

 
$
257

 
$
(3,107
)
 
$
6,016

 
$
1,147

 
 
 
 
 
 
 
 
 
 
Basic Earnings (Loss) Per Share
$
0.10

 
$
0.00

 
$
(0.03
)
 
$
0.06

 
$
0.01

Diluted Earnings (Loss) Per Share
$
0.10

 
$
0.00

 
$
(0.03
)
 
$
0.06

 
$
0.01

Weighted-Average Shares Outstanding
 
 
 
 
 
 
 
 
 
Basic
107,221,668

 
106,310,362

 
105,939,161

 
105,818,926

 
105,813,237

Diluted
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

________
(a)
We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 – Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 30% of the initial acquisition fees and 100% of asset management fees paid to us by CPA®:18 – Global.
(b)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(c)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.3) million, $2.7 million, $1.0 million and $1.1 million, respectively.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 9


W. P. Carey Inc.
Financial Results – Third Quarter 2016
FFO and AFFO, Consolidated – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income attributable to W. P. Carey
$
110,943

 
$
51,661

 
$
57,439

 
$
51,049

 
$
21,745

Adjustments:
 
 
 
 
 
 
 
 
 
Depreciation and amortization of real property
61,396

 
65,096

 
82,957

 
72,729

 
74,050

Gain on sale of real estate, net
(49,126
)
 
(18,282
)
 
(662
)
 
(3,507
)
 
(1,779
)
Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Proportionate share of adjustments for noncontrolling interests to arrive at FFO
(3,254
)
 
(2,662
)
 
(2,625
)
 
(3,585
)
 
(2,632
)
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO
1,354

 
1,331

 
1,309

 
1,275

 
1,293

Total adjustments
24,811

 
80,912

 
80,979

 
74,106

 
90,370

FFO Attributable to W. P. Carey (as defined by NAREIT) (a)
135,754

 
132,573

 
138,418

 
125,155

 
112,115

Adjustments:
 
 
 
 
 
 
 
 
 
Above- and below-market rent intangible lease amortization, net (b)
12,564

 
13,105

 
(1,818
)
 
6,810

 
10,184

Straight-line and other rent adjustments (c)
(5,116
)
 
(2,234
)
 
(26,912
)
 
(17,558
)
 
(1,832
)
Other amortization and non-cash items (d) (e) (f)
(4,897
)
 
404

 
(3,202
)
 
1,714

 
(2,248
)
Stock-based compensation
4,356

 
4,001

 
6,607

 
5,562

 
3,966

Tax (benefit) expense – deferred
(2,999
)
 
(16,535
)
 
(2,988
)
 
6,147

 
(1,412
)
Loss (gain) on extinguishment of debt
2,072

 
(112
)
 
1,925

 
7,950

 
(2,305
)
Realized losses (gains) on foreign currency
1,559

 
1,222

 
(212
)
 
591

 
367

Amortization of deferred financing costs
1,007

 
541

 
723

 
630

 
749

Restructuring and other compensation (g)

 
452

 
11,473

 

 

Property acquisition and other expenses (h) (i)

 
(207
)
 
5,566

 
(20,097
)
 
4,760

Allowance for credit losses

 

 
7,064

 
8,748

 

Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO
261

 
(841
)
 
1,321

 
3,473

 
2,460

Proportionate share of adjustments for noncontrolling interests to arrive at AFFO (j)
(90
)
 
(131
)
 
1,499

 
6,426

 
(156
)
Total adjustments
8,717

 
(335
)
 
1,046

 
10,396

 
14,533

AFFO Attributable to W. P. Carey (a)
$
144,471

 
$
132,238

 
$
139,464

 
$
135,551

 
$
126,648

 
 
 
 
 
 
 
 
 
 
Summary
 
 
 
 
 
 
 
 
 
FFO attributable to W. P. Carey (as defined by NAREIT) (a)
$
135,754

 
$
132,573

 
$
138,418

 
$
125,155

 
$
112,115

FFO attributable to W. P. Carey (as defined by NAREIT)
   per diluted share (a)
$
1.26

 
$
1.24

 
$
1.30

 
$
1.18

 
$
1.05

AFFO attributable to W. P. Carey (a)
$
144,471

 
$
132,238

 
$
139,464

 
$
135,551

 
$
126,648

AFFO attributable to W. P. Carey per diluted share (a)
$
1.34

 
$
1.24

 
$
1.31

 
$
1.27

 
$
1.19

Diluted weighted-average shares outstanding
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

________
(a)
FFO and AFFO are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures.
(b)
Amount for the three months ended March 31, 2016 includes $15.6 million due to the acceleration of a below-market lease from a tenant of a domestic property that was sold during the period.
(c)
Amount for the three months ended March 31, 2016 includes an adjustment to exclude $27.2 million of the $32.2 million of lease termination income recognized in connection with a domestic property that was sold during the period, as such amount was determined to be non-core income. Amount for the three months ended March 31, 2016 also reflects an adjustment to include $1.8 million of lease termination income received in December 2015 that represented core income for the three months ended March 31, 2016. Amount for the three months ended December 31, 2015 includes an adjustment to exclude $15.0 million related to lease termination income recognized in connection with the aforementioned domestic property, which was determined to be non-core income.
(d)
Represents primarily unrealized gains and losses from foreign exchange and derivatives.
(e)
Effective July 1, 2016, the amortization of debt premiums and discounts, which was previously included in Other amortization and non-cash items, is included in Amortization of deferred financing costs. Prior periods are retrospectively adjusted to reflect this change. Amortization of debt premiums and discounts for the three months ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 was $0.3 million, $0.8 million, $0.6 million, $0.8 million and $0.7 million, respectively.
(f)
Amount for the three months ended September 30, 2016 includes an adjustment of $0.6 million to exclude a portion of a gain recognized on the deconsolidation of an affiliate.
(g)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 10


W. P. Carey Inc.
Financial Results – Third Quarter 2016

(h)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.
(i)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.2) million, $5.5 million, $4.5 million and $1.2 million, respectively.
(j)
Amount for the three months ended December 31, 2015 includes CPA®:17 – Global’s $6.3 million share of the reversal of liabilities for German real estate transfer taxes, as described above.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 11


W. P. Carey Inc.
Financial Results – Third Quarter 2016
FFO and AFFO, Owned Real Estate – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income from Owned Real Estate attributable to W. P. Carey
$
99,972

 
$
51,404

 
$
60,546

 
$
45,033

 
$
20,598

Adjustments:
 
 
 
 
 
 
 
 
 
Depreciation and amortization of real property
61,396

 
65,096

 
82,957

 
72,729

 
74,050

Gain on sale of real estate, net
(49,126
)
 
(18,282
)
 
(662
)
 
(3,507
)
 
(1,779
)
Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Proportionate share of adjustments for noncontrolling interests to arrive at FFO
(3,254
)
 
(2,662
)
 
(2,625
)
 
(3,585
)
 
(2,632
)
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO
1,354

 
1,331

 
1,309

 
1,275

 
1,293

Total adjustments
24,811

 
80,912

 
80,979

 
74,106

 
90,370

FFO Attributable to W. P. Carey (as defined by NAREIT) - Owned Real Estate (a)
124,783

 
132,316

 
141,525

 
119,139

 
110,968

Adjustments:
 
 
 
 
 
 
 
 
 
Above- and below-market rent intangible lease amortization, net (b)
12,564

 
13,105

 
(1,818
)
 
6,810

 
10,184

Straight-line and other rent adjustments (c)
(5,116
)
 
(2,234
)
 
(26,912
)
 
(17,558
)
 
(1,832
)
Other amortization and non-cash items (d) (e) (f)
(4,356
)
 
15

 
(3,246
)
 
1,290

 
(2,353
)
Tax (benefit) expense – deferred
(3,387
)
 
(14,826
)
 
(1,499
)
 
1,804

 
(28
)
Loss (gain) on extinguishment of debt
2,072

 
(112
)
 
1,925

 
7,950

 
(2,305
)
Stock-based compensation
1,572

 
907

 
1,837

 
1,929

 
1,468

Realized losses (gains) on foreign currency
1,559

 
1,204

 
(245
)
 
594

 
321

Amortization of deferred financing costs
1,007

 
541

 
723

 
630

 
749

Property acquisition and other expenses (g) (h)

 
78

 
2,897

 
(21,123
)
 
3,642

Restructuring and other compensation (i)

 
(13
)
 
4,426

 

 

Allowance for credit losses

 

 
7,064

 
8,748

 

Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO
884

 
(312
)
 
1,038

 
1,767

 
1,222

Proportionate share of adjustments for noncontrolling interests to arrive at AFFO (j)
(90
)
 
(131
)
 
1,499

 
6,426

 
(156
)
Total adjustments
6,709

 
(1,778
)
 
(12,311
)
 
(733
)
 
10,912

AFFO Attributable to W. P. Carey - Owned Real Estate (a)
$
131,492

 
$
130,538

 
$
129,214

 
$
118,406

 
$
121,880

 
 
 
 
 
 
 
 
 
 
Summary
 
 
 
 
 
 
 
 
 
FFO attributable to W. P. Carey (as defined by NAREIT) - Owned Real Estate (a)
$
124,783

 
$
132,316

 
$
141,525

 
$
119,139

 
$
110,968

FFO attributable to W. P. Carey (as defined by NAREIT)
   per diluted share - Owned Real Estate (a)
$
1.16

 
$
1.24

 
$
1.33

 
$
1.12

 
$
1.04

AFFO attributable to W. P. Carey - Owned Real Estate (a)
$
131,492

 
$
130,538

 
$
129,214

 
$
118,406

 
$
121,880

AFFO attributable to W. P. Carey per diluted share - Owned Real Estate (a)
$
1.22

 
$
1.22

 
$
1.21

 
$
1.11

 
$
1.15

Diluted weighted-average shares outstanding
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

________
(a)
FFO and AFFO are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures.
(b)
Amount for the three months ended March 31, 2016 includes $15.6 million due to the acceleration of a below-market lease from a tenant of a domestic property that was sold during the period.
(c)
Amount for the three months ended March 31, 2016 includes an adjustment to exclude $27.2 million of the $32.2 million of lease termination income recognized in connection with a domestic property that was sold during the period, as such amount was determined to be non-core income. Amount for the three months ended March 31, 2016 also reflects an adjustment to include $1.8 million of lease termination income received in December 2015 that represented core income for the three months ended March 31, 2016. Amount for the three months ended December 31, 2015 includes an adjustment to exclude $15.0 million related to lease termination income recognized in connection with the aforementioned domestic property, which was determined to be non-core income.
(d)
Represents primarily unrealized gains and losses from foreign exchange and derivatives.
(e)
Effective July 1, 2016, the amortization of debt premiums and discounts, which was previously included in Other amortization and non-cash items, is included in Amortization of deferred financing costs. Prior periods are retrospectively adjusted to reflect this change. Amortization of debt premiums and discounts for the three months ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 was $0.3 million, $0.8 million, $0.6 million, $0.8 million and $0.7 million, respectively.
(f)
Amount for the three months ended September 30, 2016 includes an adjustment of $0.6 million to exclude a portion of a gain recognized on the deconsolidation of an affiliate.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 12


W. P. Carey Inc.
Financial Results – Third Quarter 2016

(g)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.
(h)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $0.1 million, $2.8 million, $3.5 million and $0.1 million, respectively.
(i)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(j)
Amount for the three months ended December 31, 2015 includes CPA®:17 – Global’s $6.3 million share of the reversal of liabilities for German real estate transfer taxes, as described above.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 13


W. P. Carey Inc.
Financial Results – Third Quarter 2016
FFO and AFFO, Investment Management – Last Five Quarters
In thousands, except share and per share amounts.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income (loss) from Investment Management attributable to
   W. P. Carey
$
10,971

 
$
257

 
$
(3,107
)
 
$
6,016

 
$
1,147

FFO Attributable to W. P. Carey (as defined by NAREIT) - Investment Management (a)
10,971

 
257

 
(3,107
)
 
6,016

 
1,147

Adjustments:
 
 
 
 
 
 
 
 
 
Stock-based compensation
2,784

 
3,094

 
4,770

 
3,633

 
2,498

Other amortization and non-cash items (b)
(541
)
 
389

 
44

 
424

 
105

Tax expense (benefit) – deferred
388

 
(1,709
)
 
(1,489
)
 
4,343

 
(1,384
)
Restructuring and other compensation (c)

 
465

 
7,047

 

 

Property acquisition and other expenses (d)

 
(285
)
 
2,669

 
1,026

 
1,118

Realized losses (gains) on foreign currency

 
18

 
33

 
(3
)
 
46

Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO
(623
)
 
(529
)
 
283

 
1,706

 
1,238

Total adjustments
2,008

 
1,443

 
13,357

 
11,129

 
3,621

AFFO Attributable to W. P. Carey - Investment Management (a)
$
12,979

 
$
1,700

 
$
10,250

 
$
17,145

 
$
4,768

 
 
 
 
 
 
 
 
 
 
Summary
 
 
 
 
 
 
 
 
 
FFO attributable to W. P. Carey (as defined by NAREIT) - Investment Management (a)
$
10,971

 
$
257

 
$
(3,107
)
 
$
6,016

 
$
1,147

FFO attributable to W. P. Carey (as defined by NAREIT)
   per diluted share - Investment Management (a)
$
0.10

 
$
0.00

 
$
(0.03
)
 
$
0.06

 
$
0.01

AFFO attributable to W. P. Carey - Investment Management (a)
$
12,979

 
$
1,700

 
$
10,250

 
$
17,145

 
$
4,768

AFFO attributable to W. P. Carey per diluted share - Investment Management (a)
$
0.12

 
$
0.02

 
$
0.10

 
$
0.16

 
$
0.04

Diluted weighted-average shares outstanding
107,468,029

 
106,530,036

 
106,405,453

 
106,383,786

 
106,337,040

________
(a)
FFO and AFFO are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures.
(b)
Represents primarily unrealized gains and losses from foreign exchange and derivatives.
(c)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(d)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.3) million, $2.7 million, $1.0 million and $1.1 million, respectively.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 14


W. P. Carey Inc.
Financial Results – Third Quarter 2016
Reconciliation of Consolidated Statement of Income to AFFO
In thousands, except per share amounts. Three months ended September 30, 2016.

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.
 
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
Owned Real Estate:
 
 
 
 
 
 
 
 
 
 
 
Lease revenues
$
163,786

 
$
4,767

 
$
(5,842
)
 
$
162,711

 
$
7,282

(e)
$
169,993

Operating property revenues:
 
 
 
 
 
 
 
 
 
 
 
Hotel revenues
8,524

 

 

 
8,524

 

 
8,524

Reimbursable tenant costs
6,537

 
23

 
(156
)
 
6,404

 

 
6,404

Lease termination income and other
1,224

 

 
(1
)
 
1,223

 
(489
)
(f)
734

 
180,071


4,790

 
(5,999
)
 
178,862

 
6,793

 
185,655

Investment Management:
 
 
 
 
 
 
 
 
 
 
 
Asset management revenue
15,978

 

 

 
15,978

 

 
15,978

Reimbursable costs
14,540

 

 

 
14,540

 

 
14,540

Structuring revenue
12,301

 

 

 
12,301

 

 
12,301

Dealer manager fees
1,835

 

 

 
1,835

 

 
1,835

Other advisory revenue
522

 

 

 
522

 

 
522

 
45,176

 

 

 
45,176

 

 
45,176

 
225,247

 
4,790

 
(5,999
)
 
224,038

 
6,793

 
230,831

Operating Expenses
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
62,802

 
369

 
(2,642
)
 
60,529

 
(59,134
)
(g)
1,395

Reimbursable tenant and affiliate costs
21,077

 
22

 
(156
)
 
20,943

 

 
20,943

General and administrative
15,733

 
1

 
(8
)
 
15,726

 

 
15,726

Impairment charges
14,441

 

 
(618
)
 
13,823

 
(13,823
)
 

Property expenses, excluding reimbursable tenant costs:
 
 
 
 
 
 
 
 
Hotel expenses
5,606

 

 

 
5,606

 

 
5,606

Non-reimbursable property expenses
4,587

 
8

 
(96
)
 
4,499

 
12

(h)
4,511

Subadvisor fees (i)
4,842

 

 

 
4,842

 

 
4,842

Stock-based compensation expense
4,356

 

 

 
4,356

 
(4,356
)
(h)

Dealer manager fees and expenses
3,028

 

 

 
3,028

 

 
3,028

Property acquisition and other expenses

 
2

 
(15
)
 
(13
)
 
13

(j)

 
136,472

 
402

 
(3,535
)
 
133,339

 
(77,288
)
 
56,051

Other Income and Expenses
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(44,349
)
 
(572
)
 
1,821

 
(43,100
)
 
976

(k)
(42,124
)
Equity in earnings of equity method investments in the Managed Programs and real estate:
Income related to our general partnership interests in the Managed REITs (l)
10,876

 

 
(567
)
 
10,309

 

 
10,309

Joint ventures
3,212

 
(3,784
)
 
(1
)
 
(573
)
 
986

(m)
413

Income related to our ownership in the Managed Programs
2,715

 

 

 
2,715

 
364

(n)
3,079

Equity in earnings of equity method investments in the Managed Programs and real estate
16,803

 
(3,784
)
 
(568
)
 
12,451

 
1,350

 
13,801

Other income and (expenses)
5,101

 
(1
)
 
20

 
5,120

 
(1,079
)
(o)
4,041

 
(22,445
)
 
(4,357
)
 
1,273

 
(25,529
)
 
1,247

 
(24,282
)
Income before income taxes and gain on sale of real estate
66,330

 
31

 
(1,191
)
 
65,170

 
85,328

 
150,498

Provision for income taxes
(3,154
)
 
(31
)
 
(168
)
 
(3,353
)
 
(2,674
)
(p)
(6,027
)
Income before gain on sale of real estate
63,176

 

 
(1,359
)
 
61,817

 
82,654

 
144,471

Gain on sale of real estate, net of tax
49,126

 

 

 
49,126

 
(49,126
)
 

Net Income
112,302

 

 
(1,359
)
 
110,943

 
33,528

 
144,471

Net income attributable to noncontrolling interests
(1,359
)
 

 
1,359

 

 

 

Net Income / AFFO Attributable to W. P. Carey
$
110,943

 
$

 
$

 
$
110,943

 
$
33,528

 
$
144,471

Earnings / AFFO Attributable to W. P. Carey
   Per Diluted Share
$
1.03

 
 
 
 
 
 
 
 
 
$
1.34

________

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 15


W. P. Carey Inc.
Financial Results – Third Quarter 2016

(a)
Consolidated amounts shown represent WPC's consolidated statement of income for the three months ended September 30, 2016.
(b)
Represents the break-out by line item of amounts recorded in Equity in earnings of equity method investments in the Managed Programs and real estate and joint ventures.
(c)
Represents the break-out by line item of amounts recorded in Net income attributable to noncontrolling interests.
(d)
Represents our share in fully and co-owned entities. See the Terms and Definitions section in the Appendix for a description of pro rata.
(e)
For the three months ended September 30, 2016, represents the reversal of amortization of above- or below-market lease intangibles of $12.0 million and the elimination of non-cash amounts related to straight-line rent of $4.7 million.
(f)
Primarily represents an adjustment of other income received from a tenant in May 2016 that was straight-lined for GAAP purposes.
(g)
Adjustment is a non-cash adjustment excluding corporate depreciation and amortization.
(h)
Adjustment to exclude a non-cash item.
(i)
We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 – Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 30% of the initial acquisition fees and 100% of asset management fees paid to us by CPA®:18 – Global.
(j)
Adjustments to exclude a non-core item.
(k)
Represents the elimination of non-cash components of interest expense, such as deferred financing fees, debt premiums and discounts.
(l)
Amount includes 100% of CWI 2 general operating partnership distribution, including $0.3 million paid to subadvisors.
(m)
Adjustments to include our pro rata share of AFFO adjustments from equity investments.
(n)
Represents Adjusted MFFO from the Managed Programs in place of our pro rata share of net income from our ownership in the Managed Programs. Adjusted MFFO is defined as MFFO adjusted for deferred taxes and excluding the adjustment for realized gains and losses on hedges.
(o)
Represents eliminations of gains (losses) related to the extinguishment of debt, foreign currency, unrealized gains (losses) on derivatives and other items.
(p)
Represents primarily elimination of deferred taxes.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 16


W. P. Carey Inc.
Financial Results – Third Quarter 2016
Capital Expenditures
In thousands. For the three months ended September 30, 2016.
Tenant Improvements and Leasing Costs
 
Tenant improvements
$
2,421

Leasing costs
748

 
 
Maintenance Capital Expenditures
 
Operating properties
$
74

Net-lease properties
55

 
 
Non-maintenance Capital Expenditures
 
Build-to-suits, development, redevelopment and expansion (a)
$
20,225

Other non-maintenance capital expenditures
2,860

________
(a)
Of the $20.2 million total, $13.2 million related to the expansion of existing assets and $7.0 million related to a redevelopment project.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 17




W. P. Carey Inc.
Balance Sheets and Capitalization
Third Quarter 2016





wpc8ksupplementaldividera04.jpg



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 18


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Consolidated Balance Sheets
In thousands.
 
Sep. 30, 2016
 
Dec. 31, 2015
Assets
 
 
 
Investments in real estate:
 
 
 
Real estate, at cost
$
5,221,986

 
$
5,309,925

Operating real estate, at cost
81,665

 
82,749

Accumulated depreciation
(455,613
)
 
(381,529
)
Net investments in properties
4,848,038

 
5,011,145

Net investments in direct financing leases
740,745

 
756,353

Assets held for sale, net (a)
128,462

 
59,046

Net investments in real estate
5,717,245

 
5,826,544

Equity investments in the Managed Programs and real estate (b)
294,690

 
275,473

Cash and cash equivalents
209,483

 
157,227

Due from affiliates
51,508

 
62,218

In-place lease and tenant relationship intangible assets, net
817,151

 
902,848

Goodwill
640,305

 
681,809

Above-market rent intangible assets, net
406,245

 
475,072

Other assets, net
331,658

 
360,898

Total Assets
$
8,468,285

 
$
8,742,089

 
 
 
 
Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Non-recourse debt, net
$
1,926,331

 
$
2,269,421

Senior Unsecured Notes, net
1,837,216

 
1,476,084

Senior Unsecured Credit Facility - Revolver
378,358

 
485,021

Senior Unsecured Credit Facility - Term Loan, net
249,915

 
249,683

Accounts payable, accrued expenses and other liabilities
258,977

 
342,374

Below-market rent and other intangible liabilities, net
125,790

 
154,315

Deferred income taxes
72,107

 
86,104

Distributions payable
106,545

 
102,715

Total liabilities
4,955,239

 
5,165,717

Redeemable noncontrolling interest
965

 
14,944

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

 

Common stock
106

 
104

Additional paid-in capital
4,389,363

 
4,282,042

Distributions in excess of accumulated earnings
(834,868
)
 
(738,652
)
Deferred compensation obligation
50,576

 
56,040

Accumulated other comprehensive loss
(221,326
)
 
(172,291
)
Total W. P. Carey stockholders' equity
3,383,851

 
3,427,243

Noncontrolling interests
128,230

 
134,185

Total equity
3,512,081

 
3,561,428

Total Liabilities and Equity
$
8,468,285

 
$
8,742,089

________
(a)
At September 30, 2016, we had 16 properties classified as Assets held for sale, net, including (i) a portfolio of 14 international properties with a carrying value of $115.4 million and (ii) two international properties with an aggregate carrying value of $13.1 million. Subsequent to September 30, 2016, we sold all of these properties. At December 31, 2015, we had two properties classified as Assets held for sale, net, one of which was sold during the nine months ended September 30, 2016.
(b)
Our equity investments in the Managed Programs totaled $154.7 million and $133.5 million as of September 30, 2016 and December 31, 2015, respectively. Our equity investments in real estate joint ventures totaled $140.0 million and $142.0 million as of September 30, 2016 and December 31, 2015, respectively.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 19


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Capitalization
In thousands, except share and per share amounts. As of September 30, 2016.
Description
 
Shares
 
Share Price
 
Market Value
Equity
 
 
 
 
 
 
 
Common Equity
 
 
 
106,274,673

 
$
64.53

 
$
6,857,905

Preferred Equity
 
 
 
 
 
 
 

Total Equity Market Capitalization
 
 
 
 
 
6,857,905

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding Balance
Pro Rata Debt
 
 
 
 
 
 
 
Non-recourse Debt
 
 
 
 
 
 
 
1,851,458

Senior Unsecured Credit Facility – Revolver
 
 
 
 
 
 
378,358

Senior Unsecured Credit Facility – Term Loan
 
 
 
 
 
 
250,000

Senior Unsecured Notes:
 
 
 
 
 
 
 
Senior Unsecured Notes (due January 20, 2023)
 
 
 
 
 
558,050

Senior Unsecured Notes (due April 1, 2024)
 
 
 
 
 
500,000

Senior Unsecured Notes (due February 3, 2025)
 
 
 
 
 
450,000

Senior Unsecured Notes (due October 1, 2026)
 
 
 
 
 
350,000

Total Pro Rata Debt
 
 
 
 
 
4,337,866

 
 
 
 
 
 
 
 
 
Total Capitalization
 
 
 
 
 
$
11,195,771



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 20


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Debt Overview
Dollars in thousands. Pro rata. As of September 30, 2016.
 
Weighted - Average Maturity (Years)
 
Weighted-
Average Interest
Rate
 
Total Outstanding
Balance (a) (b)
 
Percent
Non-Recourse Debt
 
 
 
 
 
 
 
Fixed
4.0

 
5.5
%
 
$
1,468,531

 
33.9
%
Variable:
 
 
 
 
 
 
 
Floating
1.3

 
1.7
%
 
198,026

 
4.6
%
Swapped
3.7

 
5.0
%
 
130,896

 
3.0
%
Capped
2.0

 
1.5
%
 
54,005

 
1.2
%
Total Pro Rata Non-Recourse Debt
3.6

 
5.0
%
 
1,851,458

 
42.7
%
 
 
 
 
 
 
 
 
Recourse Debt
 
 
 
 
 
 
 
Fixed:
 
 
 
 
 
 
 
Senior Unsecured Notes (due January 20, 2023)
6.3

 
2.0
%
 
558,050

 
 
Senior Unsecured Notes (due April 1, 2024)
7.5

 
4.6
%
 
500,000

 
 
Senior Unsecured Notes (due February 3, 2025)
8.4

 
4.0
%
 
450,000

 
 
Senior Unsecured Notes (due October 1, 2026)
10.0

 
4.3
%
 
350,000

 
 
Total Senior Unsecured Notes
7.8

 
3.6
%
 
1,858,050

 
42.8
%
Variable:
 
 
 
 
 
 
 
Senior Unsecured Credit Facility – Revolver
   (due January 31, 2018) (c)
1.3

 
0.7
%
 
378,358

 
8.7
%
Senior Unsecured Credit Facility – Term Loan
   (due January 31, 2017) (d)
0.3

 
1.8
%
 
250,000

 
5.8
%
Total Recourse Debt
6.1

 
3.0
%
 
2,486,408

 
57.3
%
 
 
 
 
 
 
 
 
Total Pro Rata Debt Outstanding (a)
5.0

 
3.8
%
 
$
4,337,866

 
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.
(b)
Excludes unamortized discount, net totaling $8.4 million and unamortized deferred financing costs totaling $14.6 million as of September 30, 2016.
(c)
Based on the applicable currency, we incurred interest at the London Interbank Offered Rate (LIBOR) or the Euro Interbank Offered Rate (EURIBOR), plus 1.10% on our Senior Unsecured Credit Facility – Revolver. Availability under our Senior Unsecured Credit Facility – Revolver was $1.1 billion as of September 30, 2016. We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Revolver by one year.
(d)
We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Term Loan by one year prior to January 31, 2017.
 


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 21


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Debt by Currency
Dollars in thousands. Pro rata. As of September 30, 2016.
 
USD
 
EUR
 
Other Currencies (a)
 
Total
 
Outstanding Balance
(in USD)
Weighted- Average Interest Rate
 
Outstanding Balance
(in USD)
Weighted- Average Interest Rate
 
Outstanding Balance
(in USD)
Weighted- Average Interest Rate
 
Outstanding Balance
(in USD)
(b) (c)
Weighted- Average Interest Rate
Non-Recourse Debt
 
 
 
 
 
 
 
 
 
 
 
Fixed
$
1,066,783

 
 
$
366,320

 
 
$
35,428

 
 
$
1,468,531

 
Variable
171,776

 
 
211,151

 
 

 
 
382,927

 
Total Pro Rata Non-Recourse Debt
1,238,559

5.6%
 
577,471

3.8%
 
35,428

5.7%
 
1,851,458

5.0%
 
 
 
 
 
 
 
 
 
 
 
 
Recourse Debt
 
 
 
 
 
 
 
 
 
 
 
Fixed:
 
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Notes
1,300,000

 
 
558,050

 
 

 
 
1,858,050

 
Variable:
 
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Credit
   Facility – Revolver

 
 
378,358

 
 

 
 
378,358

 
Senior Unsecured Credit
   Facility – Term Loan
250,000

 
 

 
 

 
 
250,000

 
Total Recourse Debt
1,550,000

3.9%
 
936,408

1.5%
 

—%
 
2,486,408

3.0%
 
 
 
 
 
 
 
 
 
 
 
 
Total Pro Rata Debt Outstanding (b) (c)
$
2,788,559

4.6%
 
$
1,513,879

2.4%
 
$
35,428

5.7%
 
$
4,337,866

3.8%
________
(a)
Other currencies include debt denominated in Canadian dollar, British pound sterling, Japanese yen, Malaysian ringgit and Thai baht.
(b)
Debt data is presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata.
(c)
Excludes unamortized discount, net totaling $8.4 million and unamortized deferred financing costs totaling $14.6 million as of September 30, 2016.



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 22


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Debt Maturity
Dollars in thousands. Pro rata. As of September 30, 2016.
 
 
Real Estate
 
Debt
 
 
Number of Properties (a)
 
 
 
Weighted-
Average
Interest Rate
 
 
 
Total Outstanding Balance (b) (c)
 
 
Year of Maturity
 
 
ABR (a)
 
 
Balloon
 
 
Percent
Non-Recourse Debt
 
 
 
 
 
 
 
 
 
 
 
 
Remaining 2016
 
63

 
$
13,300

 
3.5
%
 
$
74,976

 
$
75,581

 
1.7
%
2017
 
86

 
78,748

 
5.2
%
 
477,828

 
487,229

 
11.2
%
2018
 
35

 
51,231

 
3.6
%
 
266,219

 
280,743

 
6.5
%
2019
 
11

 
16,990

 
6.1
%
 
51,450

 
61,198

 
1.4
%
2020
 
21

 
34,437

 
5.2
%
 
176,012

 
213,192

 
4.9
%
2021
 
14

 
24,575

 
5.5
%
 
106,361

 
128,639

 
3.0
%
2022
 
30

 
42,245

 
5.1
%
 
201,957

 
245,937

 
5.7
%
2023
 
26

 
36,525

 
5.2
%
 
91,087

 
151,123

 
3.5
%
2024
 
22

 
20,408

 
5.9
%
 
3,444

 
63,877

 
1.5
%
2025
 
13

 
14,001

 
5.0
%
 
47,942

 
86,208

 
2.0
%
Thereafter
 
8

 
12,344

 
6.4
%
 
18,992

 
57,731

 
1.3
%
Total Pro Rata Non-Recourse Debt
 
329

 
$
344,804

 
5.0
%
 
$
1,516,268

 
1,851,458

 
42.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Recourse Debt
 
 
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Notes (due January 20, 2023)
 
2.0
%
 
 
 
558,050

 
 
Senior Unsecured Notes (due April 1, 2024)
 
4.6
%
 
 
 
500,000

 
 
Senior Unsecured Notes (due February 3, 2025)
 
4.0
%
 
 
 
450,000

 
 
Senior Unsecured Notes (due October 1, 2026)
 
4.3
%
 
 
 
350,000

 
 
Total Senior Unsecured Notes
 
3.6
%
 
 
 
1,858,050

 
42.8
%
Senior Unsecured Credit Facility – Revolver (due January 31, 2018) (d)
 
0.7
%
 
 
 
378,358

 
8.7
%
Senior Unsecured Credit Facility – Term Loan (due January 31, 2017) (e)
 
1.8
%
 
 
 
250,000

 
5.8
%
Total Recourse Debt (e)
 
3.0
%
 
 
 
2,486,408

 
57.3
%
 
 
 
 
 
 
 
 
 
Total Pro Rata Debt Outstanding
 
3.8
%
 
 
 
$
4,337,866

 
100.0
%
________
(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. Total outstanding balance includes balloon payments and scheduled amortization for our non-recourse debt.
(c)
Excludes unamortized discount, net totaling $8.4 million and unamortized deferred financing costs totaling $14.6 million as of September 30, 2016.
(d)
Based on the applicable currency, we incurred interest at the LIBOR or the EURIBOR, plus 1.10% on our Senior Unsecured Credit Facility – Revolver. Availability under our Senior Unsecured Credit Facility – Revolver was $1.1 billion as of September 30, 2016. We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Revolver by one year.
(e)
We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Term Loan by one year prior to January 31, 2017.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 23


W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2016
Senior Unsecured Notes
As of September 30, 2016.

Ratings
 
 
Issuer / Corporate
 
Senior Unsecured Notes
Ratings Agency
 
Rating
 
Outlook
 
Rating
 
Outlook
Standard & Poor's
 
BBB
 
Stable
 
BBB
 
Stable
Moody's
 
Baa2
 
Stable
 
Baa2
 
Stable

Senior Unsecured Note Covenants

The following is a summary of the key financial covenants for the Senior Unsecured Notes, 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
September 30, 2016
Limitation on the incurrence of debt
 
"Total Debt" /
"Total Assets"
 
≤ 60%
 
42.8%
Limitation on the incurrence of secured debt
 
"Secured Debt" /
"Total Assets"
 
≤ 40%
 
18.7%
Limitation on the incurrence of debt based on consolidated EBITDA to annual debt service charge
 
"Consolidated EBITDA" /
"Annual Debt Service Charge"
 
≥ 1.5x
 
4.1x
Maintenance of unencumbered asset value
 
"Unencumbered Assets" / "Total Unsecured Debt"
 
≥ 150%
 
194.7%


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 24




W. P. Carey Inc.
Owned Real Estate
Third Quarter 2016





wpc8ksupplementaldividera04.jpg

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 25


W. P. Carey Inc.
Owned Real Estate Portfolio Third Quarter 2016
Investment Activity – Acquisitions and Dispositions
Dollars in thousands. Pro rata. For the nine months ended September 30, 2016.
Acquisitions

Tenant / Lease Guarantor
 
Property Location(s)
 
Purchase Price
 
Closing Date
 
Property
Type(s)
 
Gross Square Footage
1Q16 (N/A)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
 
 
 
 
Nord Anglia Education (3 properties) (a)
 
Coconut Creek and Windermere, FL; and Houston, TX
 
$
167,673

 
Apr-16; May-16
 
Education Facility
 
591,874

Forterra Building Products (49 properties) (b)
 
Various, United States (43 properties) and Canada (6 properties)
 
218,162

 
Apr-16
 
Industrial
 
4,069,982

2Q16 Total
 
 
 
385,835

 
 
 
 
 
4,661.856

 
 
 
 
 
 
 
 
 
 
 
3Q16 (N/A)
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions
 
$
385,835

 
 
 
 
 
4,661,856


Dispositions

Tenant / Lease Guarantor
 
Property Location(s)
 
Gross Sale Price
 
Closing Date
 
Property
Type(s)
 
Gross Square Footage
1Q16
 
 
 
 
 
 
 
 
 
 
Carey Storage (sold 38.3% interest)
 
Taunton, MA
 
$
1,532

 
Feb-16
 
Self Storage
 
19,754

Kraft Foods Group, Inc. (c)
 
Northfield, IL
 
44,700

 
Feb-16
 
Office
 
679,109

Humco Holding Group, Inc. (vacant land parcel)
 
Orem, UT
 
1,000

 
Mar-16
 
Land
 
N/A

Amylin Pharmaceuticals, Inc. (2 properties)
 
San Diego, CA
 
55,000

 
Mar-16
 
Office
 
144,311

1Q16 Total
 
 
 
102,232

 
 
 
 
 
843,174

 
 
 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
 
 
 
 
Vacant (formerly Pohjola Insurance
   Company) (b) (d)
 
Helsinki, Finland
 
60,898

 
Apr-16
 
Office
 
391,522

Ericsson
 
Piscataway, NJ
 
92,500

 
May-16
 
Office
 
491,966

Vacant (formerly Hibbett Sports, Inc.)
 
Birmingham, AL
 
6,000

 
Jun-16
 
Warehouse
 
219,312

AutoZone, Inc.
 
Bessemer, AL
 
337

 
Jun-16
 
Retail
 
5,400

2Q16 Total
 
 
 
159,735

 
 
 
 
 
1,108,200

 
 
 
 
 
 
 
 
 
 
 
3Q16
 
 
 
 
 
 
 
 
 
 
Logidis (b)
 
Cholet, France
 
8,351

 
Jul-16
 
Warehouse
 
216,712

Vacant (formerly Fiserv, Inc.) (e)
 
Norcross, GA
 
26,951

 
Jul-16
 
Office
 
220,676

Advanced Micro Devices
 
Sunnyvale, CA
 
175,000

 
Aug-16
 
Office
 
362,000

Atrium Windows and Doors, Inc.
 
Wylie, TX
 
9,000

 
Aug-16
 
Industrial
 
207,700

3Q16 Total
 
 
 
219,302

 
 
 
 
 
1,007,088

 
 
 
 
 
 
 
 
 
 
 
Year-to-Date Total Dispositions
 
$
481,269

 
 
 
 
 
2,958,462

________
(a)
We have also agreed to provide an additional $128.1 million of build-to-suit financing over the next four years in order to fund expansions of the existing facilities. The consummation of build-to-suit financing is subject to the satisfaction of various closing conditions, and there can be no assurance that we will enter into the build-to-suit financing.
(b)
Amount reflects the applicable exchange rate on the date of the transaction.
(c)
In connection with this disposition, we recognized lease termination income of $32.2 million during the nine months ended September 30, 2016.
(d)
In April 2016, we transferred ownership of this property and the related non-recourse mortgage loan to the mortgage lender. Amount represents the carrying value of the mortgage loan on date of transfer.
(e)
In July 2016, this property was foreclosed upon. Amount represents the carrying value of the mortgage loan on date of foreclosure.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 26


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Joint Ventures
Dollars in thousands. As of September 30, 2016.
Joint Venture or JV
(Principal Tenant)
 
JV Partnership
 
Consolidated
 
Pro Rata (a)
 
Partner
 
WPC %
 
Debt Outstanding
 
ABR
 
Debt Outstanding
 
ABR
 
 
 
 
 
 
 
 
 
 
 
 
 
Unconsolidated Joint Ventures (Equity Method Investments)
 
 
 
 
 
 
 
 
Wanbishi Archives Co. Ltd. (b)
 
CPA®:17 – Global
 
3.00%
 
$
25,660

 
$
3,011

 
$
770

 
$
90

C1000 Logistiek Vastgoed B.V. (b)
 
CPA®:17 – Global
 
15.00%
 
73,177

 
13,662

 
10,977

 
2,049

Actebis Peacock GmbH (b)
 
CPA®:17 – Global
 
30.00%
 

 
3,650

 

 
1,095

Waldaschaff Automotive GmbH and Wagon Automotive Nagold GmbH (b)
 
CPA®:17 – Global
 
33.33%
 

 
3,151

 

 
1,050

Frontier Spinning Mills, Inc.
 
CPA®:17 – Global
 
40.00%
 

 
5,135

 

 
2,054

The New York Times Company
 
CPA®:17 – Global
 
45.00%
 
104,595

 
26,844

 
47,068

 
12,080

Total Unconsolidated Joint Ventures
 
 
 
203,432

 
55,453

 
58,815

 
18,418

 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Joint Ventures
 
 
 
 
 
 
 
 
 
 
 
Berry Plastics Corporation
 
CPA®:17 – Global
 
50.00%
 
24,442

 
7,310

 
12,221

 
3,655

Tesco PLC (b)
 
CPA®:17 – Global
 
51.00%
 
34,711

 
6,345

 
17,702

 
3,236

Dick’s Sporting Goods, Inc.
 
CPA®:17 – Global
 
55.10%
 
19,556

 
3,410

 
10,775

 
1,879

Hellweg Die Profi-Baumärkte GmbH & Co. KG (b)
 
CPA®:17 – Global
 
63.48%
 
256,561

 
31,436

 
162,022

 
19,954

Eroski Sociedad Cooperativa (b)
 
CPA®:17 – Global
 
70.00%
 

 
2,268

 

 
1,588

Multi-tenant property in Illkirch-Graffens, France (b)
 
Third party
 
75.00%
 
7,405

 
625

 
5,554

 
469

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

 
36,008

 

 
31,853

McCoy-Rockford, Inc.
 
Third party
 
90.00%
 
3,633

 
857

 
3,270

 
771

Total Consolidated Joint Ventures
 
 
 
346,308

 
88,259

 
211,544

 
63,405

Total Unconsolidated and Consolidated Joint Ventures
 
$
549,740

 
$
143,712

 
$
270,359

 
$
81,823

________
(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.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 27


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Top Ten Tenants
In thousands, except percentages. Pro rata. As of September 30, 2016.
Tenant / Lease Guarantor
 
Property Type
 
Tenant Industry
 
Location
 
Number of Properties
 
ABR
 
ABR Percent
Hellweg Die Profi-Baumärkte GmbH & Co. KG (a)
 
Retail
 
Retail Stores
 
Germany
 
53

 
$
33,902

 
4.9
%
U-Haul Moving Partners Inc. and Mercury Partners, LP
 
Self Storage
 
Cargo Transportation, Consumer Services
 
Various U.S.
 
78

 
31,853

 
4.7
%
State of Andalucia (a)
 
Office
 
Sovereign and Public Finance
 
Spain
 
70

 
26,739

 
3.9
%
Carrefour France SAS (a) (b)
 
Retail, Warehouse
 
Retail Stores
 
France
 
15

 
26,634

 
3.9
%
Pendragon Plc (a)
 
Retail
 
Retail Stores, Consumer Services
 
United Kingdom
 
73

 
21,327

 
3.1
%
Marriott Corporation
 
Hotel
 
Hotel, Gaming and Leisure
 
Various U.S.
 
18

 
19,774

 
2.9
%
Forterra Building Products (a) (c)
 
Industrial
 
Construction and Building
 
Various U.S. and Canada
 
49

 
17,034

 
2.5
%
True Value Company
 
Warehouse
 
Retail Stores
 
Various U.S.
 
7

 
15,372

 
2.2
%
OBI Group (a)
 
Office, Retail
 
Retail Stores
 
Poland
 
18

 
15,220

 
2.2
%
UTI Holdings, Inc.
 
Education Facility
 
Consumer Services
 
Various U.S.
 
5

 
14,285

 
2.1
%
Total (d)
 
 
 
 
 
 
 
386

 
$
222,140

 
32.4
%
________
(a)
ABR amounts are subject to fluctuations in foreign currency exchange rates.
(b)
At September 30, 2016, all 15 properties were classified as held for sale. Subsequent to September 30, 2016, we sold all 15 properties.
(c)
Of the 49 properties leased to Forterra Building Products, 43 are located in the United States and six are located in Canada.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 28


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Diversification by Property Type
In thousands, except percentages. Pro rata. As of September 30, 2016.
 
 
Total Net-Lease Portfolio
 
 
Unencumbered Net-Lease Portfolio (a)
Property Type
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
 
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
U.S.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Industrial
 
$
138,142

 
20.2
%
 
28,103

 
30.6
%
 
 
$
61,177

 
18.0
%
 
13,587

 
28.5
%
Office
 
101,148

 
14.8
%
 
6,221

 
6.8
%
 
 
37,082

 
10.9
%
 
2,756

 
5.8
%
Warehouse
 
68,600

 
10.0
%
 
13,987

 
15.2
%
 
 
22,527

 
6.6
%
 
5,147

 
10.8
%
Retail
 
27,489

 
4.0
%
 
2,248

 
2.5
%
 
 
10,623

 
3.1
%
 
1,040

 
2.2
%
Self Storage
 
31,853

 
4.6
%
 
3,535

 
3.9
%
 
 
31,853

 
9.3
%
 
3,535

 
7.4
%
Other (b)
 
65,793

 
9.6
%
 
4,333

 
4.7
%
 
 
21,603

 
6.3
%
 
1,409

 
3.0
%
U.S. Total
 
433,025

 
63.2
%
 
58,427

 
63.7
%
 
 
184,865

 
54.2
%
 
27,474

 
57.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Industrial
 
51,776

 
7.6
%
 
9,932

 
10.8
%
 
 
41,497

 
12.2
%
 
7,965

 
16.7
%
Office
 
69,918

 
10.2
%
 
5,413

 
5.9
%
 
 
45,680

 
13.5
%
 
3,892

 
8.2
%
Warehouse
 
51,347

 
7.5
%
 
10,412

 
11.3
%
 
 
24,241

 
7.1
%
 
4,585

 
9.6
%
Retail
 
79,243

 
11.5
%
 
7,658

 
8.3
%
 
 
44,222

 
13.0
%
 
3,728

 
7.8
%
Self Storage
 

 
%
 

 
%
 
 

 
%
 

 
%
Other
 

 
%
 

 
%
 
 

 
%
 

 
%
International Total
 
252,284

 
36.8
%
 
33,415

 
36.3
%
 
 
155,640

 
45.8
%
 
20,170

 
42.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Industrial
 
189,918

 
27.8
%
 
38,035

 
41.4
%
 
 
102,674

 
30.2
%
 
21,552

 
45.2
%
Office
 
171,066

 
25.0
%
 
11,634

 
12.7
%
 
 
82,762

 
24.4
%
 
6,648

 
14.0
%
Warehouse
 
119,947

 
17.5
%
 
24,399

 
26.5
%
 
 
46,768

 
13.7
%
 
9,732

 
20.4
%
Retail
 
106,732

 
15.5
%
 
9,906

 
10.8
%
 
 
54,845

 
16.1
%
 
4,768

 
10.0
%
Self Storage
 
31,853

 
4.6
%
 
3,535

 
3.9
%
 
 
31,853

 
9.3
%
 
3,535

 
7.4
%
Other (b)
 
65,793

 
9.6
%
 
4,333

 
4.7
%
 
 
21,603

 
6.3
%
 
1,409

 
3.0
%
Total (c) (d)
 
$
685,309

 
100.0
%
 
91,842

 
100.0
%
 
 
$
340,505

 
100.0
%
 
47,644

 
100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Includes ABR from tenants with the following property types: education facility, hotel, theater, sports facility and residential.
(c)
Includes square footage for any vacant properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 29


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Diversification by Tenant Industry
In thousands, except percentages. Pro rata. As of September 30, 2016.
 
 
Total Net-Lease Portfolio
 
 
Unencumbered Net-Lease Portfolio (a)
Industry Type
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
 
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
Retail Stores (b)
 
$
140,153

 
20.4
%
 
20,630

 
22.5
%
 
 
$
56,015

 
16.5
%
 
7,459

 
15.7
%
Consumer Services
 
68,894

 
10.1
%
 
5,565

 
6.0
%
 
 
49,826

 
14.6
%
 
4,137

 
8.7
%
Sovereign and Public Finance
 
40,006

 
5.8
%
 
3,408

 
3.7
%
 
 
30,277

 
8.9
%
 
3,000

 
6.3
%
Automotive
 
39,513

 
5.8
%
 
6,599

 
7.2
%
 
 
24,960

 
7.3
%
 
3,634

 
7.6
%
Construction and Building
 
37,289

 
5.4
%
 
8,086

 
8.8
%
 
 
25,900

 
7.6
%
 
6,114

 
12.8
%
Hotel, Gaming and Leisure
 
34,065

 
5.0
%
 
2,254

 
2.4
%
 
 
8,917

 
2.6
%
 
751

 
1.6
%
High Tech Industries
 
33,600

 
4.9
%
 
2,905

 
3.2
%
 
 
15,992

 
4.7
%
 
1,386

 
2.9
%
Beverage, Food and Tobacco
 
29,524

 
4.3
%
 
6,680

 
7.3
%
 
 
22,802

 
6.7
%
 
5,889

 
12.4
%
Cargo Transportation
 
29,336

 
4.3
%
 
4,229

 
4.6
%
 
 
17,023

 
5.0
%
 
2,595

 
5.4
%
Media: Advertising, Printing and Publishing
 
27,750

 
4.0
%
 
1,695

 
1.8
%
 
 
5,787

 
1.7
%
 
655

 
1.4
%
Healthcare and Pharmaceuticals
 
27,699

 
4.0
%
 
1,988

 
2.2
%
 
 
8,470

 
2.5
%
 
685

 
1.4
%
Capital Equipment
 
26,897

 
3.9
%
 
4,932

 
5.4
%
 
 
17,429

 
5.1
%
 
2,777

 
5.8
%
Containers, Packaging and Glass
 
26,715

 
3.9
%
 
5,325

 
5.8
%
 
 
7,592

 
2.2
%
 
1,556

 
3.3
%
Wholesale
 
14,554

 
2.1
%
 
2,806

 
3.1
%
 
 
4,365

 
1.3
%
 
741

 
1.5
%
Business Services
 
12,068

 
1.8
%
 
1,730

 
1.9
%
 
 
574

 
0.2
%
 
161

 
0.3
%
Durable Consumer Goods
 
11,089

 
1.6
%
 
2,485

 
2.7
%
 
 
1,329

 
0.4
%
 
370

 
0.8
%
Grocery
 
10,897

 
1.6
%
 
1,260

 
1.4
%
 
 
4,822

 
1.4
%
 
421

 
0.9
%
Aerospace and Defense
 
10,675

 
1.6
%
 
1,183

 
1.3
%
 
 
5,252

 
1.6
%
 
700

 
1.5
%
Chemicals, Plastics and Rubber
 
9,568

 
1.4
%
 
1,088

 
1.2
%
 
 
1,911

 
0.6
%
 
245

 
0.5
%
Metals and Mining
 
9,350

 
1.4
%
 
1,413

 
1.5
%
 
 
3,467

 
1.0
%
 
772

 
1.6
%
Oil and Gas
 
8,402

 
1.2
%
 
368

 
0.4
%
 
 
7,928

 
2.3
%
 
333

 
0.7
%
Telecommunications
 
8,001

 
1.2
%
 
582

 
0.6
%
 
 
3,688

 
1.1
%
 
296

 
0.6
%
Non-Durable Consumer Goods
 
7,836

 
1.1
%
 
1,883

 
2.1
%
 
 
4,891

 
1.4
%
 
1,320

 
2.8
%
Banking
 
7,334

 
1.1
%
 
596

 
0.6
%
 
 

 
%
 

 
%
Other (c)
 
14,094

 
2.1
%
 
2,152

 
2.3
%
 
 
11,288

 
3.3
%
 
1,647

 
3.5
%
Total (d)
 
$
685,309


100.0
%

91,842

 
100.0
%
 

$
340,505


100.0
%

47,644


100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Includes automotive dealerships.
(c)
Includes ABR from tenants in the following industries: insurance, electricity, media: broadcasting and subscription, forest products and paper, environmental industries and consumer transportation. Also includes square footage for any vacant properties.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 30


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Diversification by Geography
In thousands, except percentages. Pro rata. As of September 30, 2016.
 
 
Total Net-Lease Portfolio
 
 
Unencumbered Net-Lease Portfolio (a)
Region
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
 
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
U.S.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
South
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Texas
 
$
57,016

 
8.3
%
 
8,113

 
8.8
%
 
 
$
30,205

 
8.9
%
 
4,854

 
10.2
%
Florida
 
27,934

 
4.1
%
 
2,600

 
2.8
%
 
 
22,454

 
6.6
%
 
2,217

 
4.7
%
Georgia
 
19,049

 
2.8
%
 
2,928

 
3.2
%
 
 
2,954

 
0.9
%
 
414

 
0.9
%
Tennessee
 
12,701

 
1.9
%
 
1,915

 
2.1
%
 
 
2,774

 
0.8
%
 
671

 
1.4
%
Other (b)
 
9,586

 
1.4
%
 
1,987

 
2.2
%
 
 
6,307

 
1.9
%
 
1,642

 
3.4
%
Total South
 
126,286

 
18.5
%
 
17,543

 
19.1
%
 
 
64,694

 
19.1
%
 
9,798

 
20.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
East
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North Carolina
 
19,630

 
2.9
%
 
4,518

 
4.9
%
 
 
10,233

 
3.0
%
 
2,266

 
4.8
%
New Jersey
 
19,125

 
2.8
%
 
1,232

 
1.3
%
 
 
8,897

 
2.6
%
 
736

 
1.5
%
Pennsylvania
 
18,513

 
2.7
%
 
2,526

 
2.8
%
 
 
7,374

 
2.2
%
 
1,477

 
3.1
%
New York
 
18,055

 
2.6
%
 
1,178

 
1.3
%
 
 
758

 
0.2
%
 
66

 
0.1
%
Massachusetts
 
14,816

 
2.2
%
 
1,390

 
1.5
%
 
 
10,778

 
3.2
%
 
1,163

 
2.4
%
Virginia
 
8,040

 
1.2
%
 
1,093

 
1.2
%
 
 
4,929

 
1.4
%
 
413

 
0.9
%
Other (b)
 
23,211

 
3.4
%
 
4,741

 
5.2
%
 
 
6,630

 
1.9
%
 
1,399

 
2.9
%
Total East
 
121,390

 
17.8
%
 
16,678

 
18.2
%
 
 
49,599

 
14.5
%
 
7,520

 
15.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
California
 
42,003

 
6.1
%
 
3,303

 
3.6
%
 
 
9,998

 
2.9
%
 
1,235

 
2.6
%
Arizona
 
26,362

 
3.8
%
 
3,049

 
3.3
%
 
 
8,111

 
2.4
%
 
680

 
1.4
%
Colorado
 
10,710

 
1.6
%
 
1,268

 
1.4
%
 
 
4,676

 
1.4
%
 
444

 
0.9
%
Other (b)
 
25,008

 
3.6
%
 
3,282

 
3.6
%
 
 
11,393

 
3.3
%
 
1,668

 
3.5
%
Total West
 
104,083

 
15.1
%
 
10,902

 
11.9
%
 
 
34,178

 
10.0
%
 
4,027

 
8.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Midwest
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Illinois
 
20,990

 
3.1
%
 
3,246

 
3.5
%
 
 
7,583

 
2.2
%
 
1,678

 
3.5
%
Michigan
 
11,743

 
1.7
%
 
1,380

 
1.5
%
 
 
7,525

 
2.2
%
 
988

 
2.1
%
Indiana
 
9,163

 
1.3
%
 
1,418

 
1.6
%
 
 
3,153

 
0.9
%
 
433

 
0.9
%
Ohio
 
8,376

 
1.2
%
 
1,911

 
2.1
%
 
 
4,328

 
1.3
%
 
934

 
2.0
%
Missouri
 
7,091

 
1.0
%
 
1,305

 
1.4
%
 
 
3,352

 
1.0
%
 
324

 
0.7
%
Minnesota
 
6,856

 
1.0
%
 
811

 
0.9
%
 
 
4,214

 
1.2
%
 
414

 
0.9
%
Other (b)
 
17,047

 
2.5
%
 
3,233

 
3.5
%
 
 
6,239

 
1.8
%
 
1,358

 
2.9
%
Total Midwest
 
81,266

 
11.8
%
 
13,304

 
14.5
%
 
 
36,394

 
10.6
%
 
6,129

 
13.0
%
U.S. Total
 
433,025

 
63.2
%
 
58,427

 
63.7
%
 
 
184,865

 
54.2
%
 
27,474

 
57.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Germany
 
59,991

 
8.7
%
 
7,131

 
7.8
%
 
 
33,325

 
9.8
%
 
3,937

 
8.3
%
France
 
41,962

 
6.1
%
 
7,619

 
8.3
%
 
 
15,029

 
4.4
%
 
2,965

 
6.2
%
United Kingdom
 
33,395

 
4.9
%
 
2,681

 
2.9
%
 
 
31,034

 
9.1
%
 
2,356

 
4.9
%
Spain
 
28,326

 
4.1
%
 
2,927

 
3.2
%
 
 
28,326

 
8.3
%
 
2,927

 
6.1
%
Finland
 
19,807

 
2.9
%
 
1,588

 
1.7
%
 
 
6,993

 
2.1
%
 
640

 
1.3
%
Poland
 
17,113

 
2.5
%
 
2,189

 
2.4
%
 
 
1,893

 
0.6
%
 
362

 
0.8
%
The Netherlands
 
14,466

 
2.1
%
 
2,233

 
2.4
%
 
 
11,417

 
3.4
%
 
1,792

 
3.8
%
Australia
 
11,500

 
1.7
%
 
3,160

 
3.4
%
 
 
11,500

 
3.4
%
 
3,160

 
6.6
%
Other (c)
 
25,724

 
3.8
%
 
3,887

 
4.2
%
 
 
16,123

 
4.7
%
 
2,031

 
4.3
%
International Total
 
252,284

 
36.8
%
 
33,415

 
36.3
%
 

155,640

 
45.8
%
 
20,170

 
42.3
%
Total (d) (e)
 
$
685,309

 
100.0
%
 
91,842

 
100.0
%
 

$
340,505

 
100.0
%
 
47,644

 
100.0
%
________

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 31


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016

(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Other properties within South include assets in Louisiana, Alabama, Arkansas, Mississippi and Oklahoma. Other properties within East include assets in Connecticut, South Carolina, Kentucky, Maryland, New Hampshire and West Virginia. Other properties within West include assets in Alaska, Montana, New Mexico, Nevada, Oregon, Utah, Washington and Wyoming. Other properties within Midwest include assets in Kansas, Wisconsin, Nebraska, Iowa, North Dakota and South Dakota.
(c)
Includes assets in Norway, Austria, Hungary, Thailand, Sweden, Canada, Belgium, Malaysia, Mexico and Japan.
(d)
Includes square footage for any vacant properties.
(e)
See the Terms and Definitions section in the Appendix for a description of pro rata.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 32


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Contractual Rent Increases
In thousands, except percentages. Pro rata. As of September 30, 2016.
 
 
Total Net-Lease Portfolio
 
 
Unencumbered Net-Lease Portfolio (a)
Rent Adjustment Measure
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
 
 
ABR
 
 ABR Percent
 
Square Footage
 
Sq. ft. Percent
(Uncapped) CPI
 
$
289,685

 
42.3
%
 
36,275

 
39.5
%
 
 
$
141,147

 
41.5
%
 
16,822

 
35.3
%
Fixed
 
198,212

 
28.9
%
 
30,022

 
32.6
%
 
 
108,923

 
32.0
%
 
17,323

 
36.4
%
CPI-based
 
162,518

 
23.7
%
 
22,147

 
24.1
%
 
 
78,699

 
23.1
%
 
11,873

 
24.9
%
Other (b)
 
28,225

 
4.1
%
 
1,981

 
2.2
%
 
 
9,622

 
2.8
%
 
835

 
1.8
%
None
 
6,669

 
1.0
%
 
612

 
0.7
%
 
 
2,114

 
0.6
%
 
248

 
0.5
%
Vacant
 

 
%
 
805

 
0.9
%
 
 

 
%
 
543

 
1.1
%
Total (c)
 
$
685,309

 
100.0
%
 
91,842

 
100.0
%
 
 
$
340,505

 
100.0
%
 
47,644

 
100.0
%
________
(a)
Represents properties unencumbered by non-recourse mortgage debt.
(b)
Represents leases attributable to percentage rent.
(c)
See the Terms and Definitions section in the Appendix for a description of pro rata.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 33


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Same Store Analysis
Dollars in thousands. Pro rata.

Same store portfolio includes properties that were owned and continuously in operation during the period from September 30, 2015 to September 30, 2016. Excludes properties that were acquired, sold or vacated, or were subject to lease renewals, extensions or modifications at any time that affected ABR during that period. For purposes of comparability, ABR is presented on a constant currency basis using exchange rates as of September 30, 2016.
 
 
ABR
 
Percent
Property Type
 
As of September 30, 2016
 
As of September 30, 2015
 
Increase
 
Increase
Office
 
$
156,763

 
$
155,143

 
$
1,620

 
1.0
%
Industrial
 
148,812

 
147,161

 
1,651

 
1.1
%
Warehouse
 
113,214

 
112,369

 
845

 
0.8
%
Retail
 
100,878

 
100,317

 
561

 
0.6
%
Self Storage
 
31,853

 
31,853

 

 
%
Other (a)
 
47,487

 
46,870

 
617

 
1.3
%
Total
 
$
599,007

 
$
593,713

 
$
5,294

 
0.9
%
 
 
 
 
 
 
 
 
 
Rent Adjustment Measure
 
 
 
 
 
 
 
 
(Uncapped) CPI
 
$
273,259

 
$
272,230

 
$
1,029

 
0.4
%
Fixed
 
155,838

 
153,136

 
2,702

 
1.8
%
CPI-based
 
137,487

 
135,947

 
1,540

 
1.1
%
Other
 
27,252

 
27,229

 
23

 
0.1
%
None
 
5,171

 
5,171

 

 
%
Total
 
$
599,007

 
$
593,713

 
$
5,294

 
0.9
%
 
 
 
 
 
 
 
 
 
Geography
 
 
 
 
 
 
 
 
U.S.
 
$
367,118

 
$
362,954

 
$
4,164

 
1.1
%
Europe
 
219,510

 
218,634

 
876

 
0.4
%
Other International
 
12,379

 
12,125

 
254

 
2.1
%
Total
 
$
599,007

 
$
593,713

 
$
5,294

 
0.9
%
 
 
 
 
 
 
 
 
 
Same Store Portfolio Summary (b)
 
 
 
 
 
 
 
 
Number of properties
 
793

 
 
 
 
 
 
Square footage (in thousands)
 
78,940

 
 
 
 
 
 
________
(a)
Includes ABR from tenants with the following property types: education facility, hotel, theater, sports facility and residential.
(b)
Same store categorization is determined by lease.



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 34


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Leasing Activity
For the three months ended September 30, 2016, except ABR. Pro rata.
Lease Renewals and Extensions
 
 
 
 
 
 
 
Expected Tenant Improvements/Leasing Commissions ($’000)
 
 
 
 
 
 
 
 
ABR (a)
 
 
 
Property Type
 
Square Feet
 
Number of Leases
 
Prior Lease ($’000s)
 
New Lease ($'000s) (b)
 
Releasing Spread
 
 
Incremental Lease Term
Industrial
 
2,151,272

 
5

 
$
7,205

 
$
6,144

 
(14.7
)%
 
$

 
6.3 years
Office
 

 

 

 

 
 %
 

 
N/A
Warehouse
 

 

 

 

 
 %
 

 
N/A
Retail
 

 

 

 

 
 %
 

 
N/A
Self Storage
 

 

 

 

 
 %
 

 
N/A
Other
 
73,292

 
1

 
1,664

 
2,016

 
21.2
 %
 
3,200

 
9 years
Total / Weighted Average (c)
 
2,224,564

 
6

 
$
8,869

 
$
8,160

 
(8.0
)%
 
$
3,200

 
6.9 years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q3 Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Prior Lease ABR (% of Total Portfolio)
 
 
 
1.3
%
 
 
 
 
 
 
 
 

New Leases
 
 
 
 
 
 
 
Tenant Improvements/Leasing Commissions
($’000)
 
 
 
 
 
 
 
 
ABR (a)
 
 
 
Property Type
 
Square Feet
 
Number of Leases
 
New Lease ($'000s) (d)
 
 
New Lease Term
Industrial
 

 

 
$

 
$

 
N/A
Office
 
101,601

 
2

 
1,315

 
2,971

 
10.4 years
Warehouse
 

 

 

 

 
N/A
Retail
 

 

 

 

 
N/A
Self Storage
 

 

 

 

 
N/A
Other
 

 

 

 

 
N/A
Total / Weighted Average (e)
 
101,601

 
2

 
$
1,315

 
$
2,971

 
10.4 years
________
(a)
Represents cash ABR.
(b)
New Lease amounts are based on in-place rents at time of lease commencement. Does not include any free rent periods.
(c)
Weighted average refers to the incremental lease term.
(d)
Includes ABR for leases commencing in December 2016 and January 2017.
(e)
Weighted average refers to the new lease term.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 35


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Lease Expirations – Total Net-Lease Portfolio
In thousands, except percentages and number of leases. Pro rata. As of September 30, 2016.
Year of Lease Expiration (a)
 
Number of Leases Expiring
 
ABR
 
ABR
Percent
 
Square Footage
 
Sq. ft.
Percent
Remaining 2016 (b) (c)
 
5

 
$
8,751

 
1.3
%
 
749

 
0.8
%
2017
 
12

 
9,662

 
1.4
%
 
1,790

 
1.9
%
2018 (c)
 
24

 
36,819

 
5.4
%
 
7,043

 
7.7
%
2019 (c)
 
25

 
33,069

 
4.8
%
 
3,893

 
4.2
%
2020
 
25

 
36,504

 
5.3
%
 
3,552

 
3.9
%
2021
 
81

 
42,107

 
6.1
%
 
6,639

 
7.2
%
2022
 
38

 
66,221

 
9.7
%
 
8,674

 
9.4
%
2023
 
16

 
37,613

 
5.5
%
 
5,071

 
5.5
%
2024 (c)
 
45

 
93,435

 
13.6
%
 
11,726

 
12.8
%
2025
 
44

 
33,147

 
4.8
%
 
3,645

 
4.0
%
2026
 
23

 
21,006

 
3.1
%
 
3,118

 
3.4
%
2027
 
27

 
44,726

 
6.5
%
 
6,911

 
7.5
%
2028
 
8

 
18,232

 
2.7
%
 
2,128

 
2.3
%
2029
 
11

 
19,449

 
2.8
%
 
2,897

 
3.2
%
Thereafter (>2029)
 
93

 
184,568

 
27.0
%
 
23,201

 
25.3
%
Vacant
 

 

 
%
 
805

 
0.9
%
Total (d)
 
477

 
$
685,309

 
100.0
%
 
91,842

 
100.0
%

wpc2013q48_chart-51399a08.jpg
________
(a)
Assumes tenant does not exercise any renewal option.
(b)
Two month-to-month leases with ABR totaling $0.3 million are included in 2016 ABR.
(c)
For these periods, includes ABR totaling $26.6 million from a tenant in 15 properties that were held for sale as of September 30, 2016, including $23.8 million from leases expiring in 2018. The properties were sold subsequent to September 30, 2016.
(d)
See the Terms and Definitions section in the Appendix for a description of pro rata.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 36


W. P. Carey Inc.
Owned Real Estate Portfolio – Third Quarter 2016
Lease Expirations – Unencumbered Net-Lease Portfolio
In thousands, except percentages and number of leases. Pro rata. As of September 30, 2016.
Year of Lease Expiration (a)
 
Number of Leases Expiring
 
ABR
 
ABR
Percent
 
Square Footage
 
Sq. ft.
Percent
Remaining 2016 (b)
 
1

 
$
211

 
0.1
%
 
25

 
0.1
%
2017
 
7

 
3,814

 
1.1
%
 
580

 
1.2
%
2018 (c)
 
18

 
24,637

 
7.2
%
 
4,178

 
8.8
%
2019 (c)
 
12

 
8,486

 
2.5
%
 
1,533

 
3.2
%
2020
 
11

 
11,192

 
3.3
%
 
1,496

 
3.1
%
2021
 
14

 
15,226

 
4.5
%
 
2,252

 
4.7
%
2022
 
10

 
15,141

 
4.4
%
 
2,526

 
5.3
%
2023
 
8

 
8,078

 
2.4
%
 
1,656

 
3.5
%
2024 (c)
 
16

 
47,336

 
13.9
%
 
6,167

 
12.9
%
2025
 
32

 
18,454

 
5.4
%
 
1,524

 
3.2
%
2026
 
10

 
11,839

 
3.5
%
 
1,865

 
3.9
%
2027
 
16

 
21,553

 
6.3
%
 
3,116

 
6.6
%
2028
 
5

 
7,346

 
2.2
%
 
1,230

 
2.6
%
2029
 
9

 
17,894

 
5.2
%
 
2,547

 
5.4
%
Thereafter (>2029)
 
75

 
129,298

 
38.0
%
 
16,406

 
34.4
%
Vacant
 

 

 
%
 
543

 
1.1
%
Total (d) (e)
 
244

 
$
340,505

 
100.0
%
 
47,644

 
100.0
%

wpc2013q48_chart-51019a08.jpg
________
(a)
Assumes tenant does not exercise any renewal option.
(b)
A month-to-month lease with ABR of $0.3 million is included in 2016 ABR.
(c)
For these periods, includes ABR totaling $13.8 million from a tenant in eight unencumbered properties that were held for sale as of September 30, 2016, including $11.8 million from leases expiring in 2018. The properties were sold subsequent to September 30, 2016.
(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.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 37




W. P. Carey Inc.
Investment Management
Third Quarter 2016





wpc8ksupplementaldividera04.jpg


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 38


W. P. Carey Inc.
Investment Management – Third Quarter 2016
Selected Information – Managed Programs
Dollars and square footage in thousands. As of or for the three months ended September 30, 2016.
 
Managed Programs
 
CPA®:17 – Global
 
CPA®:18 – Global
 
CWI 1
 
CWI 2
 
CCIF
 
CESH I
General
 
 
 
 
 
 
 
 
 
 
 
Year established
2007

 
2013

 
2010

 
2015

 
2015

 
2016

Total AUM (a) (b)
$
5,863,248

 
$
2,095,647

 
$
2,895,724

 
$
1,115,971

 
$
234,721

 
$
38,167

 
 
 
 
 
 
 
 
 
 
 
 
Portfolio
 
 
 
 
 
 
 
 
 
 
 
Investment type
Net lease /
Diversified REIT

 
Net lease /
Diversified REIT

 
Lodging REIT

 
Lodging REIT

 
BDC

 
Student Housing

Number of net-leased properties
388

 
59

 
N/A

 
N/A

 
N/A

 
N/A

Number of operating properties
38

 
75

 
35

 
9

 
N/A

 
1

Number of tenants – net-leased properties (c)
116

 
102

 
N/A

 
N/A

 
N/A

 
N/A

Square footage (c)
41,703

 
9,615

 
6,848

 
2,456

 
N/A

 
N/A

Occupancy (d)
99.7
%
 
100.0
%
 
79.1
%
 
81.0
%
 
N/A

 
N/A

Acquisitions – third quarter
$
31,174

 
$

 
$
1,150

 
$
399,782

 
N/A

 

Dispositions – third quarter
154,044

 

 

 

 
N/A

 

 
 
 
 
 
 
 
 
 
 
 
 
Balance Sheet (Book Value)
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
4,762,887

 
$
2,231,546

 
$
2,503,975

 
$
1,124,429

 
$
236,309

 
$
37,848

Total debt
2,067,196

 
1,145,632

 
1,479,499

 
571,637

 
95,387

 
724

Total debt / total assets
43.4
%
 
51.3
%
 
59.1
%
 
50.8
%
 
40.4
%
 
1.9
%
 
 
 
 
 
 
 
 
 
 
 
 
Investor Capital
 
 
 
 
 
 
 
 
 
 
 
Gross offering proceeds – third quarter (e)
N/A

 
N/A

 
N/A

 
$
65,413

 
$
38,613

 
$
41,761

Status
Closed

 
Closed

 
Closed

 
Open

 
Open

 
Open

Amount raised:
 
 
 
 
 
 
 
 
 
 
 
Initial offering (e)
$
1,537,187

 
$
1,243,518

 
$
575,810

 
$
535,775

 
$
91,229

 
$
41,761

Follow-on offering (e)
1,347,280

 
N/A

 
577,358

 
N/A

 
N/A

 
N/A

________
(a)
Represents estimated value of real estate assets plus cash and cash equivalents, less distributions payable for the Managed REITs and fair value of investments plus cash for CCIF and CESH I.
(b)
CCIF Total AUM includes $50.0 million of initial investment, including $25.0 million made by W. P. Carey Inc. Management fees are not paid on this portion of Total AUM.
(c)
For CPA®:17 – Global and CPA®:18 – Global, excludes operating properties. For CESH I, the lone investment is a build-to-suit project. Gross square footage cannot be determined at this time.
(d)
Represents occupancy for net-leased properties for CPA®:17 – Global and single-tenant net-leased properties for CPA®:18 – Global. Represents occupancy for hotels owned by CWI 1 and CWI 2 for the nine months ended September 30, 2016. Occupancy for CPA®:17 – Global's 37 self-storage properties was 92.3% as of September 30, 2016. Occupancy for CPA®:18 – Global's 67 self-storage properties and eight multi-family properties was 91.3% and 94.9%, respectively, as of September 30, 2016. CPA®:18 – Global’s multi-tenant net-leased properties had an occupancy of 97.4% and square footage of 0.4 million.
(e)
Excludes distribution reinvestment plan proceeds. Net distribution reinvestment plan proceeds for the three months ended September 30, 2016 were $15.1 million for CPA®:17 – Global, $8.2 million for CPA®:18 – Global, $7.4 million for CWI 1, $2.9 million for CWI 2 and $0.7 million for CCIF.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 39


W. P. Carey Inc.
Investment Management – Third Quarter 2016
Managed Programs Fee Summary
Dollars in thousands. For the three months ended September 30, 2016.
 
Managed Programs
 
 
 
 
CPA®:17 – Global
 
CPA®:18 – Global
 
CWI 1
 
CWI 2
 
CCIF (a)
 
CESH I (b)
 
Total
 
Year established
2007
 
2013
 
2010
 
2015
 
2015
 
2016
 
 
 
Status
Closed
 
Closed
 
Closed
 
Open
 
Open
 
Open
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.
Structuring Fees
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Structuring fee, gross (% of total aggregate cost)
4.50% (c)
 
4.50% (c)
 
2.50%
 
2.50%
 
N/A
 
2.00%
 
 
 
Net of subadvisor fees (d)
4.50%
 
4.50%
 
2.00%
 
1.875%
 
N/A
 
2.00%
 
 
 
Gross acquisition volume - third quarter
$
31,174

 
$

 
$
1,150

 
$
399,782

 
N/A
 
$

 
$
432,106

 
Structuring revenue - third quarter
$
1,390

 
$
180

 
$
611

 
$
10,120

 
N/A
 
$

 
$
12,301

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2. Asset Management Fees
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset management fee, gross (% of average AUM, per annum)
0.50% (e)
 
0.50% (e)
 
0.50% (e)
 
0.55% (e)
 
1.75% - 2.00% (f)
 
1.00% (g)
 
 
 
Net of subadvisor fees (d)
0.50%
 
0.50%
 
0.40%
 
0.41%
 
0.875% - 1.00%
 
1.00%
 
 
 
Total AUM - current quarter
$
5,863,248

 
$
2,095,647

 
$
2,895,724

 
$
1,115,971

 
$
234,721

 
$
38,167

 
$
12,243,478

 
Total AUM - prior quarter
$
5,785,414

 
$
2,054,241

 
$
2,887,508

 
$
813,694

 
$
168,391

 
$

 
$
11,709,248

 
Average AUM
$
5,824,331


$
2,074,944


$
2,891,616


$
964,833


$
201,556


$
19,084

 
$
11,976,363

 
Asset management revenue - third quarter
$
7,489

 
$
2,547

 
$
3,560

 
$
1,302

 
$
1,044

 
$
13

 
$
15,978

(h) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3. Operating Partnership Interests (i)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating partnership interests, gross
   (% of Available Cash)
10.00%
 
10.00%
 
10.00%
 
10.00%
 
N/A
 
N/A
 
 
 
Net of subadvisor fees (d)
10.00%
 
10.00%
 
8.00%
 
7.50%
 
N/A
 
N/A
 
 
 
Equity in earnings of equity method investments in the Managed Programs and real estate (profits interest) - third quarter
$
5,276

 
$
1,662

 
$
2,838

 
$
1,100

 
N/A
 
N/A
 
$
10,876

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4. Distribution Fees / Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dealer manager fee
We receive a dealer manager fee for the sale of shares in the Managed Programs, a portion of which may be re-allowed to selected broker dealers.
 
Selling commission
We receive selling commissions for the sale of shares in the Managed Programs, which are re-allowed to selected broker dealers.
 
Distribution and shareholder servicing fee
We receive an annual distribution and shareholder servicing fee in connection with shares of CPA®:18 – Global’s Class C common stock, CWI 2’s Class T common stock and CCIF 2016 T’s common stock, which may be re-allowed to selected broker dealers.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dealer manager fees received (revenues) - third quarter
$

 
$

 
$

 
$
834

 
$
584

 
$
395

 
$
1,835

(j) 
Dealer manager fees paid and expenses (operating) - third quarter
$

 
$

 
$

 
$
1,353

 
$
926

 
$
735

 
$
3,028

(k) 
Net impact of dealer manager fees and expenses - third quarter
$

 
$

 
$

 
$
(519
)
 
$
(342
)
 
$
(340
)
 
$
(1,193
)
(j) (k) 
________
(a)
In addition to the fees shown, we may earn incentive fees on income and capital gains. Incentive fees on income are paid quarterly, if earned, and are calculated as the sum of (i) 100% of quarterly pre-incentive fee net investment income in excess of 1.875% of average adjusted capital up to a limit of 2.344% of average adjusted capital and (ii) 20% of pre-incentive fee net investment income in excess of 2.344% of average adjusted capital. The incentive fee on capital gains is paid annually, if earned, and is equal to 20% of realized capital gains on a cumulative basis from inception, net of (i) all realized capital losses and unrealized depreciation on a cumulative basis from inception and (ii) the aggregate amount, if any, of previously paid incentive fees on capital gains.
(b)
In addition to the fees shown, and in lieu of reimbursing us for organization and offering costs, we receive limited partnership units of CESH I equal to 2.5% of gross offering proceeds. We may also receive distributions from CESH I upon liquidation of the fund in an amount potentially equal to 20% of available cash after the limited partners have received certain cumulative distributions. Also, we structured an investment for CESH I of $30.6 million during the three months ended June 30, 2016, at which time we consolidated CESH I and, therefore, did not recognize structuring revenue from this investment during the period or include CESH I assets in assets under management as of June 30, 2016. We deconsolidated CESH I during the three months ended September 30, 2016 and recognized a gain on deconsolidation of $1.9 million, of which $0.5 million represented such structuring fees.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 40


W. P. Carey Inc.
Investment Management – Third Quarter 2016

(c)
Comprised of an initial acquisition fee (generally 2.50% of the total aggregate cost of net-leased properties) paid when the transaction is completed and a subordinated acquisition fee (generally 2.00% of the total aggregate cost of net-leased properties) paid in annual installments over three years, provided certain performance criterion are met. The acquisition fee for other properties is generally 1.75% of the total aggregate cost.
(d)
The subadvisors for CWI 1, CWI 2, and CCIF earn a percentage of gross fees recorded, which are expenses for us and are recorded as Subadvisor fees in our consolidated statements of income. The amounts paid to the subadvisors are the difference between gross and net fees.
(e)
Based on average market value of assets. Under the terms of the respective advisory agreements of the Managed REITs, we may elect to receive cash or shares of CWI 1 and CWI 2’s stock for asset management fees due, while the CPA® REITs have an option to pay asset management fees in cash or shares upon our recommendation. Asset management fees are recorded in Asset management revenue in our consolidated financial statements.
(f)
Based on average of gross assets at the end of the two most recently completed calendar months. Management fees are incurred at 2.00% on portion of assets below $1.0 billion; 1.875% on portion of assets between $1.0 billion and $2.0 billion; and 1.75% on portion of assets above $2.0 billion.
(g)
Based on gross assets at fair value.
(h)
Total asset management revenue includes approximately $23,000 of other fees not related to the Managed Programs.
(i)
Available Cash means cash generated by operating partnership operations and investments, excluding cash from sales and refinancings, after the payment of debt service and other operating expenses, but before distributions to partners. Recorded in Equity in earnings of equity method investments in the Managed Programs and real estate in our consolidated financial statements.
(j)
Total dealer manager fees received includes approximately $22,000 representing an immaterial true-up from a prior quarter’s activity.
(k)
Total dealer manager fees paid includes approximately $14,000 of other fees not related to the Managed Programs.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 41


W. P. Carey Inc.
Investment Management – Third Quarter 2016
Investment Activity – Managed Programs
Dollars in thousands. Pro rata. For the nine months ended September 30, 2016.
Acquisitions – Net-Leased Properties
 
 
 
 
 
 
 
 
 
Gross Square Footage
Portfolio(s)
 
Tenant / Lease Guarantor
 
Property Location(s)
 
Purchase
Price
 
Closing Date
 
Property
Type(s)
 
1Q16
 
 
 
 
 
 
 
 
 
 
 
 
CPA®:17 – Global
 
Jacksonville University (a)
 
Jacksonville, FL
 
$
18,263

 
Jan-16
 
Student Housing
 
65,450

CPA®:17 – Global
  (2 properties)
 
Matthew Warren, Inc.(a)
 
Houston, TX
 
8,848

 
Feb-16
 
Industrial
 
139,560

CPA®:18 – Global
 
University of Ghana (b)
 
Accra, Ghana
 
65,681

 
Feb-16
 
Education Facility
 
BTS

1Q16 Total
 
 
 
 
 
92,792

 
 
 
 
 
205,010

 
 
 
 
 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
 
 
 
 
 
 
CPA®:17 – Global
  (6 properties)
 
Civitas Media, LLC
 
Various, United States
 
11,957

 
Apr-16
 
Industrial
 
240,743

CPA®:17 – Global
 
FM Slovenska, s.r.o. (b) (c)
 
Sered, Slovakia
 
9,609

 
Apr-16
 
Warehouse
 
BTS

2Q16 Total
 
 
 
 
 
21,566

 
 
 
 
 
240,743

 
 
 
 
 
 
 
 
 
 
 
 
 
3Q16
 
 
 
 
 
 
 
 
 
 
 
 
CPA®:17 – Global
 
Master Lock (a)
 
Oak Creek, WI
 
17,720

 
Sep-16
 
Industrial
 
120,883

CPA®:17 – Global
 
First Solar, Inc. (a)
 
Perrysburg, OH
 
13,454

 
Sep-16
 
Warehouse
 
391,662

3Q16 Total
 
 
 
 
 
31,174

 
 
 
 
 
512,545

 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions – Net-Leased Properties
 
145,532

 
 
 
 
 
958,298

Acquisitions – Self-Storage
 
 
 
 
 
 
Portfolio(s)
 
Property Location(s)
 
Purchase
Price
(a)
 
Closing Date
1Q16
 
 
 
 
 
 
CPA®:18 – Global
 
Kissimmee, FL
 
6,619

 
Jan-16
CPA®:18 – Global
 
Avondale, LA
 
6,137

 
Jan-16
CPA®:18 – Global
 
Gilroy, CA
 
11,807

 
Feb-16
1Q16 Total
 
 
 
24,563

 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
CPA®:18 – Global (5 properties)
 
Various, United States
 
51,063

 
Apr-16
CPA®:17 – Global (5 properties) (acquired remaining 15.0% interest)
 
New York, NY
 
25,662

 
Apr-16
CPA®:18 – Global (b) (c)
 
Ontario, Canada
 
15,533

 
May-16
2Q16 Total
 
 
 
92,258

 
 
 
 
 
 
 
 
 
3Q16 (N/A)
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions – Self-Storage Properties
 
116,821

 
 


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 42


W. P. Carey Inc.
Investment Management – Third Quarter 2016
Investment Activity – Managed Programs (continued)
Dollars in thousands. Pro rata. For the nine months ended September 30, 2016.
Acquisitions – Hotels
 
 
 
 
 
 
Portfolio(s)
 
Property Location(s)
 
Purchase
Price
 
Closing Date
1Q16
 
 
 
 
 
 
CWI 2 (a)
 
Bellevue, WA
 
186,950

 
Jan-16
CWI 1 (acquired remaining 25.0% interest) (d)
 
Sonoma, CA
 
21,087

 
Feb-16
CWI 1 (a)
 
Manchester Village, VT
 
86,314

 
Feb-16
1Q16 Total
 
 
 
294,351

 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
CWI 2 (a)
 
Rosslyn, VA
 
59,517

 
Jun-16
2Q16 Total
 
 
 
59,517

 
 
 
 
 
 
 
 
 
3Q16
 
 
 
 
 
 
CWI 2 (a)
 
San Jose, CA
 
165,288

 
Jul-16
CWI 2 (a)
 
La Jolla, CA
 
146,630

 
Jul-16
CWI 1 (e)
 
Manchester Village, VT
 
1,150

 
Aug-16
CWI 2 (a)
 
Atlanta, GA
 
87,864

 
Aug-16
3Q16 Total
 
 
 
400,932

 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions – Hotels
 
 
 
754,800

 
 
Acquisitions – Student Housing
 
 
 
 
 
 
Portfolio(s)
 
Property Location(s)
 
Purchase
Price
 
Closing Date
1Q16 (N/A)
 
 
 
 
 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
CESH I (b) (c) (f)
 
Lisbon, Portugal
 
30,603

 
May-16
2Q16 Total
 
 
 
30,603

 
 
 
 
 
 
 
 
 
3Q16 (N/A)
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions – Student Housing
 
 
 
30,603

 
 
 
 
 
 
 
 
 
Year-to-Date Total Acquisitions
 
 
 
$
1,047,756

 
 



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 43


W. P. Carey Inc.
Investment Management – Third Quarter 2016
Investment Activity – Managed Programs (continued)
Dollars in thousands. Pro rata. For the nine months ended September 30, 2016.
Dispositions
 
 
 
 
 
 
Portfolio(s)
 
Tenant / Lease Guarantor
 
Property Location(s)
 
Gross Sale Price
 
Closing Date
1Q16
 
 
 
 
 
 
 
 
CPA®:17 – Global
  (3 properties)
 
Safeguard Self-Storage
 
Miami, Palm Harbor, and St. Petersburg, FL
 
$
47,925

 
Mar-16
1Q16 Total
 
 
 
 
 
47,925

 
 
 
 
 
 
 
 
 
 
 
2Q16
 
 
 
 
 
 
 
 
CPA®:17 – Global
  (5 properties)
 
CubeSmart Self Storage
 
Mobile, AL; Baton Rouge and Slidell, LA; and Gulfport, MS
 
25,614

 
Apr-16
CPA®:17 – Global
(4 properties)
 
Odessa Storage
 
Midland and Odessa, TX
 
37,500

 
Jun-16
2Q16 Total
 
 
 
 
 
63,114

 
 
 
 
 
 
 
 
 
 
 
3Q16
 
 
 
 
 
 
 
 
CPA®:17 – Global
  (22 properties)
 
A-American Self Storage and National Self Storage
 
Various, California
 
154,044

 
Aug-16
3Q16 Total
 
 
 
 
 
154,044

 
 
 
 
 
 
 
 


 
 
Year-to-Date Total Dispositions
 
 
 
$
265,083

 
 
________
(a)
Acquisition was deemed to be a business combination and purchase price includes acquisition-related costs and fees, which were expensed.
(b)
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.
(c)
Amount reflects the applicable exchange rate on the date of the transaction.
(d)
Purchase price includes acquisition-related costs and fees, which were expensed.
(e)
Acquisition is a property adjacent to the hotel in Manchester Village, Vermont acquired by CWI 1 in February 2016, which CWI 1 intends to renovate to create additional available rooms and event space at the hotel.
(f)
In May 2016, we structured this investment on behalf of CESH I, a limited partnership which we consolidated as of the date of acquisition. During the three months ended September 30, 2016, we deconsolidated CESH I.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 44




W. P. Carey Inc.
Appendix
Third Quarter 2016





wpc8ksupplementaldividera04.jpg

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 45


W. P. Carey Inc.
Appendix – Third Quarter 2016
Normalized Pro Rata Cash Net Operating Income (NOI)
In thousands. From real estate.
 
Three Months Ended 
Sep. 30, 2016
Consolidated Lease Revenues
 
Total lease revenues – as reported
$
163,786

Less: Consolidated Non-Reimbursable Property Expenses
 
Non-reimbursable property expenses – as reported
4,587

 
159,199

 
 
Plus: NOI from Operating Properties
 
Hotels NOI
2,918

 
 
 
162,117

 
 
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures:
 
Add: Pro rata share of NOI from equity investments
4,759

Less: Pro rata share of NOI attributable to noncontrolling interests
(5,746
)
 
(987
)
 
 
 
161,130

 
 
Adjustments for Pro Rata Non-Cash Items:
 
Add: Above- and below-market rent intangible lease amortization
11,979

Less: Straight-line rent amortization
(4,696
)
Add: Other non-cash items
54

 
7,337

 
 
Pro Rata Cash NOI (a)
168,467

 
 
Adjustment to normalize for intra-period acquisitions and dispositions (b)
(1,226
)
 
 
Normalized Pro Rata Cash NOI (a)
$
167,241

________
(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 disposed of during the three months ended September 30, 2016, the adjustment eliminates our pro rata share of cash NOI for the period.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 46


W. P. Carey Inc.
Appendix – Third Quarter 2016
Reconciliation of Net Income to Adjusted EBITDA, Consolidated – Last Five Quarters
In thousands.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income attributable to W. P. Carey
$
110,943

 
$
51,661

 
$
57,439

 
$
51,049

 
$
21,745

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Consolidated EBITDA
 
 
 
 
 
 
 
 
 
Depreciation and amortization
62,802

 
66,581

 
84,452

 
74,237

 
75,512

Interest expense
44,349

 
46,752

 
48,395

 
49,001

 
49,683

Provision for (benefit from) income taxes
3,154

 
(8,217
)
 
525

 
17,270

 
3,361

EBITDA (a)
221,248

 
156,777

 
190,811

 
191,557

 
150,301

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Adjusted EBITDA
 
 
 
 
 
 
 
 
 
Adjustments for Non-Cash Items:
 
 
 
 
 
 
 
 
 
Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Above- and below-market rent intangible and straight-line rent adjustments
7,927

 
9,908

 
(3,409
)
 
4,270

 
8,940

Stock-based compensation expense
4,356

 
4,001

 
6,607

 
5,562

 
3,966

Unrealized (gains) losses (b)
(2,760
)
 
536

 
(3,274
)
 
1,189

 
(1,523
)
Allowance for credit losses

 

 
7,064

 
8,748

 

 
23,964

 
49,874

 
6,988

 
26,963

 
30,821

Adjustments for Non-Core Items (c)
 
 
 
 
 
 
 
 
 
Gain on sale of real estate, net
(49,126
)
 
(18,282
)
 
(662
)
 
(3,507
)
 
(1,779
)
Loss (gain) on extinguishment of debt
2,072

 
(112
)
 
1,925

 
7,950

 
(2,305
)
Property acquisition and other expenses (d)

 
146

 
5,650

 
4,905

 
4,130

Restructuring and other compensation (e)

 
452

 
11,473

 

 

Merger (income) expenses (f)

 
(353
)
 
(84
)
 
(25,002
)
 
630

Other (g)
523

 
2,439

 
(25,407
)
 
(14,312
)
 
239

 
(46,531
)
 
(15,710
)
 
(7,105
)
 
(29,966
)
 
915

Adjustments for Pro Rata Ownership
 
 
 
 
 
 
 
 
 
Real Estate Joint Ventures: (h)
 
 
 
 
 
 
 
 
 
Add: Pro rata share of adjustments for equity investments
1,795

 
1,781

 
1,714

 
1,418

 
1,866

Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests
(5,363
)
 
(5,225
)
 
(3,180
)
 
(1,067
)
 
(4,960
)
 
(3,568
)
 
(3,444
)
 
(1,466
)
 
351

 
(3,094
)
Adjustments for Equity Investments in the Managed Programs (i)
 
 
 
 
 
 
 
 
 
Add: Distributions received from equity investments in the Managed Programs
2,773

 
(321
)
 
4,939

 
2,524

 
1,909

Less: (Income) loss from equity investments in the
    Managed Programs
(2,716
)
 
(3,069
)
 
(873
)
 
1,242

 
711

 
57

 
(3,390
)
 
4,066

 
3,766

 
2,620

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA (a)
$
195,170

 
$
184,107

 
$
193,294

 
$
192,671

 
$
181,563

________
(a)
EBITDA and adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures.
(b)
Comprised of gains and losses on interest rate derivatives and gains and losses on foreign currency.
(c)
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.
(d)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.2) million, $5.5 million, $4.5 million and $1.2 million, respectively.
(e)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(f)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 47


W. P. Carey Inc.
Appendix – Third Quarter 2016

(g)
Other for the three months ended March 31, 2016 and December 31, 2015 includes $27.2 million and $15.0 million, respectively, of lease termination income related to a property classified as held for sale as of December 31, 2015 and sold during the three months ended March 31, 2016.
(h)
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.
(i)
Adjustments to include cash distributions received from the Managed Programs in place of our pro rata share of net income from our ownership in the Managed Programs.
 

.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 48


W. P. Carey Inc.
Appendix – Third Quarter 2016
Reconciliation of Net Income to Adjusted EBITDA, Owned Real Estate – Last Five Quarters
In thousands.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income from Owned Real Estate attributable to
   W. P. Carey
$
99,972

 
$
51,404

 
$
60,546

 
$
45,033

 
$
20,598

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Consolidated EBITDA
 
 
 
 
 
 
 
 
 
Depreciation and amortization
61,740

 
65,457

 
83,360

 
73,189

 
74,529

Interest expense
44,349

 
46,752

 
48,395

 
49,001

 
49,683

Provision for (benefit from) income taxes
530

 
(9,410
)
 
2,088

 
10,129

 
5,247

EBITDA - Owned Real Estate (a)
206,591

 
154,203

 
194,389

 
177,352

 
150,057

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Adjusted EBITDA
 
 
 
 
 
 
 
 
 
Adjustments for Non-Cash Items:
 
 
 
 
 
 
 
 
 
Impairment charges
14,441

 
35,429

 

 
7,194

 
19,438

Above- and below-market rent intangible and straight-line rent adjustments
7,927

 
9,908

 
(3,409
)
 
4,270

 
8,940

Unrealized (gains) losses (b)
(2,531
)
 
147

 
(3,308
)
 
1,018

 
(1,628
)
Stock-based compensation expense
1,572

 
907

 
1,837

 
1,929

 
1,468

Allowance for credit losses

 

 
7,064

 
8,748

 

 
21,409

 
46,391

 
2,184

 
23,159

 
28,218

Adjustments for Non-Core Items (c)
 
 
 
 
 
 
 
 
 
Gain on sale of real estate, net
(49,126
)
 
(18,282
)
 
(662
)
 
(3,507
)
 
(1,779
)
Loss (gain) on extinguishment of debt
2,072

 
(112
)
 
1,925

 
7,950

 
(2,305
)
Restructuring and other compensation (d)

 
(13
)
 
4,426

 

 

Property acquisition and other expenses (e)

 
431

 
2,981

 
3,879

 
3,012

Merger (income) expenses (f)

 
(353
)
 
(84
)
 
(25,002
)
 
630

Other (g)
523

 
2,421

 
(25,440
)
 
(14,307
)
 
192

 
(46,531
)
 
(15,908
)
 
(16,854
)
 
(30,987
)
 
(250
)
Adjustments for Pro Rata Ownership
 
 
 
 
 
 
 
 
 
Real Estate Joint Ventures: (h)
 
 
 
 
 
 
 
 
 
Add: Pro rata share of adjustments for equity investments
1,795

 
1,781

 
1,714

 
1,418

 
1,866

Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests
(5,363
)
 
(5,225
)
 
(3,180
)
 
(1,067
)
 
(4,960
)
 
(3,568
)
 
(3,444
)
 
(1,466
)
 
351

 
(3,094
)
Adjustments for Equity Investments in the Managed Programs (i)
 
 
 
 
 
 
 
 
 
Add: Distributions received from equity investments in the Managed Programs
2,299

 
(321
)
 
4,810

 
1,753

 
1,845

Less: (Income) loss from equity investments in the
    Managed Programs
(1,618
)
 
(2,540
)
 
(1,028
)
 
68

 
(229
)
 
681

 
(2,861
)
 
3,782

 
1,821

 
1,616

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA - Owned Real Estate (a)
$
178,582

 
$
178,381

 
$
182,035

 
$
171,696

 
$
176,547

________
(a)
EBITDA and adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures.
(b)
Comprised of gains and losses on interest rate derivatives and gains and losses on foreign currency.
(c)
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.
(d)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(e)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $0.1 million, $2.8 million, $3.5 million and $0.1 million, respectively.
(f)
Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Property acquisition and other expenses in the consolidated financial statements for the three months ended December 31, 2015, since we now consolidate the Hellweg 2 investment.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 49


W. P. Carey Inc.
Appendix – Third Quarter 2016

(g)
Other for the three months ended March 31, 2016 and December 31, 2015 includes $27.2 million and $15.0 million, respectively, of lease termination income related to a property classified as held for sale as of December 31, 2015 and sold during the three months ended March 31, 2016.
(h)
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.
(i)
Adjustments to include cash distributions received from the Managed Programs in place of our pro rata share of net income from our ownership in the Managed Programs.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 50


W. P. Carey Inc.
Appendix – Third Quarter 2016
Reconciliation of Net Income to Adjusted EBITDA, Investment Management – Last Five Quarters
In thousands.
 
Three Months Ended
 
Sep. 30, 2016
 
Jun. 30, 2016
 
Mar. 31, 2016
 
Dec. 31, 2015
 
Sep. 30, 2015
Net income (loss) from Investment Management attributable to W. P. Carey
$
10,971

 
$
257

 
$
(3,107
)
 
$
6,016

 
$
1,147

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Consolidated EBITDA
 
 
 
 
 
 
 
 
 
Provision for (benefit from) income taxes
2,624

 
1,193

 
(1,563
)
 
7,141

 
(1,886
)
Depreciation and amortization
1,062

 
1,124

 
1,092

 
1,048

 
983

EBITDA - Investment Management (a)
14,657

 
2,574

 
(3,578
)
 
14,205

 
244

 
 
 
 
 
 
 
 
 
 
Adjustments to Derive Adjusted EBITDA
 
 
 
 
 
 
 
 
 
Adjustments for Non-Cash Items:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
2,784

 
3,094

 
4,770

 
3,633

 
2,498

Unrealized (gains) losses (b)
(229
)
 
389

 
34

 
171

 
105

 
2,555

 
3,483

 
4,804

 
3,804

 
2,603

Adjustments for Non-Core Items (c)
 
 
 
 
 
 
 
 
 
Restructuring and other compensation (d)

 
465

 
7,047

 

 

Property acquisition and other expenses (e)

 
(285
)
 
2,669

 
1,026

 
1,118

Other

 
18

 
33

 
(5
)
 
47

 

 
198

 
9,749

 
1,021

 
1,165

 
 
 
 
 
 
 
 
 
 
Adjustments for Equity Investments in the Managed Programs (f)
 
 
 
 
 
 
 
 
 
Add: Distributions received from equity investments in the Managed Programs
474

 

 
129

 
771

 
64

Less: (Income) loss from equity investments in CCIF
(1,098
)
 
(529
)
 
155

 
1,174

 
940

 
(624
)
 
(529
)
 
284

 
1,945

 
1,004

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA - Investment Management (a)
$
16,588

 
$
5,726

 
$
11,259

 
$
20,975

 
$
5,016

________
(a)
EBITDA and adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures.
(b)
Comprised of gains and losses on foreign currency.
(c)
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.
(d)
Amount represents restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements.
(e)
Amounts for the three months ended June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015 include expenses related to our formal strategic review of $(0.3) million, $2.7 million, $1.0 million and $1.1 million, respectively.
(f)
Adjustments to include cash distributions received from the Managed Programs in place of our pro rata share of net income from our ownership in the Managed Programs.


wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 51


W. P. Carey Inc.
Appendix – Third Quarter 2016
Terms and Definitions

Non-GAAP Financial Disclosures
AFFO
Due to certain unique operating characteristics of real estate companies, as discussed below, the National Association of Real Estate Investment Trusts, Inc., or NAREIT, an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT. The use of FFO is recommended by the REIT industry as a supplemental non-GAAP measure. FFO is not equivalent to nor a substitute for net income or loss as determined under GAAP.
We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of NAREIT, as revised in February 2004. The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from sales of property, impairment charges on real estate, and depreciation and amortization from real estate assets; and after adjustments for unconsolidated partnerships and jointly-owned investments. Adjustments for unconsolidated partnerships and jointly-owned investments are calculated to reflect FFO. Our FFO calculation complies with NAREIT’s policy described above.
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 real estate-related 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 non-core income and expenses such as property acquisition and other expenses, which includes costs recorded related to the restructuring of Hellweg 2 and our formal strategic review, the reversal of liabilities for German real estate transfer taxes that were previously recorded in connection with the CPA®:15 merger, certain lease termination income, and expenses related to restructuring and other compensation-related expenses resulting from a reduction in headcount and employment severance arrangements. We also exclude realized gains/losses on foreign exchange transactions, other than those realized on the settlement of foreign currency 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 these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs which are currently not engaged in acquisitions, mergers and restructuring 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 as we believe 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 or 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.

wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 52


W. P. Carey Inc.
Appendix – Third Quarter 2016

Adjusted EBITDA
We believe that EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments because (i) it removes the impact of our capital structure from our operating results and (ii) 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 gains and losses from our hedging activity. Additionally, we exclude merger expenses related to the CPA®:16 merger, which are considered non-core, and gains and losses in real estate, which 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, 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, which we do not control, we report our net investment and our net income or loss from that investment. Under the pro rata consolidation method, we 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 and reflects exchange rates as of the date of this report. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. ABR is not applicable to operating properties.



wpclogoa01a01a16.jpg 
 
Investing for the long runTM | 53