These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
45-4549771
|
|
(State of incorporation)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
50 Rockefeller Plaza
|
|
|
New York, New York
|
10020
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
þ
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
Page No.
|
|
PART I − FINANCIAL INFORMATION
|
|
|
|
Item 1. Financial Statements (Unaudited)
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 4.
Controls and Procedures
|
||
|
|
|
|
|
PART II − OTHER INFORMATION
|
|
|
|
Item 1.
Legal Proceedings
|
||
|
Item 6.
Exhibits
|
||
|
|
W. P. Carey 9/30/2015 10-Q
–
1
|
|
|
W. P. Carey 9/30/2015 10-Q
–
2
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Assets
|
|
|
|
||||
|
Investments in real estate:
|
|
|
|
||||
|
Real estate, at cost (inclusive of $183,818 and $184,417, respectively, attributable to variable interest entities, or VIEs)
|
$
|
5,297,782
|
|
|
$
|
5,006,682
|
|
|
Operating real estate, at cost (inclusive of $38,714 and $38,714, respectively, attributable to VIEs)
|
82,648
|
|
|
84,885
|
|
||
|
Accumulated depreciation (inclusive of $25,350 and $19,982, respectively, attributable to VIEs)
|
(351,666
|
)
|
|
(258,493
|
)
|
||
|
Net investments in properties
|
5,028,764
|
|
|
4,833,074
|
|
||
|
Net investments in direct financing leases (inclusive of $59,800 and $61,609, respectively, attributable to VIEs)
|
780,239
|
|
|
816,226
|
|
||
|
Assets held for sale
|
4,863
|
|
|
7,255
|
|
||
|
Net investments in real estate
|
5,813,866
|
|
|
5,656,555
|
|
||
|
Cash and cash equivalents (inclusive of $1,300 and $2,652, respectively, attributable to VIEs)
|
191,318
|
|
|
198,683
|
|
||
|
Equity investments in the Managed Programs and real estate
|
275,883
|
|
|
249,403
|
|
||
|
Due from affiliates
|
147,700
|
|
|
34,477
|
|
||
|
In-place lease and tenant relationship intangible assets, net (inclusive of $18,706 and $21,267, respectively, attributable to VIEs)
|
928,962
|
|
|
993,819
|
|
||
|
Goodwill
|
684,576
|
|
|
692,415
|
|
||
|
Above-market rent intangible assets, net (inclusive of $12,292 and $13,767, respectively, attributable to VIEs)
|
492,754
|
|
|
522,797
|
|
||
|
Other assets, net (inclusive of $18,905 and $18,603, respectively, attributable to VIEs)
|
353,369
|
|
|
300,330
|
|
||
|
Total assets
|
$
|
8,888,428
|
|
|
$
|
8,648,479
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Non-recourse debt, net (inclusive of $121,634 and $125,226, respectively, attributable to VIEs)
|
$
|
2,412,612
|
|
|
$
|
2,532,683
|
|
|
Senior Unsecured Notes, net
|
1,502,007
|
|
|
498,345
|
|
||
|
Senior Unsecured Credit Facility - Revolver
|
435,489
|
|
|
807,518
|
|
||
|
Senior Unsecured Credit Facility - Term Loan
|
250,000
|
|
|
250,000
|
|
||
|
Accounts payable, accrued expenses and other liabilities (inclusive of $4,768 and $5,573, respectively, attributable to VIEs)
|
298,514
|
|
|
293,846
|
|
||
|
Below-market rent and other intangible liabilities, net (inclusive of $8,715 and $9,305, respectively, attributable to VIEs)
|
165,647
|
|
|
175,070
|
|
||
|
Deferred income taxes (inclusive of $544 and $587, respectively, attributable to VIEs)
|
87,570
|
|
|
94,133
|
|
||
|
Distributions payable
|
101,645
|
|
|
100,078
|
|
||
|
Total liabilities
|
5,253,484
|
|
|
4,751,673
|
|
||
|
Redeemable noncontrolling interest
|
14,622
|
|
|
6,071
|
|
||
|
Commitments and contingencies (
Note 13
)
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
||||
|
W. P. Carey stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value, 450,000,000 shares authorized; 105,446,627 and 105,085,069 shares issued, respectively; and 104,402,211 and 104,040,653 shares outstanding, respectively
|
105
|
|
|
105
|
|
||
|
Additional paid-in capital
|
4,300,859
|
|
|
4,322,273
|
|
||
|
Distributions in excess of accumulated earnings
|
(655,095
|
)
|
|
(465,606
|
)
|
||
|
Deferred compensation obligation
|
57,395
|
|
|
30,624
|
|
||
|
Accumulated other comprehensive loss
|
(156,669
|
)
|
|
(75,559
|
)
|
||
|
Less: treasury stock at cost, 1,044,416 shares
|
(60,948
|
)
|
|
(60,948
|
)
|
||
|
Total W. P. Carey stockholders’ equity
|
3,485,647
|
|
|
3,750,889
|
|
||
|
Noncontrolling interests
|
134,675
|
|
|
139,846
|
|
||
|
Total equity
|
3,620,322
|
|
|
3,890,735
|
|
||
|
Total liabilities and equity
|
$
|
8,888,428
|
|
|
$
|
8,648,479
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
3
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Real estate revenues:
|
|
|
|
|
|
|
|
||||||||
|
Lease revenues
|
$
|
164,741
|
|
|
$
|
149,243
|
|
|
$
|
487,480
|
|
|
$
|
420,563
|
|
|
Operating property revenues
|
8,107
|
|
|
8,344
|
|
|
23,645
|
|
|
21,586
|
|
||||
|
Reimbursable tenant costs
|
5,340
|
|
|
6,271
|
|
|
17,409
|
|
|
18,034
|
|
||||
|
Lease termination income and other
|
2,988
|
|
|
1,415
|
|
|
9,319
|
|
|
17,590
|
|
||||
|
|
181,176
|
|
|
165,273
|
|
|
537,853
|
|
|
477,773
|
|
||||
|
Revenues from the Managed Programs:
|
|
|
|
|
|
|
|
||||||||
|
Asset management revenue
|
13,004
|
|
|
9,088
|
|
|
36,236
|
|
|
27,910
|
|
||||
|
Reimbursable costs
|
11,155
|
|
|
14,722
|
|
|
28,401
|
|
|
96,379
|
|
||||
|
Structuring revenue
|
8,207
|
|
|
5,487
|
|
|
67,735
|
|
|
40,492
|
|
||||
|
Dealer manager fees
|
1,124
|
|
|
2,436
|
|
|
2,704
|
|
|
17,062
|
|
||||
|
Incentive revenue
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
|
||||
|
|
33,490
|
|
|
31,733
|
|
|
135,279
|
|
|
181,843
|
|
||||
|
|
214,666
|
|
|
197,006
|
|
|
673,132
|
|
|
659,616
|
|
||||
|
Operating Expenses
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
75,512
|
|
|
59,524
|
|
|
206,079
|
|
|
175,642
|
|
||||
|
General and administrative
|
22,842
|
|
|
20,261
|
|
|
78,987
|
|
|
62,066
|
|
||||
|
Impairment charges
|
19,438
|
|
|
4,225
|
|
|
22,711
|
|
|
6,291
|
|
||||
|
Reimbursable tenant and affiliate costs
|
16,495
|
|
|
20,993
|
|
|
45,810
|
|
|
114,413
|
|
||||
|
Property expenses, excluding reimbursable tenant costs
|
11,120
|
|
|
10,346
|
|
|
31,504
|
|
|
29,976
|
|
||||
|
Merger, property acquisition, and other expenses
|
4,760
|
|
|
618
|
|
|
12,333
|
|
|
31,369
|
|
||||
|
Stock-based compensation expense
|
3,966
|
|
|
7,979
|
|
|
16,063
|
|
|
22,979
|
|
||||
|
Dealer manager fees and expenses
|
3,185
|
|
|
3,847
|
|
|
7,884
|
|
|
15,557
|
|
||||
|
Subadvisor fees
|
1,748
|
|
|
381
|
|
|
8,555
|
|
|
2,850
|
|
||||
|
|
159,066
|
|
|
128,174
|
|
|
429,926
|
|
|
461,143
|
|
||||
|
Other Income and Expenses
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(49,683
|
)
|
|
(46,534
|
)
|
|
(145,325
|
)
|
|
(133,342
|
)
|
||||
|
Equity in earnings of equity method investments in the Managed Programs and real estate
|
12,635
|
|
|
11,610
|
|
|
38,630
|
|
|
35,324
|
|
||||
|
Other income and (expenses)
|
6,608
|
|
|
(5,141
|
)
|
|
9,944
|
|
|
(12,158
|
)
|
||||
|
Gain on change in control of interests
|
—
|
|
|
—
|
|
|
—
|
|
|
105,947
|
|
||||
|
|
(30,440
|
)
|
|
(40,065
|
)
|
|
(96,751
|
)
|
|
(4,229
|
)
|
||||
|
Income from continuing operations before income taxes and gain (loss) on sale of real estate
|
25,160
|
|
|
28,767
|
|
|
146,455
|
|
|
194,244
|
|
||||
|
Provision for income taxes
|
(3,361
|
)
|
|
(901
|
)
|
|
(20,352
|
)
|
|
(11,175
|
)
|
||||
|
Income from continuing operations before gain (loss) on sale of real estate
|
21,799
|
|
|
27,866
|
|
|
126,103
|
|
|
183,069
|
|
||||
|
Income from discontinued operations, net of tax
|
—
|
|
|
190
|
|
|
—
|
|
|
33,018
|
|
||||
|
Gain (loss) on sale of real estate, net of tax
|
1,779
|
|
|
260
|
|
|
2,980
|
|
|
(3,482
|
)
|
||||
|
Net Income
|
23,578
|
|
|
28,316
|
|
|
129,083
|
|
|
212,605
|
|
||||
|
Net income attributable to noncontrolling interests
|
(1,833
|
)
|
|
(993
|
)
|
|
(7,874
|
)
|
|
(4,914
|
)
|
||||
|
Net loss (income) attributable to redeemable noncontrolling interest
|
—
|
|
|
14
|
|
|
—
|
|
|
(137
|
)
|
||||
|
Net Income Attributable to W. P. Carey
|
$
|
21,745
|
|
|
$
|
27,337
|
|
|
$
|
121,209
|
|
|
$
|
207,554
|
|
|
Basic Earnings Per Share
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to W. P. Carey
|
$
|
0.20
|
|
|
$
|
0.27
|
|
|
$
|
1.14
|
|
|
$
|
1.80
|
|
|
Income from discontinued operations attributable to W. P. Carey
|
—
|
|
|
—
|
|
|
—
|
|
|
0.34
|
|
||||
|
Net Income Attributable to W. P. Carey
|
$
|
0.20
|
|
|
$
|
0.27
|
|
|
$
|
1.14
|
|
|
$
|
2.14
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to W. P. Carey
|
$
|
0.20
|
|
|
$
|
0.27
|
|
|
$
|
1.13
|
|
|
$
|
1.78
|
|
|
Income from discontinued operations attributable to W. P. Carey
|
—
|
|
|
—
|
|
|
—
|
|
|
0.34
|
|
||||
|
Net Income Attributable to W. P. Carey
|
$
|
0.20
|
|
|
$
|
0.27
|
|
|
$
|
1.13
|
|
|
$
|
2.12
|
|
|
Weighted-Average Shares Outstanding
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
105,813,237
|
|
|
100,282,082
|
|
|
105,627,423
|
|
|
96,690,675
|
|
||||
|
Diluted
|
106,337,040
|
|
|
101,130,448
|
|
|
106,457,495
|
|
|
97,728,981
|
|
||||
|
Amounts Attributable to W. P. Carey
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of tax
|
$
|
21,745
|
|
|
$
|
27,151
|
|
|
$
|
121,209
|
|
|
$
|
174,362
|
|
|
Income from discontinued operations, net of tax
|
—
|
|
|
186
|
|
|
—
|
|
|
33,192
|
|
||||
|
Net Income
|
$
|
21,745
|
|
|
$
|
27,337
|
|
|
$
|
121,209
|
|
|
$
|
207,554
|
|
|
Distributions Declared Per Share
|
$
|
0.9550
|
|
|
$
|
0.9400
|
|
|
$
|
2.8615
|
|
|
$
|
2.7350
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
4
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net Income
|
$
|
23,578
|
|
|
$
|
28,316
|
|
|
$
|
129,083
|
|
|
$
|
212,605
|
|
|
Other Comprehensive Loss
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
(37,138
|
)
|
|
(55,096
|
)
|
|
(103,127
|
)
|
|
(52,140
|
)
|
||||
|
Realized and unrealized gain on derivative instruments
|
1,289
|
|
|
16,151
|
|
|
18,488
|
|
|
11,587
|
|
||||
|
Change in unrealized (loss) gain on marketable securities
|
—
|
|
|
(12
|
)
|
|
14
|
|
|
—
|
|
||||
|
|
(35,849
|
)
|
|
(38,957
|
)
|
|
(84,625
|
)
|
|
(40,553
|
)
|
||||
|
Comprehensive (Loss) Income
|
(12,271
|
)
|
|
(10,641
|
)
|
|
44,458
|
|
|
172,052
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts Attributable to Noncontrolling Interests
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
(1,833
|
)
|
|
(993
|
)
|
|
(7,874
|
)
|
|
(4,914
|
)
|
||||
|
Foreign currency translation adjustments
|
(43
|
)
|
|
3,504
|
|
|
3,515
|
|
|
3,951
|
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
(1,876
|
)
|
|
2,511
|
|
|
(4,359
|
)
|
|
(963
|
)
|
||||
|
Amounts Attributable to Redeemable Noncontrolling Interest
|
|
|
|
|
|
|
|
||||||||
|
Net loss (income)
|
—
|
|
|
14
|
|
|
—
|
|
|
(137
|
)
|
||||
|
Foreign currency translation adjustments
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(5
|
)
|
||||
|
Comprehensive income attributable to redeemable noncontrolling interest
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(142
|
)
|
||||
|
Comprehensive (Loss) Income Attributable to W. P. Carey
|
$
|
(14,147
|
)
|
|
$
|
(8,148
|
)
|
|
$
|
40,099
|
|
|
$
|
170,947
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
5
|
|
|
W. P. Carey Stockholders
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
Distributions
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
Common Stock
|
|
Additional
|
|
in Excess of
|
|
Deferred
|
|
Other
|
|
|
|
Total
|
|
|
|
|
|||||||||||||||||||||
|
|
$0.001 Par Value
|
|
Paid-in
|
|
Accumulated
|
|
Compensation
|
|
Comprehensive
|
|
Treasury
|
|
W. P. Carey
|
|
Noncontrolling
|
|
|
|||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Obligation
|
|
(Loss) Income
|
|
Stock
|
|
Stockholders
|
|
Interests
|
|
Total
|
|||||||||||||||||||
|
Balance at January 1, 2015
|
104,040,653
|
|
|
$
|
105
|
|
|
$
|
4,322,273
|
|
|
$
|
(465,606
|
)
|
|
$
|
30,624
|
|
|
$
|
(75,559
|
)
|
|
$
|
(60,948
|
)
|
|
$
|
3,750,889
|
|
|
$
|
139,846
|
|
|
$
|
3,890,735
|
|
|
Contributions from noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
586
|
|
|
586
|
|
||||||||||||||||
|
Exercise of stock options and employee purchases under the employee share purchase plan
|
8,738
|
|
|
—
|
|
|
360
|
|
|
|
|
|
|
|
|
|
|
360
|
|
|
|
|
360
|
|
||||||||||||||
|
Grants issued in connection with services rendered
|
308,146
|
|
|
—
|
|
|
(14,695
|
)
|
|
|
|
|
|
|
|
|
|
(14,695
|
)
|
|
|
|
(14,695
|
)
|
||||||||||||||
|
Shares issued under share incentive plans
|
44,674
|
|
|
—
|
|
|
(1,748
|
)
|
|
|
|
|
|
|
|
|
|
(1,748
|
)
|
|
|
|
(1,748
|
)
|
||||||||||||||
|
Deferral of vested shares
|
|
|
|
|
(24,935
|
)
|
|
|
|
24,935
|
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|||||||||||||||
|
Windfall tax benefits - share incentive plans
|
|
|
|
|
7,028
|
|
|
|
|
|
|
|
|
|
|
7,028
|
|
|
|
|
7,028
|
|
||||||||||||||||
|
Amortization of stock-based compensation expense
|
|
|
|
|
16,063
|
|
|
|
|
|
|
|
|
|
|
16,063
|
|
|
|
|
16,063
|
|
||||||||||||||||
|
Redemption value adjustment
|
|
|
|
|
(8,551
|
)
|
|
|
|
|
|
|
|
|
|
(8,551
|
)
|
|
|
|
(8,551
|
)
|
||||||||||||||||
|
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(10,116
|
)
|
|
(10,116
|
)
|
||||||||||||||||
|
Distributions declared ($2.8615 per share)
|
|
|
|
|
5,064
|
|
|
(310,698
|
)
|
|
1,836
|
|
|
|
|
|
|
(303,798
|
)
|
|
|
|
(303,798
|
)
|
||||||||||||||
|
Net income
|
|
|
|
|
|
|
121,209
|
|
|
|
|
|
|
|
|
121,209
|
|
|
7,874
|
|
|
129,083
|
|
|||||||||||||||
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Foreign currency translation adjustments
|
|
|
|
|
|
|
|
|
|
|
(99,612
|
)
|
|
|
|
(99,612
|
)
|
|
(3,515
|
)
|
|
(103,127
|
)
|
|||||||||||||||
|
Realized and unrealized gain on derivative instruments
|
|
|
|
|
|
|
|
|
|
|
18,488
|
|
|
|
|
18,488
|
|
|
|
|
18,488
|
|
||||||||||||||||
|
Change in unrealized gain on marketable securities
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
|
14
|
|
|
|
|
14
|
|
||||||||||||||||
|
Balance at September 30, 2015
|
104,402,211
|
|
|
$
|
105
|
|
|
$
|
4,300,859
|
|
|
$
|
(655,095
|
)
|
|
$
|
57,395
|
|
|
$
|
(156,669
|
)
|
|
$
|
(60,948
|
)
|
|
$
|
3,485,647
|
|
|
$
|
134,675
|
|
|
$
|
3,620,322
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
6
|
|
|
W. P. Carey Stockholders
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
Distributions
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
Common Stock
|
|
Additional
|
|
in Excess of
|
|
Deferred
|
|
Other
|
|
|
|
Total
|
|
|
|
|
|||||||||||||||||||||
|
|
$0.001 Par Value
|
|
Paid-in
|
|
Accumulated
|
|
Compensation
|
|
Comprehensive
|
|
Treasury
|
|
W. P. Carey
|
|
Noncontrolling
|
|
|
|||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Obligation
|
|
(Loss) Income
|
|
Stock
|
|
Stockholders
|
|
Interests
|
|
Total
|
|||||||||||||||||||
|
Balance at January 1, 2014
|
68,266,570
|
|
|
$
|
69
|
|
|
$
|
2,256,503
|
|
|
$
|
(318,577
|
)
|
|
$
|
11,354
|
|
|
$
|
15,336
|
|
|
$
|
(60,270
|
)
|
|
$
|
1,904,415
|
|
|
$
|
298,316
|
|
|
$
|
2,202,731
|
|
|
Shares issued to stockholders of CPA
®
:16 – Global in connection with the CPA
®
:16 Merger
|
30,729,878
|
|
|
31
|
|
|
1,815,490
|
|
|
|
|
|
|
|
|
|
|
1,815,521
|
|
|
|
|
1,815,521
|
|
||||||||||||||
|
Shares issued in public offering
|
4,600,000
|
|
|
5
|
|
|
282,157
|
|
|
|
|
|
|
|
|
|
|
282,162
|
|
|
|
|
282,162
|
|
||||||||||||||
|
Purchase of the remaining interests in less-than-wholly-owned investments that we already consolidate in connection with the CPA
®
:16 Merger
|
|
|
|
|
(41,374
|
)
|
|
|
|
|
|
|
|
|
|
(41,374
|
)
|
|
(239,562
|
)
|
|
(280,936
|
)
|
|||||||||||||||
|
Purchase of noncontrolling interests in connection with the CPA
®
:16 Merger
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
99,757
|
|
|
99,757
|
|
||||||||||||||||
|
Contributions from noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
379
|
|
|
379
|
|
||||||||||||||||
|
Exercise of stock options and employee purchases under the employee share purchase plan
|
24,725
|
|
|
—
|
|
|
1,220
|
|
|
|
|
|
|
|
|
|
|
1,220
|
|
|
|
|
1,220
|
|
||||||||||||||
|
Grants issued in connection with services rendered
|
368,347
|
|
|
—
|
|
|
(15,736
|
)
|
|
|
|
|
|
|
|
|
|
(15,736
|
)
|
|
|
|
(15,736
|
)
|
||||||||||||||
|
Shares issued under share incentive plans
|
35,683
|
|
|
—
|
|
|
(849
|
)
|
|
|
|
|
|
|
|
|
|
(849
|
)
|
|
|
|
(849
|
)
|
||||||||||||||
|
Deferral of vested shares
|
|
|
|
|
(15,428
|
)
|
|
|
|
15,428
|
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|||||||||||||||
|
Windfall tax benefits - share incentive plans
|
|
|
|
|
5,449
|
|
|
|
|
|
|
|
|
|
|
5,449
|
|
|
|
|
5,449
|
|
||||||||||||||||
|
Amortization of stock-based compensation expense
|
|
|
|
|
22,979
|
|
|
|
|
|
|
|
|
|
|
22,979
|
|
|
|
|
22,979
|
|
||||||||||||||||
|
Redemption value adjustment
|
|
|
|
|
306
|
|
|
|
|
|
|
|
|
|
|
306
|
|
|
|
|
306
|
|
||||||||||||||||
|
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(15,270
|
)
|
|
(15,270
|
)
|
||||||||||||||||
|
Distributions declared ($2.735 per share)
|
|
|
|
|
3,179
|
|
|
(288,093
|
)
|
|
3,842
|
|
|
|
|
|
|
(281,072
|
)
|
|
|
|
(281,072
|
)
|
||||||||||||||
|
Purchase of treasury stock from related party
|
(11,037
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
(678
|
)
|
|
(678
|
)
|
|
|
|
(678
|
)
|
||||||||||||||
|
Foreign currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
50
|
|
|
50
|
|
||||||||||||||||
|
Net income
|
|
|
|
|
|
|
207,554
|
|
|
|
|
|
|
|
|
207,554
|
|
|
4,914
|
|
|
212,468
|
|
|||||||||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Foreign currency translation adjustments
|
|
|
|
|
|
|
|
|
|
|
(48,194
|
)
|
|
|
|
(48,194
|
)
|
|
(3,951
|
)
|
|
(52,145
|
)
|
|||||||||||||||
|
Realized and unrealized gain on derivative instruments
|
|
|
|
|
|
|
|
|
|
|
11,587
|
|
|
|
|
11,587
|
|
|
|
|
11,587
|
|
||||||||||||||||
|
Balance at September 30, 2014
|
104,014,166
|
|
|
$
|
105
|
|
|
$
|
4,313,896
|
|
|
$
|
(399,116
|
)
|
|
$
|
30,624
|
|
|
$
|
(21,271
|
)
|
|
$
|
(60,948
|
)
|
|
$
|
3,863,290
|
|
|
$
|
144,633
|
|
|
$
|
4,007,923
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
7
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Cash Flows — Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
129,083
|
|
|
$
|
212,605
|
|
|
Adjustments to net income:
|
|
|
|
||||
|
Depreciation and amortization, including intangible assets and deferred financing costs
|
212,273
|
|
|
184,808
|
|
||
|
Straight-line rent and amortization of rent-related intangibles
|
27,980
|
|
|
35,229
|
|
||
|
Impairment charges
|
22,711
|
|
|
6,291
|
|
||
|
Management income received in shares of Managed REITs and other
|
(16,808
|
)
|
|
(27,933
|
)
|
||
|
Stock-based compensation expense
|
16,063
|
|
|
22,979
|
|
||
|
Realized and unrealized (gain) loss on foreign currency transactions, derivatives, extinguishment of debt, and other
|
(3,368
|
)
|
|
2,718
|
|
||
|
Gain on sale of real estate
|
(2,980
|
)
|
|
(24,188
|
)
|
||
|
Equity in earnings of equity method investments in the Managed Programs and real estate in excess of distributions received
|
(2,776
|
)
|
|
(1,915
|
)
|
||
|
Gain on change in control of interests
|
—
|
|
|
(105,947
|
)
|
||
|
Amortization of deferred revenue
|
—
|
|
|
(786
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Increase in structuring revenue receivable
|
(21,574
|
)
|
|
(13,398
|
)
|
||
|
Deferred acquisition revenue received
|
20,105
|
|
|
12,693
|
|
||
|
Payments for withholding taxes upon delivery of equity-based awards and exercises of stock options
|
(16,443
|
)
|
|
(16,585
|
)
|
||
|
Net changes in other operating assets and liabilities
|
(33,363
|
)
|
|
(9,417
|
)
|
||
|
Net Cash Provided by Operating Activities
|
330,903
|
|
|
277,154
|
|
||
|
Cash Flows — Investing Activities
|
|
|
|
||||
|
Purchases of real estate
|
(529,812
|
)
|
|
(246,593
|
)
|
||
|
Funding of short-term loans to affiliates
|
(155,447
|
)
|
|
(11,000
|
)
|
||
|
Proceeds from repayment of short-term loans to affiliates
|
50,000
|
|
|
11,000
|
|
||
|
Proceeds from sale of real estate
|
28,949
|
|
|
281,164
|
|
||
|
Investment in real estate under construction
|
(27,976
|
)
|
|
(7,879
|
)
|
||
|
Change in investing restricted cash
|
24,607
|
|
|
(29,219
|
)
|
||
|
Capital contributions to equity investments in real estate
|
(15,903
|
)
|
|
(468
|
)
|
||
|
Value added taxes paid in connection with acquisition of real estate
|
(10,263
|
)
|
|
—
|
|
||
|
Proceeds from repayment of note receivable
|
10,258
|
|
|
—
|
|
||
|
Distributions received from equity investments in the Managed Programs and real estate in excess of equity income
|
5,798
|
|
|
10,057
|
|
||
|
Capital expenditures on corporate assets
|
(3,482
|
)
|
|
(16,696
|
)
|
||
|
Capital expenditures on owned real estate
|
(3,416
|
)
|
|
(3,139
|
)
|
||
|
Other investing activities, net
|
1,486
|
|
|
2,427
|
|
||
|
Cash acquired in connection with the CPA
®
:16 Merger
|
—
|
|
|
65,429
|
|
||
|
Purchase of securities
|
—
|
|
|
(7,664
|
)
|
||
|
Cash paid to stockholders of CPA
®
:16 – Global in the CPA
®
:16 Merger
|
—
|
|
|
(1,338
|
)
|
||
|
Net Cash (Used in) Provided by Investing Activities
|
(625,201
|
)
|
|
46,081
|
|
||
|
Cash Flows — Financing Activities
|
|
|
|
||||
|
Repayments of Senior Unsecured Credit Facility
|
(1,104,522
|
)
|
|
(1,395,000
|
)
|
||
|
Proceeds from issuance of Senior Unsecured Notes
|
1,022,303
|
|
|
498,195
|
|
||
|
Proceeds from Senior Unsecured Credit Facility
|
758,665
|
|
|
1,285,286
|
|
||
|
Distributions paid
|
(302,205
|
)
|
|
(248,918
|
)
|
||
|
Scheduled payments of mortgage principal
|
(54,422
|
)
|
|
(96,797
|
)
|
||
|
Proceeds from mortgage financing
|
22,667
|
|
|
12,330
|
|
||
|
Payment of financing costs
|
(10,878
|
)
|
|
(12,187
|
)
|
||
|
Change in financing restricted cash
|
(10,406
|
)
|
|
(589
|
)
|
||
|
Distributions paid to noncontrolling interests
|
(10,116
|
)
|
|
(16,194
|
)
|
||
|
Prepayments of mortgage principal
|
(9,678
|
)
|
|
(216,065
|
)
|
||
|
Windfall tax benefit associated with stock-based compensation awards
|
7,028
|
|
|
5,449
|
|
||
|
Contributions from noncontrolling interests
|
586
|
|
|
502
|
|
||
|
Proceeds from exercise of stock options and employee purchases under the employee share purchase plan
|
360
|
|
|
1,220
|
|
||
|
Proceeds from issuance of shares in public offering
|
—
|
|
|
282,586
|
|
||
|
Purchase of treasury stock from related party
|
—
|
|
|
(679
|
)
|
||
|
Net Cash Provided by Financing Activities
|
309,382
|
|
|
99,139
|
|
||
|
Change in Cash and Cash Equivalents During the Period
|
|
|
|
||||
|
Effect of exchange rate changes on cash
|
(22,449
|
)
|
|
(9,617
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(7,365
|
)
|
|
412,757
|
|
||
|
Cash and cash equivalents, beginning of period
|
198,683
|
|
|
117,519
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
191,318
|
|
|
$
|
530,276
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
8
|
|
|
W. P. Carey 9/30/2015 10-Q
–
9
|
|
|
W. P. Carey 9/30/2015 10-Q
–
10
|
|
|
W. P. Carey 9/30/2015 10-Q
–
11
|
|
|
W. P. Carey 9/30/2015 10-Q
–
12
|
|
|
W. P. Carey 9/30/2015 10-Q
–
13
|
|
|
Three Months Ended September 30, 2014
|
|
Nine Months Ended September 30, 2014
|
||||
|
Pro forma total revenues
|
$
|
195,945
|
|
|
$
|
682,977
|
|
|
|
|
|
|
||||
|
Pro forma net income from continuing operations, net of tax
|
$
|
28,086
|
|
|
$
|
106,495
|
|
|
Pro forma net income attributable to noncontrolling interests
|
(993
|
)
|
|
(3,909
|
)
|
||
|
Pro forma net loss (income) attributable to redeemable noncontrolling interest
|
14
|
|
|
(137
|
)
|
||
|
Pro forma net income from continuing operations, net of tax attributable to W. P. Carey
(a)
|
$
|
27,107
|
|
|
$
|
102,449
|
|
|
|
|
|
|
||||
|
Pro forma earnings per share:
(a)
|
|
|
|
||||
|
Basic
|
$
|
0.27
|
|
|
$
|
1.02
|
|
|
Diluted
|
$
|
0.26
|
|
|
$
|
1.01
|
|
|
|
|
|
|
||||
|
Pro forma weighted-average shares:
(b)
|
|
|
|
||||
|
Basic
|
100,282,082
|
|
|
100,080,000
|
|
||
|
Diluted
|
101,130,448
|
|
|
101,118,305
|
|
||
|
(a)
|
The pro forma income attributable to W. P. Carey for the
three and nine
months ended
September 30, 2014
reflects the following income and expenses recognized related to the CPA
®
:16 Merger as if the CPA
®
:16 Merger had taken place on January 1, 2013: (i) combined merger expenses through
December 31, 2014
, (ii) an aggregate gain on change in control of interests, and (iii) an income tax expense from a permanent difference upon recognition of deferred revenue associated with accelerated vesting of shares previously issued by CPA
®
:16 – Global for asset management and performance fees in connection with the CPA
®
:16 Merger.
|
|
(b)
|
The pro forma weighted-average shares outstanding for the
three and nine
months ended
September 30, 2014
were determined as if the
30,729,878
shares of our common stock issued to CPA
®
:16 – Global stockholders in the CPA
®
:16 Merger were issued on January 1, 2013.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
14
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Asset management revenue
|
$
|
12,981
|
|
|
$
|
9,064
|
|
|
$
|
36,167
|
|
|
$
|
27,840
|
|
|
Reimbursable costs from affiliates
|
11,155
|
|
|
14,722
|
|
|
28,401
|
|
|
96,379
|
|
||||
|
Distributions of Available Cash
|
10,182
|
|
|
7,893
|
|
|
28,244
|
|
|
23,574
|
|
||||
|
Structuring revenue
|
8,207
|
|
|
5,487
|
|
|
67,735
|
|
|
40,492
|
|
||||
|
Dealer manager fees
|
1,124
|
|
|
2,436
|
|
|
2,704
|
|
|
17,062
|
|
||||
|
Interest income on deferred acquisition fees and loans to affiliates
|
576
|
|
|
172
|
|
|
1,172
|
|
|
515
|
|
||||
|
Incentive revenue
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
|
||||
|
Deferred revenue earned
|
—
|
|
|
—
|
|
|
—
|
|
|
786
|
|
||||
|
|
$
|
44,225
|
|
|
$
|
39,774
|
|
|
$
|
164,626
|
|
|
$
|
206,648
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
CPA
®
:16 – Global
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,999
|
|
|
CPA
®
:17 – Global
(b)
|
17,654
|
|
|
16,555
|
|
|
59,815
|
|
|
49,032
|
|
||||
|
CPA
®
:18 – Global
(b)
|
12,725
|
|
|
8,836
|
|
|
56,392
|
|
|
107,668
|
|
||||
|
CWI 1
(b)
|
7,581
|
|
|
14,383
|
|
|
36,735
|
|
|
41,949
|
|
||||
|
CWI 2
(b)
|
6,265
|
|
|
—
|
|
|
11,684
|
|
|
—
|
|
||||
|
CCIF
(c)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
$
|
44,225
|
|
|
$
|
39,774
|
|
|
$
|
164,626
|
|
|
$
|
206,648
|
|
|
(a)
|
The amount for the
nine months ended September 30,
2014
reflects transactions through January 31, 2014, the date of the CPA
®
:16 Merger.
|
|
(b)
|
The advisory agreements with each of the Managed
REITs are scheduled to expire on December 31, 2015, unless otherwise renewed.
|
|
(c)
|
The advisory agreement with CCIF, which commenced February 27, 2015, is subject to renewal on or before February 26, 2017 unless otherwise renewed.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
15
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Notes receivable from affiliates, including interest thereon
|
$
|
106,005
|
|
|
$
|
—
|
|
|
Deferred acquisition fees receivable
|
28,382
|
|
|
26,913
|
|
||
|
Reimbursable costs
|
5,140
|
|
|
301
|
|
||
|
Accounts receivable
|
4,083
|
|
|
2,680
|
|
||
|
Asset management fees receivable
|
2,157
|
|
|
—
|
|
||
|
Organization and offering costs
|
1,405
|
|
|
2,120
|
|
||
|
Current acquisition fees receivable
|
528
|
|
|
2,463
|
|
||
|
|
$
|
147,700
|
|
|
$
|
34,477
|
|
|
Managed Program
|
|
Rate
|
|
Payable
|
|
Description
|
|
CPA
®
:16 – Global
|
|
0.5%
|
|
2014 in cash; 2015 N/A
|
|
Rate is based on adjusted invested assets
|
|
CPA
®
:17 – Global
|
|
0.5% - 1.75%
|
|
2014 in shares of its common stock; 2015 50% in cash and 50% in shares of its common stock
|
|
Rate depends on the type of investment and is based on the average market or average equity value, as applicable
|
|
CPA
®
:18 – Global
|
|
0.5% - 1.5%
|
|
2014 and 2015 in shares of its class A common stock
|
|
Rate depends on the type of investment and is based on the average market or average equity value, as applicable
|
|
CWI 1
|
|
0.5%
|
|
2014 in shares of its common stock; 2015 in cash
|
|
Rate is based on the average market value of the investment
|
|
CWI 2
|
|
0.55%
|
|
2014 N/A; 2015 in shares of its class A common stock
|
|
Rate is based on the average market value of the investment
|
|
CCIF
|
|
1.75% - 2.00%
|
|
We have elected to waive all asset management fees until the day before either of the CCIF Feeder Funds initially acquires CCIF’s common shares
|
|
Based on the average of gross assets at fair value; we are required to pay 50% of the asset management revenue we receive to the subadvisor
|
|
|
W. P. Carey 9/30/2015 10-Q
–
16
|
|
Managed Program
|
|
Rate
|
|
Payable
|
|
Description
|
|
CPA
®
:17 – Global
|
|
1% - 1.75%, 4.5%
|
|
In cash; for non net-lease investments, 1% - 1.75% upon completion; for net-lease investments, 2.5% upon completion, with 2% deferred and payable in three interest-bearing annual installments
|
|
Based on the total aggregate cost of the net-lease investments made; also based on the total aggregate cost of the non net-lease investments made; total limited to 6% of the contract prices in aggregate
|
|
CPA
®
:18 – Global
|
|
4.5%
|
|
In cash; for net-lease investments, 2.5% upon completion, with 2% deferred and payable in three interest-bearing annual installments
|
|
Based on the total aggregate cost of the net-lease investments made; total limited to 6% of the contract prices in aggregate
|
|
CWI REITs
|
|
2.5%
|
|
In cash upon completion
|
|
Based on the total aggregate cost of the lodging investments made; loan refinancing transactions up to 1% of the principal amount; total limited to 6% of the contract prices in aggregate
|
|
Managed Program
|
|
Rate
|
|
Payable
|
|
Description
|
|
CPA
®
:18 – Global and CWI 2 Class A Shares, and CWI 1 Common Stock
|
|
$0.70
|
|
In cash upon share settlement; 100% re-allowed to broker-dealers
|
|
Per share sold
|
|
CPA
®
:18 – Global Class C Shares
|
|
$0.14
|
|
In cash upon share settlement; 100% re-allowed to broker-dealers
|
|
Per share sold
|
|
CWI 2 Class T Shares
|
|
$0.19
|
|
In cash upon share settlement; 100% re-allowed to broker-dealers
|
|
Per share sold
|
|
CCIF Feeder Funds
|
|
0% - 3%
|
|
In cash upon share settlement; 100% re-allowed to broker-dealers
|
|
Based on the selling price of each share sold
|
|
Managed Program
|
|
Rate
|
|
Payable
|
|
Description
|
|
CPA
®
:18 – Global and CWI 2 Class A Shares, and CWI 1 Common Stock
|
|
$0.30
|
|
Per share sold
|
|
In cash upon share settlement; a portion may be re-allowed to broker-dealers
|
|
CPA
®
:18 – Global Class C Shares
|
|
$0.21
|
|
Per share sold
|
|
In cash upon share settlement; a portion may be re-allowed to broker-dealers
|
|
CWI 2 Class T Shares
|
|
$0.26
|
|
Per share sold
|
|
In cash upon share settlement; a portion may be re-allowed to broker-dealers
|
|
CCIF Feeder Funds
|
|
2.75% - 3.0%
|
|
Based on the selling price of each share sold
|
|
In cash upon share settlement; a portion may be re-allowed to broker-dealers
|
|
|
W. P. Carey 9/30/2015 10-Q
–
17
|
|
Managed Program
|
|
Rate
|
|
Payable
|
|
Description
|
|
CPA
®
:18 – Global Class C Shares
|
|
1.0%
|
|
Accrued daily and payable quarterly in arrears in cash; 100% re-allowed to selected dealers
|
|
Based on the purchase price per share sold or, once reported, the NAV; cease paying when underwriting compensation from all sources equals 10% of gross offering proceeds
|
|
CWI 2 Class T Shares
|
|
1.0%
|
|
Accrued daily and payable quarterly in arrears in cash; 100% re-allowed to selected dealers
|
|
Limited to six years and 10% of gross offering proceeds
|
|
Managed Program
|
|
Payable
|
|
Description
|
|
CPA
®
:17 – Global and CPA
®
:18 – Global
|
|
In cash
|
|
Personnel and overhead costs, excluding those related to our legal transactions group, are charged to the CPA
®
REITs based on the average of the trailing 12-month aggregate reported revenues of the CPA
®
REITs, the CWI REITs, and us, and for 2015, are capped at 2.4% of each CPA
®
REIT’s pro rata lease revenues; for the legal transactions group, costs are charged according to a fee schedule
|
|
CWI 1
|
|
2014 in shares of its common stock; 2015 in cash
|
|
Actual expenses incurred; allocated between the CWI REITs based on the percentage of their total pro rata hotel revenues for the most recently completed quarter
|
|
CWI 2
|
|
2014 N/A; 2015 in cash
|
|
Actual expenses incurred; allocated between the CWI REITs based on the percentage of their total pro rata hotel revenues for the most recently completed quarter
|
|
CCIF and CCIF Feeder Funds
|
|
2014 N/A; 2015 in cash
|
|
Actual expenses incurred
|
|
Managed Program
|
|
Payable
|
|
Description
|
|
CPA
®
:18 – Global and CWI 2
|
|
In cash; within 60 days after the end of the quarter in which the offering terminates
|
|
Actual costs incurred from 1.5% through 4.0% of the gross offering proceeds, depending on the amount raised
|
|
CWI 1
|
|
In cash; within 60 days after the end of the quarter in which the offering terminates
|
|
Actual costs incurred up to 4.0% of the gross offering proceeds
|
|
CCIF and CCIF Feeder Funds
|
|
In cash; payable monthly
|
|
Up to 1.5% of the gross offering proceeds
|
|
|
W. P. Carey 9/30/2015 10-Q
–
18
|
|
|
|
|
|
|
|
|
|
Carrying Amount at
|
||||||||
|
Managed Program
|
|
Principal Amount
|
|
Issue Date
|
|
Maturity Date
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||
|
CWI 2
|
|
$
|
37,170
|
|
|
4/1/2015
|
|
3/31/2016
|
|
$
|
12,170
|
|
|
—
|
|
|
|
CWI 2
|
|
65,277
|
|
|
5/1/2015
|
|
12/30/2015
|
|
65,277
|
|
|
—
|
|
|||
|
CCIF
|
|
10,000
|
|
|
5/28/2015
|
|
12/30/2015
|
|
10,000
|
|
|
—
|
|
|||
|
CCIF
|
|
10,000
|
|
|
6/10/2015
|
|
12/30/2015
|
|
10,000
|
|
|
—
|
|
|||
|
CCIF
|
|
5,000
|
|
|
7/15/2015
|
|
12/30/2015
|
|
5,000
|
|
|
|
||||
|
CCIF
|
|
3,000
|
|
|
9/30/2015
|
|
12/30/2015
|
|
3,000
|
|
|
|
||||
|
Principal
|
|
|
|
|
|
|
|
105,447
|
|
|
—
|
|
||||
|
Accrued interest
|
|
|
|
|
|
|
|
558
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
$
|
106,005
|
|
|
$
|
—
|
|
||
|
|
W. P. Carey 9/30/2015 10-Q
–
19
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Land
|
$
|
1,179,423
|
|
|
$
|
1,146,704
|
|
|
Buildings
|
4,116,644
|
|
|
3,829,981
|
|
||
|
Real estate under construction
|
1,715
|
|
|
29,997
|
|
||
|
Less: Accumulated depreciation
|
(343,922
|
)
|
|
(253,627
|
)
|
||
|
|
$
|
4,953,860
|
|
|
$
|
4,753,055
|
|
|
•
|
an investment of
$345.9 million
for
73
auto dealership properties in various locations in the United Kingdom on January 28, 2015;
|
|
•
|
an investment of
$42.4 million
for a logistics facility in Rotterdam, the Netherlands on February 11, 2015;
|
|
•
|
an investment of
$23.3 million
for a retail facility in Bad Fischau, Austria on April 10, 2015;
|
|
•
|
an investment of
$26.3 million
for a logistics facility in Oskarshamn, Sweden on June 17, 2015; and
|
|
•
|
an investment of
$41.2 million
for three truck and bus service facilities in Gersthofen and Senden, Germany on August 12, 2015 and Leopoldsdorf, Austria on August 24, 2015.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
20
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Land
|
$
|
6,570
|
|
|
$
|
7,074
|
|
|
Buildings
|
76,078
|
|
|
77,811
|
|
||
|
Less: Accumulated depreciation
|
(7,744
|
)
|
|
(4,866
|
)
|
||
|
|
$
|
74,904
|
|
|
$
|
80,019
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Real estate, net
|
$
|
4,863
|
|
|
$
|
5,969
|
|
|
Above-market rent intangible assets, net
|
—
|
|
|
838
|
|
||
|
In-place lease intangible assets, net
|
—
|
|
|
448
|
|
||
|
Assets held for sale
|
$
|
4,863
|
|
|
$
|
7,255
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
21
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Minimum lease payments receivable
|
$
|
830,831
|
|
|
$
|
904,788
|
|
|
Unguaranteed residual value
|
783,553
|
|
|
818,334
|
|
||
|
|
1,614,384
|
|
|
1,723,122
|
|
||
|
Less: unearned income
|
(834,145
|
)
|
|
(906,896
|
)
|
||
|
|
$
|
780,239
|
|
|
$
|
816,226
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
22
|
|
|
|
Number of Tenants / Obligors at
|
|
Carrying Value at
|
||||||||
|
Internal Credit Quality Indicator
|
|
September 30, 2015
|
|
December 31, 2014
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
1
|
|
2
|
|
3
|
|
$
|
90,880
|
|
|
$
|
79,343
|
|
|
2
|
|
3
|
|
4
|
|
53,636
|
|
|
37,318
|
|
||
|
3
|
|
23
|
|
22
|
|
525,521
|
|
|
592,631
|
|
||
|
4
|
|
6
|
|
7
|
|
120,959
|
|
|
127,782
|
|
||
|
5
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
|
$
|
790,996
|
|
|
$
|
837,074
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Proportionate share of (losses) earnings from equity investments in the Managed Programs
|
$
|
(431
|
)
|
|
$
|
381
|
|
|
$
|
565
|
|
|
$
|
1,930
|
|
|
Amortization of basis differences on equity investments in the Managed Programs
|
(208
|
)
|
|
(140
|
)
|
|
(582
|
)
|
|
(648
|
)
|
||||
|
Other-than-temporary impairment charges on the Special Member Interest in CPA
®
:16 – Global’s operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
(735
|
)
|
||||
|
Distributions of Available Cash (
Note 5
)
|
10,182
|
|
|
7,893
|
|
|
28,244
|
|
|
23,574
|
|
||||
|
Deferred revenue earned (
Note 5
)
|
—
|
|
|
—
|
|
|
—
|
|
|
786
|
|
||||
|
Total equity earnings from the Managed Programs
|
9,543
|
|
|
8,134
|
|
|
28,227
|
|
|
24,907
|
|
||||
|
Equity earnings from other equity investments
|
4,034
|
|
|
3,507
|
|
|
13,188
|
|
|
11,124
|
|
||||
|
Amortization of basis differences on other equity investments
|
(942
|
)
|
|
(31
|
)
|
|
(2,785
|
)
|
|
(707
|
)
|
||||
|
Equity in earnings of equity method investments in the Managed Programs and real estate
|
$
|
12,635
|
|
|
$
|
11,610
|
|
|
$
|
38,630
|
|
|
$
|
35,324
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
23
|
|
|
|
% of Outstanding Shares Owned at
|
|
Carrying Amount of Investment at
|
||||||||||
|
Fund
|
|
September 30, 2015
|
|
December 31, 2014
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||
|
CPA
®
:17 – Global
(a)
|
|
2.994
|
%
|
|
2.676
|
%
|
|
$
|
85,437
|
|
|
$
|
79,429
|
|
|
CPA
®
:17 – Global operating partnership
(b)
|
|
0.009
|
%
|
|
0.009
|
%
|
|
—
|
|
|
—
|
|
||
|
CPA
®
:18 – Global
(c)
|
|
0.571
|
%
|
|
0.221
|
%
|
|
7,658
|
|
|
2,784
|
|
||
|
CPA
®
:18 – Global operating partnership
(d)
|
|
0.034
|
%
|
|
0.034
|
%
|
|
1,914
|
|
|
209
|
|
||
|
CWI 1
|
|
1.139
|
%
|
|
1.088
|
%
|
|
12,920
|
|
|
13,940
|
|
||
|
CWI 1 operating partnership
(e)
|
|
0.015
|
%
|
|
0.015
|
%
|
|
—
|
|
|
—
|
|
||
|
CWI 2
(f)
|
|
0.630
|
%
|
|
—
|
%
|
|
523
|
|
|
—
|
|
||
|
CWI 2 operating partnership
(g)
|
|
0.015
|
%
|
|
—
|
%
|
|
300
|
|
|
—
|
|
||
|
CCIF
(h)
|
|
50.000
|
%
|
|
50.000
|
%
|
|
24,158
|
|
|
25,000
|
|
||
|
|
|
|
|
|
|
$
|
132,910
|
|
|
$
|
121,362
|
|
||
|
(a)
|
Carrying value at
September 30, 2015
includes asset management fees receivable, for which
127,279
shares of CPA
®
:17 – Global common stock were issued during the fourth quarter of 2015. We received distributions from this investment during the
nine months ended September 30, 2015
and
2014
of
$4.5 million
and
$3.3 million
, respectively.
|
|
(b)
|
We received distributions from this investment during the
nine months ended September 30, 2015
and
2014
of
$17.7 million
and
$15.4 million
, respectively.
|
|
(c)
|
Carrying value at
September 30, 2015
includes asset management fees receivable, for which
71,633
shares of CPA
®
:18 – Global class A common stock were issued during the fourth quarter of 2015.
|
|
(d)
|
We received distributions from this investment during the
nine months ended September 30, 2015
and
2014
of
$2.3 million
and
$1.2 million
, respectively.
|
|
(e)
|
We received distributions from this investment during the
nine months ended September 30, 2015
and
2014
of
$6.4 million
and
$2.2 million
, respectively.
|
|
(f)
|
On May 30, 2014, we purchased
22,222
shares of CWI 2’s class A common stock, par value
$0.001
per share, for an aggregate purchase price of
$0.2 million
. On May 15, 2015, upon CWI 2 reaching its minimum offering proceeds and admitting new stockholders, we began to account for our interest in CWI 2 under the equity method of accounting (
Note 3
). As of
September 30, 2015
, we had not received any distributions from this investment. The carrying value at
September 30, 2015
includes asset management fees receivable, for which
10,009
shares of class A common stock of CWI 2 were issued during the fourth quarter of 2015.
|
|
(g)
|
On March 27, 2015, we purchased a
0.015%
special general partnership interest in CWI 2 operating partnership for
$0.3 million
. This special general partnership interest entitles us to receive distributions of our proportionate share of earnings up to
10%
of the Available Cash from CWI 2’s operating partnership (
Note 5
). During the
nine months ended September 30, 2015
, we received
$0.2 million
of distributions from this investment.
|
|
(h)
|
As of
September 30, 2015
, CCIF had not yet admitted any additional shareholders other than our third-party investment partner (
Note 1
).
|
|
|
W. P. Carey 9/30/2015 10-Q
–
24
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Real estate, net
|
$
|
6,599,264
|
|
|
$
|
5,969,011
|
|
|
Other assets
|
2,542,255
|
|
|
2,293,065
|
|
||
|
Total assets
|
9,141,519
|
|
|
8,262,076
|
|
||
|
Debt
|
(4,193,290
|
)
|
|
(3,387,795
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
(592,369
|
)
|
|
(496,857
|
)
|
||
|
Total liabilities
|
(4,785,659
|
)
|
|
(3,884,652
|
)
|
||
|
Noncontrolling interests
|
(262,063
|
)
|
|
(170,249
|
)
|
||
|
Stockholders’ equity
|
$
|
4,093,797
|
|
|
$
|
4,207,175
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
(a)
|
|
2015
|
|
2014
(a)
|
||||||||
|
Revenues
|
$
|
309,805
|
|
|
$
|
210,000
|
|
|
$
|
840,889
|
|
|
$
|
602,122
|
|
|
Expenses
|
(292,522
|
)
|
|
(200,446
|
)
|
|
(804,989
|
)
|
|
(576,256
|
)
|
||||
|
Income from continuing operations
|
$
|
17,283
|
|
|
$
|
9,554
|
|
|
$
|
35,900
|
|
|
$
|
25,866
|
|
|
Net income attributable to the Managed Programs
(b) (c)
|
$
|
8,747
|
|
|
$
|
2,519
|
|
|
$
|
2,365
|
|
|
$
|
2,420
|
|
|
(a)
|
Reflects revisions of amounts previously recorded by CPA
®
:17 – Global and CPA
®
:18 – Global.
|
|
(b)
|
Inclusive of impairment charges recognized by the Managed Programs totaling
$1.0 million
during the
nine months ended September 30,
2015
and
$0.1 million
for each of the three and nine months ended September 30, 2014. There were no such impairment charges recognized by the Managed Programs for the three months ending September 30, 2015. These impairment charges reduced our income earned from these investments by less than
$0.1 million
during the
nine months ended September 30,
2015
, and by less than $0.1 million during each of the
three and nine months ended September 30,
2014
.
|
|
(c)
|
Amounts included net gains on sale of real estate recorded by the Managed REITs totaling
$6.7 million
and
$8.9 million
for the
three and nine months ended September 30,
2015
, respectively, and
$0.8 million
and
$13.3 million
for the
three and nine months ended September 30,
2014
, respectively. Net income attributable to the Managed Programs for the
three and nine months ended September 30,
2015
was also negatively impacted by the increase in acquisition-related fees and expenses incurred on investments accounted for as business combinations as a result of higher investment volume during the current year periods as compared to the same periods in the prior year.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
25
|
|
|
|
|
|
Ownership Interest at
|
|
Carrying Value at
|
||||||
|
Lessee
|
|
Co-owner
|
|
September 30, 2015
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Existing Equity Investments
(a) (b)
|
|
|
|
|
|
|
|
|
||||
|
Waldaschaff Automotive GmbH and Wagon Automotive Nagold GmbH
(c)
|
|
CPA
®
:17 – Global
|
|
33%
|
|
$
|
9,733
|
|
|
$
|
6,949
|
|
|
C1000 Logistiek Vastgoed B.V.
(d)
|
|
CPA
®
:17 – Global
|
|
15%
|
|
9,624
|
|
|
11,192
|
|
||
|
Wanbishi Archives Co. Ltd.
|
|
CPA
®
:17 – Global
|
|
3%
|
|
330
|
|
|
341
|
|
||
|
|
|
|
|
|
|
19,687
|
|
|
18,482
|
|
||
|
Equity Investments Acquired in the CPA
®
:16 Merger
|
|
|
|
|
|
|||||||
|
The New York Times Company
|
|
CPA
®
:17 – Global
|
|
45%
|
|
71,377
|
|
|
72,476
|
|
||
|
Frontier Spinning Mills, Inc.
(e)
|
|
CPA
®
:17 – Global
|
|
40%
|
|
24,199
|
|
|
15,609
|
|
||
|
Actebis Peacock GmbH
(a) (f)
|
|
CPA
®
:17 – Global
|
|
30%
|
|
12,605
|
|
|
6,369
|
|
||
|
|
|
|
|
|
|
108,181
|
|
|
94,454
|
|
||
|
Recently Acquired Equity Investment
|
|
|
|
|
|
|
|
|
||||
|
Beach House JV, LLC
(g)
|
|
Third Party
|
|
N/A
(d)
|
|
15,105
|
|
|
15,105
|
|
||
|
|
|
|
|
|
|
$
|
142,973
|
|
|
$
|
128,041
|
|
|
(a)
|
The carrying value of this investment is affected by fluctuations in the exchange rate of the foreign currency.
|
|
(b)
|
Represents equity investments we acquired prior to January 1, 2014.
|
|
(c)
|
In the second quarter of 2015, we recognized equity income of approximately
$2.1 million
, representing our share of the bankruptcy proceeds received by the jointly-owned investment. The proceeds were used to repay the mortgage loan encumbering the two properties owned by the jointly-owned investment in the amount of
$14.3 million
, of which our share was
$4.7 million
, in the third quarter of 2015.
|
|
(d)
|
This investment represents a tenancy-in-common interest, whereby the property is encumbered by the debt for which we are jointly and severally liable. For this investment, the co-obligor is CPA
®
:17 – Global and the amount due under the arrangement was approximately
$75.0 million
at
September 30, 2015
. Of this amount,
$11.3 million
represents the amount we agreed to pay and is included within the carrying value of the investment at
September 30, 2015
.
|
|
(e)
|
We made a contribution of
$8.6 million
in the second quarter of 2015 to this jointly-owned investment to repay the related non-recourse mortgage loan.
|
|
(f)
|
We made a contribution of
$6.2 million
in the third quarter of 2015 to this jointly-owned investment to repay the related non-recourse mortgage loan.
|
|
(g)
|
In March 2014, we received a preferred equity position in Beach House JV, LLC as part of the sale of the Soho House investment. During the
nine months ended
September 30, 2015
, we recognized
$1.0 million
of income and distributions related to this investment, which is included in Equity in earnings of equity method investments in the Managed Programs and real estate in the consolidated financial statements.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
26
|
|
|
Weighted-Average Life
|
|
Amount
|
||
|
Amortizable Intangible Assets
|
|
|
|
||
|
In-place lease
|
12.9
|
|
$
|
70,411
|
|
|
Above-market rent
|
15.1
|
|
29,554
|
|
|
|
Below-market ground lease
|
73.4
|
|
6,963
|
|
|
|
|
|
|
$
|
106,928
|
|
|
|
|
|
|
||
|
Amortizable Intangible Liabilities
|
|
|
|
||
|
Below-market rent
|
14.6
|
|
$
|
(6,492
|
)
|
|
|
Real Estate Ownership
|
|
Investment Management
|
|
Total
|
||||||
|
Balance at January 1, 2015
|
$
|
628,808
|
|
|
$
|
63,607
|
|
|
$
|
692,415
|
|
|
Foreign currency translation adjustments and other
|
(8,330
|
)
|
|
—
|
|
|
(8,330
|
)
|
|||
|
Acquisition of investment accounted for as business combination
|
1,704
|
|
|
—
|
|
|
1,704
|
|
|||
|
Allocation of goodwill to the cost basis of properties sold or classified as held-for-sale
|
(1,213
|
)
|
|
—
|
|
|
(1,213
|
)
|
|||
|
Balance at September 30, 2015
|
$
|
620,969
|
|
|
$
|
63,607
|
|
|
$
|
684,576
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
27
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
|
Amortizable Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Management contracts
|
$
|
32,765
|
|
|
$
|
(32,765
|
)
|
|
$
|
—
|
|
|
$
|
32,765
|
|
|
$
|
(32,765
|
)
|
|
$
|
—
|
|
|
Internal-use software development costs
|
19,033
|
|
|
(1,529
|
)
|
|
17,504
|
|
|
17,584
|
|
|
(26
|
)
|
|
17,558
|
|
||||||
|
|
51,798
|
|
|
(34,294
|
)
|
|
17,504
|
|
|
50,349
|
|
|
(32,791
|
)
|
|
17,558
|
|
||||||
|
Lease Intangibles:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
In-place lease and tenant relationship
|
1,206,398
|
|
|
(277,436
|
)
|
|
928,962
|
|
|
1,185,692
|
|
|
(191,873
|
)
|
|
993,819
|
|
||||||
|
Above-market rent
|
655,288
|
|
|
(162,534
|
)
|
|
492,754
|
|
|
639,370
|
|
|
(116,573
|
)
|
|
522,797
|
|
||||||
|
Below-market ground lease
|
22,626
|
|
|
(768
|
)
|
|
21,858
|
|
|
17,771
|
|
|
(435
|
)
|
|
17,336
|
|
||||||
|
|
1,884,312
|
|
|
(440,738
|
)
|
|
1,443,574
|
|
|
1,842,833
|
|
|
(308,881
|
)
|
|
1,533,952
|
|
||||||
|
Unamortizable Goodwill and Indefinite-Lived Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Goodwill
|
684,576
|
|
|
—
|
|
|
684,576
|
|
|
692,415
|
|
|
—
|
|
|
692,415
|
|
||||||
|
Trade name
|
3,975
|
|
|
—
|
|
|
3,975
|
|
|
3,975
|
|
|
—
|
|
|
3,975
|
|
||||||
|
|
688,551
|
|
|
—
|
|
|
688,551
|
|
|
696,390
|
|
|
—
|
|
|
696,390
|
|
||||||
|
Total intangible assets
|
$
|
2,624,661
|
|
|
$
|
(475,032
|
)
|
|
$
|
2,149,629
|
|
|
$
|
2,589,572
|
|
|
$
|
(341,672
|
)
|
|
$
|
2,247,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortizable Intangible Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Below-market rent
|
$
|
(171,809
|
)
|
|
$
|
34,371
|
|
|
$
|
(137,438
|
)
|
|
$
|
(169,231
|
)
|
|
$
|
23,039
|
|
|
$
|
(146,192
|
)
|
|
Above-market ground lease
|
(13,117
|
)
|
|
1,619
|
|
|
(11,498
|
)
|
|
(13,311
|
)
|
|
1,144
|
|
|
(12,167
|
)
|
||||||
|
|
(184,926
|
)
|
|
35,990
|
|
|
(148,936
|
)
|
|
(182,542
|
)
|
|
24,183
|
|
|
(158,359
|
)
|
||||||
|
Unamortizable Intangible Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Below-market purchase option
|
(16,711
|
)
|
|
—
|
|
|
(16,711
|
)
|
|
(16,711
|
)
|
|
—
|
|
|
(16,711
|
)
|
||||||
|
Total intangible liabilities
|
$
|
(201,637
|
)
|
|
$
|
35,990
|
|
|
$
|
(165,647
|
)
|
|
$
|
(199,253
|
)
|
|
$
|
24,183
|
|
|
$
|
(175,070
|
)
|
|
Years Ending December 31,
|
|
Net Decrease in
Lease Revenues
|
|
Increase to Amortization/
Property Expenses
|
|
Net
|
||||||
|
2015 (remainder)
|
|
$
|
13,705
|
|
|
$
|
28,290
|
|
|
$
|
41,995
|
|
|
2016
|
|
53,226
|
|
|
112,271
|
|
|
165,497
|
|
|||
|
2017
|
|
50,578
|
|
|
108,917
|
|
|
159,495
|
|
|||
|
2018
|
|
47,388
|
|
|
99,682
|
|
|
147,070
|
|
|||
|
2019
|
|
43,454
|
|
|
94,175
|
|
|
137,629
|
|
|||
|
Thereafter
|
|
146,965
|
|
|
513,491
|
|
|
660,456
|
|
|||
|
Total
|
|
$
|
355,316
|
|
|
$
|
956,826
|
|
|
$
|
1,312,142
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
28
|
|
|
W. P. Carey 9/30/2015 10-Q
–
29
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Level
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Non-recourse debt, net
(a)
|
3
|
|
$
|
2,412,612
|
|
|
$
|
2,436,124
|
|
|
$
|
2,532,683
|
|
|
$
|
2,574,437
|
|
|
Senior Unsecured Notes, net
(b)
|
2
|
|
1,502,007
|
|
|
1,465,694
|
|
|
498,345
|
|
|
527,029
|
|
||||
|
Senior Unsecured Credit Facility
(c)
|
2
|
|
685,489
|
|
|
685,489
|
|
|
1,057,518
|
|
|
1,057,519
|
|
||||
|
Notes receivable from affiliates
(d)
|
3
|
|
106,005
|
|
|
106,005
|
|
|
—
|
|
|
—
|
|
||||
|
Deferred acquisition fees receivable
(e)
|
3
|
|
28,382
|
|
|
28,023
|
|
|
26,913
|
|
|
28,027
|
|
||||
|
Notes receivable
(a)
|
3
|
|
10,756
|
|
|
9,254
|
|
|
20,848
|
|
|
19,604
|
|
||||
|
(a)
|
We determined the estimated fair value of these financial instruments using a discounted cash flow model with rates that take into account the credit of the tenant/obligor, where applicable, and interest rate risk. We also considered the value of the underlying collateral, taking into account the quality of the collateral, the credit quality of the tenant/obligor, the time until maturity and the current market interest rate.
|
|
(b)
|
We determined the estimated fair value of the Senior Unsecured Notes (
Note 12
) using quoted market prices in an open market with limited trading volume.
|
|
(c)
|
We determined the estimated fair value of our Senior Unsecured Credit Facility (
Note 12
) using a discounted cash flow model with rates that take into account the market-based credit spread and our credit rating.
|
|
(d)
|
We determined the estimated fair values of these notes receivable, which approximate their carrying values, based on the assumption that the notes receivable are priced at par due to their maturity dates of less than one year.
|
|
(e)
|
We determined the estimated fair value of our deferred acquisition fees receivable based on an estimate of discounted cash flows using two significant unobservable inputs, which are the leverage adjusted unsecured spread of
203
-
213 basis points
and an illiquidity adjustment of
75 basis points
at
September 30, 2015
. Significant increases or decreases to these inputs in isolation would result in a significant change in the fair value measurement.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
30
|
|
|
Three Months Ended September 30, 2015
|
|
Three Months Ended September 30, 2014
|
||||||||||||
|
|
Fair Value
Measurements
|
|
Total Impairment
Charges
|
|
Fair Value
Measurements |
|
Total Impairment
Charges |
||||||||
|
Impairment Charges
|
|
|
|
|
|
|
|
||||||||
|
Real estate
|
$
|
46,608
|
|
|
$
|
19,438
|
|
|
$
|
6,665
|
|
|
$
|
3,472
|
|
|
Net investments in direct financing leases
|
—
|
|
|
—
|
|
|
3,157
|
|
|
753
|
|
||||
|
|
|
|
$
|
19,438
|
|
|
|
|
$
|
4,225
|
|
||||
|
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||||||
|
|
Fair Value
Measurements
|
|
Total Impairment
Charges
|
|
Fair Value
Measurements |
|
Total Impairment
Charges |
||||||||
|
Impairment Charges
|
|
|
|
|
|
|
|
||||||||
|
Real estate
|
$
|
52,684
|
|
|
$
|
22,711
|
|
|
$
|
6,665
|
|
|
$
|
5,538
|
|
|
Net investments in direct financing leases
|
—
|
|
|
—
|
|
|
3,157
|
|
|
753
|
|
||||
|
Equity investments in real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
||||
|
|
|
|
$
|
22,711
|
|
|
|
|
$
|
7,026
|
|
||||
|
|
W. P. Carey 9/30/2015 10-Q
–
31
|
|
|
W. P. Carey 9/30/2015 10-Q
–
32
|
|
Derivatives Designated as Hedging Instruments
|
|
Balance Sheet Location
|
|
Asset Derivatives Fair Value at
|
|
Liability Derivatives Fair Value at
|
||||||||||||
|
|
|
September 30, 2015
|
|
December 31, 2014
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||
|
Foreign currency forward contracts
|
|
Other assets, net
|
|
$
|
40,539
|
|
|
$
|
16,307
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreign currency collars
|
|
Other assets, net
|
|
4,543
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Interest rate swaps
|
|
Other assets, net
|
|
—
|
|
|
285
|
|
|
—
|
|
|
—
|
|
||||
|
Interest rate cap
|
|
Other assets, net
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Interest rate swaps
|
|
Accounts payable, accrued expenses and other liabilities
|
|
—
|
|
|
—
|
|
|
(6,352
|
)
|
|
(5,660
|
)
|
||||
|
Foreign currency collars
|
|
Accounts payable, accrued expenses and other liabilities
|
|
—
|
|
|
—
|
|
|
(257
|
)
|
|
—
|
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Stock warrants
|
|
Other assets, net
|
|
3,886
|
|
|
3,753
|
|
|
—
|
|
|
—
|
|
||||
|
Interest rate swaps
(a)
|
|
Accounts payable, accrued expenses and other liabilities
|
|
—
|
|
|
—
|
|
|
(3,768
|
)
|
|
(7,496
|
)
|
||||
|
Total derivatives
|
|
|
|
$
|
48,968
|
|
|
$
|
20,348
|
|
|
$
|
(10,377
|
)
|
|
$
|
(13,156
|
)
|
|
(a)
|
These interest rate swaps do not qualify for hedge accounting; however, they do protect against fluctuations in interest rates related to the underlying variable-rate debt.
|
|
|
|
Amount of (Loss) Gain Recognized on Derivatives in
Other Comprehensive (Loss) Income (Effective Portion)
(a)
|
||||||||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Derivatives in Cash Flow Hedging Relationships
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Foreign currency collars
|
|
$
|
2,028
|
|
|
$
|
—
|
|
|
$
|
4,094
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
|
(1,776
|
)
|
|
689
|
|
|
(1,620
|
)
|
|
(928
|
)
|
||||
|
Foreign currency forward contracts
|
|
1,056
|
|
|
15,372
|
|
|
15,109
|
|
|
12,256
|
|
||||
|
Interest rate caps
|
|
2
|
|
|
14
|
|
|
3
|
|
|
(7
|
)
|
||||
|
Derivatives in Net Investment Hedging Relationships
(b)
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency forward contracts
|
|
5,105
|
|
|
—
|
|
|
8,411
|
|
|
—
|
|
||||
|
Total
|
|
$
|
6,415
|
|
|
$
|
16,075
|
|
|
$
|
25,997
|
|
|
$
|
11,321
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
33
|
|
|
|
|
|
Amount of (Loss) Gain on Derivatives Reclassified from
Other Comprehensive Income (Loss) (Effective Portion)
(c)
|
||||||||||||||
|
Derivatives in Cash Flow Hedging Relationships
|
|
Location of Gain (Loss) Recognized in Income
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||
|
Foreign currency forward contracts
|
|
Other income and (expenses)
|
|
$
|
1,642
|
|
|
$
|
337
|
|
|
$
|
5,371
|
|
|
$
|
(487
|
)
|
|
Interest rate swaps and caps
|
|
Interest expense
|
|
(672
|
)
|
|
(661
|
)
|
|
(1,890
|
)
|
|
(2,024
|
)
|
||||
|
Foreign currency collars
|
|
Other income and (expenses)
|
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
||||
|
Total
|
|
|
|
$
|
970
|
|
|
$
|
(324
|
)
|
|
$
|
3,838
|
|
|
$
|
(2,511
|
)
|
|
(a)
|
Excludes net losses of less than
$0.1 million
and net gains of
$0.1 million
recognized on unconsolidated jointly-owned investments for the
three months ended September 30, 2015
and
2014
, respectively, and net gains of
$0.9 million
and
$0.3 million
for the
nine months ended September 30, 2015
and
2014
, respectively.
|
|
(b)
|
The effective portion of the change in fair value and the settlement of these contracts are reported in the foreign currency translation adjustment section of
Other comprehensive loss
until the underlying investment is sold, at which time we reclassify the gain or loss to earnings.
|
|
(c)
|
Excludes net gains recognized on unconsolidated jointly-owned investments of
$0.1 million
and
$0.4 million
for the
three and nine months ended September 30,
2014
, respectively. There were no such gains or losses recognized for the
three and nine months ended September 30,
2015
.
|
|
|
|
|
|
Amount of Gain (Loss) on Derivatives Recognized in Income
|
||||||||||||||
|
Derivatives Not in Cash Flow Hedging Relationships
|
|
Location of Gain (Loss) Recognized in Income
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||
|
Interest rate swaps
|
|
Interest expense
|
|
$
|
1,013
|
|
|
$
|
1,007
|
|
|
$
|
3,097
|
|
|
$
|
1,992
|
|
|
Foreign currency collars
|
|
Other income and (expenses)
|
|
238
|
|
|
—
|
|
|
243
|
|
|
—
|
|
||||
|
Foreign currency forwards
|
|
Other income and (expenses)
|
|
52
|
|
|
—
|
|
|
(296
|
)
|
|
—
|
|
||||
|
Stock warrants
|
|
Other income and (expenses)
|
|
—
|
|
|
268
|
|
|
134
|
|
|
134
|
|
||||
|
Derivatives in Cash Flow Hedging Relationships
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
(a)
|
|
Interest expense
|
|
140
|
|
|
—
|
|
|
476
|
|
|
—
|
|
||||
|
Foreign currency forward contracts
|
|
Other income and (expenses)
|
|
68
|
|
|
—
|
|
|
71
|
|
|
—
|
|
||||
|
Foreign currency collars
|
|
Other income and (expenses)
|
|
41
|
|
|
—
|
|
|
64
|
|
|
—
|
|
||||
|
Total
|
|
|
|
$
|
1,552
|
|
|
$
|
1,275
|
|
|
$
|
3,789
|
|
|
$
|
2,126
|
|
|
(a)
|
Relates to the ineffective portion of the hedging relationship.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
34
|
|
|
|
Number of Instruments
|
|
Notional
Amount
|
|
Fair Value at
September 30, 2015
(a)
|
||||
|
Interest Rate Derivatives
|
|
|
|
|||||||
|
Designated as Cash Flow Hedging Instruments
|
|
|
|
|
|
|
|
|||
|
Interest rate swaps
|
|
13
|
|
123,141
|
|
USD
|
|
$
|
(5,673
|
)
|
|
Interest rate swaps
|
|
1
|
|
6,035
|
|
EUR
|
|
(679
|
)
|
|
|
Interest rate cap
(b)
|
|
1
|
|
42,554
|
|
EUR
|
|
—
|
|
|
|
Not Designated as Cash Flow Hedging Instruments
|
|
|
|
|
|
|
|
|||
|
Interest rate swaps
(c)
|
|
3
|
|
105,442
|
|
EUR
|
|
(3,752
|
)
|
|
|
Interest rate swaps
(c)
|
|
1
|
|
3,160
|
|
USD
|
|
(16
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(10,120
|
)
|
|
|
(a)
|
Fair value amounts are based on the exchange rate of the euro at
September 30, 2015
, as applicable.
|
|
(b)
|
The applicable interest rate of the related debt was
0.9%
, which was below the strike price of the cap of
3.0%
at
September 30, 2015
.
|
|
(c)
|
These interest rate swaps do not qualify for hedge accounting; however, they do protect against fluctuations in interest rates related to the underlying variable-rate debt.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
35
|
|
|
|
Number of Instruments
|
|
Notional
Amount |
|
Fair Value at
September 30, 2015
(a)
|
||||
|
Foreign Currency Derivatives
|
|
|
|
|||||||
|
Designated as Cash Flow Hedging Instruments
|
|
|
|
|
|
|
|
|||
|
Foreign currency forward contracts
|
|
56
|
|
134,974
|
|
EUR
|
|
$
|
26,092
|
|
|
Foreign currency forward contracts
|
|
17
|
|
21,502
|
|
AUD
|
|
3,079
|
|
|
|
Foreign currency collars
|
|
23
|
|
92,375
|
|
EUR
|
|
2,426
|
|
|
|
Foreign currency collars
|
|
24
|
|
50,750
|
|
GBP
|
|
1,860
|
|
|
|
Foreign currency forward contracts
|
|
13
|
|
6,960
|
|
GBP
|
|
392
|
|
|
|
Designated as Net Investment Hedging Instruments
|
|
|
|
|
|
|
|
|||
|
Foreign currency forward contracts
|
|
5
|
|
84,522
|
|
AUD
|
|
10,976
|
|
|
|
|
|
|
|
|
|
|
$
|
44,825
|
|
|
|
(a)
|
Fair value amounts are based on the applicable exchange rate of the foreign currency at
September 30, 2015
.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
36
|
|
Notes
|
|
Issue Date
|
|
Principal Amount
|
|
Price of Par Value
|
|
Discount
|
|
Effective Interest Rate
|
|
Coupon Rate
|
|
Maturity Date
|
|||||||
|
4.6% Senior Notes
|
|
3/14/2014
|
|
$
|
500.0
|
|
|
99.639
|
%
|
|
$
|
1.8
|
|
|
4.645
|
%
|
|
4.6
|
%
|
|
4/1/2024
|
|
2.0% Senior Euro Notes
(a)
|
|
1/21/2015
|
|
€
|
500.0
|
|
|
99.220
|
%
|
|
$
|
4.6
|
|
|
2.107
|
%
|
|
2.0
|
%
|
|
1/20/2023
|
|
4.0% Senior Notes
(a)
|
|
1/26/2015
|
|
$
|
450.0
|
|
|
99.372
|
%
|
|
$
|
2.8
|
|
|
4.077
|
%
|
|
4.0
|
%
|
|
2/1/2025
|
|
(a)
|
Proceeds from the issuances of these notes were used primarily to partially pay down the amounts then outstanding under our Revolver.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
37
|
|
Years Ending December 31,
|
|
Total
(a)
|
||
|
2015 (remainder)
|
|
$
|
167,413
|
|
|
2016
(b)
|
|
583,195
|
|
|
|
2017
|
|
722,388
|
|
|
|
2018
(c)
|
|
704,286
|
|
|
|
2019
|
|
99,128
|
|
|
|
Thereafter through 2038
(d)
|
|
2,326,746
|
|
|
|
|
|
4,603,156
|
|
|
|
Unamortized discount, net
(e)
|
|
(3,048
|
)
|
|
|
Total
|
|
$
|
4,600,108
|
|
|
(a)
|
Certain amounts are based on the applicable foreign currency exchange rate at
September 30, 2015
.
|
|
(b)
|
Includes
$250.0 million
outstanding under our Term Loan Facility at
September 30, 2015
, which is scheduled to mature on January 31, 2016. However, we have two options to extend the maturity, each by an additional year, and are currently exploring our options in this regard.
|
|
(c)
|
Includes
$435.5 million
outstanding under our Revolver at
September 30, 2015
, which is scheduled to mature on January 31, 2018 unless extended pursuant to its terms.
|
|
(d)
|
Includes
$1.5 billion
of outstanding Senior Unsecured Notes, which are scheduled to mature during 2023 through 2025.
|
|
(e)
|
Represents the unamortized discount on the Senior Unsecured Notes of
$8.1 million
partially offset by unamortized premium of
$5.1 million
in the aggregate resulting from the assumption of property-level debt in connection with the CPA
®
:15 Merger and CPA
®
:16 Merger.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
38
|
|
|
RSA and RSU Awards
|
|
PSU Awards
|
||||||||||
|
|
Shares
|
|
Weighted-Average
Grant Date
Fair Value
|
|
Shares
|
|
Weighted-Average
Grant Date Fair Value |
||||||
|
Nonvested at January 1, 2015
|
442,502
|
|
|
$
|
53.03
|
|
|
877,641
|
|
|
$
|
32.06
|
|
|
Granted
(a)
|
189,893
|
|
|
69.92
|
|
|
65,277
|
|
|
85.61
|
|
||
|
Vested
(b)
|
(264,628
|
)
|
|
49.23
|
|
|
(792,465
|
)
|
|
56.27
|
|
||
|
Forfeited
|
(10,391
|
)
|
|
66.56
|
|
|
—
|
|
|
—
|
|
||
|
Adjustment
(c)
|
—
|
|
|
—
|
|
|
171,419
|
|
|
48.98
|
|
||
|
Nonvested at September 30, 2015
(d)
|
357,376
|
|
|
$
|
64.43
|
|
|
321,872
|
|
|
$
|
55.26
|
|
|
(a)
|
The grant date fair value of RSAs and RSUs reflect our stock price on the date of grant. The grant date fair value of PSUs were determined utilizing a Monte Carlo simulation model to generate a range of possible future stock prices for both us and the plan defined peer index over the three-year performance period. To estimate the fair value of PSUs granted during the
nine months ended
September 30, 2015
, we used a risk-free interest rate of
1.0%
and an expected volatility rate of
20.2%
(the plan defined peer index assumes
13.5%
) and assumed a dividend yield of
zero
.
|
|
(b)
|
The total fair value of shares vested during the
nine months ended
September 30, 2015
was
$57.7 million
. Employees have the option to take immediate delivery of the shares upon vesting or defer receipt to a future date, pursuant to previously-made deferral elections. At
September 30, 2015
and
December 31, 2014
, we had an obligation to issue
1,430,900
and
848,788
shares, respectively, of our common stock underlying such deferred awards, which is recorded within W. P. Carey stockholders’ equity as a Deferred compensation obligation of
$57.4 million
and
$30.6 million
, respectively.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
39
|
|
(c)
|
Vesting and payment of the PSUs is conditioned upon certain company and market performance goals being met during the relevant three-year performance period. The ultimate number of PSUs to be vested will depend on the extent to which the performance goals are met and can range from zero to three times the original awards. In connection with the payment of the PSUs granted in 2012, which were paid out in February 2015, we adjusted the shares during the
nine months ended
September 30, 2015
to reflect the actual number of shares issued. There was no impact on our consolidated financial statements related to these adjustments, as the initial fair value of our PSUs factored in the variability associated with the performance features of these awards.
|
|
(d)
|
At
September 30, 2015
, total unrecognized compensation expense related to these awards was approximately
$24.5 million
, with an aggregate weighted-average remaining term of
1.8
years.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income attributable to W. P. Carey
|
$
|
21,745
|
|
|
$
|
27,337
|
|
|
$
|
121,209
|
|
|
$
|
207,554
|
|
|
Allocation of distribution equivalents paid on nonvested RSUs and RSAs in excess of income
|
(73
|
)
|
|
(113
|
)
|
|
(408
|
)
|
|
(855
|
)
|
||||
|
Net income – basic
|
21,672
|
|
|
27,224
|
|
|
120,801
|
|
|
206,699
|
|
||||
|
Income effect of dilutive securities, net of taxes
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
74
|
|
||||
|
Net income – diluted
|
$
|
21,672
|
|
|
$
|
27,216
|
|
|
$
|
120,801
|
|
|
$
|
206,773
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding – basic
|
105,813,237
|
|
|
100,282,082
|
|
|
105,627,423
|
|
|
96,690,675
|
|
||||
|
Effect of dilutive securities
|
523,803
|
|
|
848,366
|
|
|
830,072
|
|
|
1,038,306
|
|
||||
|
Weighted-average shares outstanding – diluted
|
106,337,040
|
|
|
101,130,448
|
|
|
106,457,495
|
|
|
97,728,981
|
|
||||
|
|
W. P. Carey 9/30/2015 10-Q
–
40
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Beginning balance
|
$
|
6,071
|
|
|
$
|
7,436
|
|
|
Redemption value adjustment
|
8,551
|
|
|
(306
|
)
|
||
|
Net income
|
—
|
|
|
137
|
|
||
|
Distributions
|
—
|
|
|
(926
|
)
|
||
|
Change in other comprehensive income
|
—
|
|
|
5
|
|
||
|
Ending balance
|
$
|
14,622
|
|
|
$
|
6,346
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Net income attributable to W. P. Carey
|
$
|
121,209
|
|
|
$
|
207,554
|
|
|
Transfers to noncontrolling interest
|
|
|
|
||||
|
Decrease in W. P. Carey’s additional paid-in capital for purchases of less-than-wholly-owned investments in connection with the CPA
®
:16 Merger
|
—
|
|
|
(41,374
|
)
|
||
|
Net transfers to noncontrolling interest
|
—
|
|
|
(41,374
|
)
|
||
|
Change from net income attributable to W. P. Carey and transfers to noncontrolling interest
|
$
|
121,209
|
|
|
$
|
166,180
|
|
|
|
Three Months Ended September 30, 2015
|
||||||||||||||
|
|
Gains and Losses on Derivative Instruments
|
|
Foreign Currency Translation Adjustments
|
|
Gains and Losses on Marketable Securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
30,796
|
|
|
$
|
(151,608
|
)
|
|
$
|
35
|
|
|
$
|
(120,777
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
2,259
|
|
|
(37,138
|
)
|
|
—
|
|
|
(34,879
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss) to:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
672
|
|
|
—
|
|
|
—
|
|
|
672
|
|
||||
|
Other income and (expenses)
|
(1,642
|
)
|
|
—
|
|
|
—
|
|
|
(1,642
|
)
|
||||
|
Total
|
(970
|
)
|
|
—
|
|
|
—
|
|
|
(970
|
)
|
||||
|
Net current period other comprehensive (loss) income
|
1,289
|
|
|
(37,138
|
)
|
|
—
|
|
|
(35,849
|
)
|
||||
|
Net current period other comprehensive gain attributable to noncontrolling interests and redeemable noncontrolling interest
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
(43
|
)
|
||||
|
Ending balance
|
$
|
32,085
|
|
|
$
|
(188,789
|
)
|
|
$
|
35
|
|
|
$
|
(156,669
|
)
|
|
|
W. P. Carey 9/30/2015 10-Q
–
41
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||
|
|
Gains and Losses on Derivative Instruments
|
|
Foreign Currency Translation Adjustments
|
|
Gains and Losses on Marketable Securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
(12,052
|
)
|
|
$
|
26,224
|
|
|
$
|
43
|
|
|
$
|
14,215
|
|
|
Other comprehensive income (loss) before reclassifications
|
15,725
|
|
|
(55,096
|
)
|
|
(12
|
)
|
|
(39,383
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss) to:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
661
|
|
|
—
|
|
|
—
|
|
|
661
|
|
||||
|
Other income and (expenses)
|
(337
|
)
|
|
—
|
|
|
—
|
|
|
(337
|
)
|
||||
|
Equity in earnings of equity method investments in the Managed Programs and real estate
|
102
|
|
|
—
|
|
|
—
|
|
|
102
|
|
||||
|
Total
|
426
|
|
|
—
|
|
|
—
|
|
|
426
|
|
||||
|
Net current period other comprehensive income (loss)
|
16,151
|
|
|
(55,096
|
)
|
|
(12
|
)
|
|
(38,957
|
)
|
||||
|
Net current period other comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interest
|
—
|
|
|
3,471
|
|
|
—
|
|
|
3,471
|
|
||||
|
Ending balance
|
$
|
4,099
|
|
|
$
|
(25,401
|
)
|
|
$
|
31
|
|
|
$
|
(21,271
|
)
|
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||
|
|
Gains and Losses on Derivative Instruments
|
|
Foreign Currency Translation Adjustments
|
|
Gains and Losses on Marketable Securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
13,597
|
|
|
$
|
(89,177
|
)
|
|
$
|
21
|
|
|
$
|
(75,559
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
22,326
|
|
|
(103,127
|
)
|
|
14
|
|
|
(80,787
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss) to:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
1,890
|
|
|
—
|
|
|
—
|
|
|
1,890
|
|
||||
|
Other income and (expenses)
|
(5,728
|
)
|
|
—
|
|
|
—
|
|
|
(5,728
|
)
|
||||
|
Total
|
(3,838
|
)
|
|
—
|
|
|
—
|
|
|
(3,838
|
)
|
||||
|
Net current period other comprehensive income (loss)
|
18,488
|
|
|
(103,127
|
)
|
|
14
|
|
|
(84,625
|
)
|
||||
|
Net current period other comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interest
|
—
|
|
|
3,515
|
|
|
—
|
|
|
3,515
|
|
||||
|
Ending balance
|
$
|
32,085
|
|
|
$
|
(188,789
|
)
|
|
$
|
35
|
|
|
$
|
(156,669
|
)
|
|
|
W. P. Carey 9/30/2015 10-Q
–
42
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||
|
|
Gains and Losses on Derivative Instruments
|
|
Foreign Currency Translation Adjustments
|
|
Gains and Losses on Marketable Securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
(7,488
|
)
|
|
$
|
22,793
|
|
|
$
|
31
|
|
|
$
|
15,336
|
|
|
Other comprehensive (loss) income before reclassifications
|
8,696
|
|
|
(52,140
|
)
|
|
—
|
|
|
(43,444
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss) to:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
2,024
|
|
|
—
|
|
|
—
|
|
|
2,024
|
|
||||
|
Other income and (expenses)
|
487
|
|
|
—
|
|
|
—
|
|
|
487
|
|
||||
|
Equity in earnings of equity method investments in the Managed Programs and real estate
|
380
|
|
|
—
|
|
|
—
|
|
|
380
|
|
||||
|
Total
|
2,891
|
|
|
—
|
|
|
—
|
|
|
2,891
|
|
||||
|
Net current period other comprehensive income (loss)
|
11,587
|
|
|
(52,140
|
)
|
|
—
|
|
|
(40,553
|
)
|
||||
|
Net current period other comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interest
|
—
|
|
|
3,946
|
|
|
—
|
|
|
3,946
|
|
||||
|
Ending balance
|
$
|
4,099
|
|
|
$
|
(25,401
|
)
|
|
$
|
31
|
|
|
$
|
(21,271
|
)
|
|
|
W. P. Carey 9/30/2015 10-Q
–
43
|
|
|
W. P. Carey 9/30/2015 10-Q
–
44
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
377
|
|
|
$
|
—
|
|
|
$
|
8,586
|
|
|
Expenses
|
—
|
|
|
(187
|
)
|
|
—
|
|
|
(1,973
|
)
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,267
|
)
|
||||
|
Gain on sale of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
27,672
|
|
||||
|
Income from discontinued operations
|
$
|
—
|
|
|
$
|
190
|
|
|
$
|
—
|
|
|
$
|
33,018
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
45
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Real Estate Ownership
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
181,176
|
|
|
$
|
165,273
|
|
|
$
|
537,853
|
|
|
$
|
477,773
|
|
|
Operating expenses
(a)
|
(125,776
|
)
|
|
(94,182
|
)
|
|
(328,952
|
)
|
|
(294,527
|
)
|
||||
|
Interest expense
|
(49,683
|
)
|
|
(46,534
|
)
|
|
(145,325
|
)
|
|
(133,342
|
)
|
||||
|
Other income and expenses, excluding interest expense
|
19,223
|
|
|
6,309
|
|
|
48,175
|
|
|
129,120
|
|
||||
|
Provision for income taxes
|
(5,247
|
)
|
|
(1,872
|
)
|
|
(7,820
|
)
|
|
(944
|
)
|
||||
|
Gain (loss) on sale of real estate, net of tax
|
1,779
|
|
|
260
|
|
|
2,980
|
|
|
(3,482
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(1,814
|
)
|
|
(757
|
)
|
|
(5,871
|
)
|
|
(4,470
|
)
|
||||
|
Net loss (income) attributable to noncontrolling interests of discontinued operations
|
—
|
|
|
4
|
|
|
—
|
|
|
(174
|
)
|
||||
|
Income from continuing operations attributable to W. P. Carey
|
$
|
19,658
|
|
|
$
|
28,501
|
|
|
$
|
101,040
|
|
|
$
|
169,954
|
|
|
Investment Management
|
|
|
|
|
|
|
|
||||||||
|
Revenues
(b)
|
$
|
33,490
|
|
|
$
|
31,733
|
|
|
$
|
135,279
|
|
|
$
|
181,843
|
|
|
Operating expenses
(b) (c)
|
(33,290
|
)
|
|
(33,992
|
)
|
|
(100,974
|
)
|
|
(166,616
|
)
|
||||
|
Other income and expenses, excluding interest expense
|
20
|
|
|
160
|
|
|
399
|
|
|
(7
|
)
|
||||
|
Benefit from (provision for) income taxes
|
1,886
|
|
|
971
|
|
|
(12,532
|
)
|
|
(10,231
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(19
|
)
|
|
(236
|
)
|
|
(2,003
|
)
|
|
(444
|
)
|
||||
|
Net loss (income) attributable to redeemable noncontrolling interests
|
—
|
|
|
14
|
|
|
—
|
|
|
(137
|
)
|
||||
|
Income (loss) from continuing operations attributable to W. P. Carey
|
$
|
2,087
|
|
|
$
|
(1,350
|
)
|
|
$
|
20,169
|
|
|
$
|
4,408
|
|
|
Total Company
|
|
|
|
|
|
|
|
||||||||
|
Revenues
(b)
|
$
|
214,666
|
|
|
$
|
197,006
|
|
|
$
|
673,132
|
|
|
$
|
659,616
|
|
|
Operating expenses
(a) (b) (c)
|
(159,066
|
)
|
|
(128,174
|
)
|
|
(429,926
|
)
|
|
(461,143
|
)
|
||||
|
Interest expense
|
(49,683
|
)
|
|
(46,534
|
)
|
|
(145,325
|
)
|
|
(133,342
|
)
|
||||
|
Other income and expenses, excluding interest expense
|
19,243
|
|
|
6,469
|
|
|
48,574
|
|
|
129,113
|
|
||||
|
Provision for income taxes
|
(3,361
|
)
|
|
(901
|
)
|
|
(20,352
|
)
|
|
(11,175
|
)
|
||||
|
Gain (loss) on sale of real estate, net of tax
|
1,779
|
|
|
260
|
|
|
2,980
|
|
|
(3,482
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(1,833
|
)
|
|
(993
|
)
|
|
(7,874
|
)
|
|
(4,914
|
)
|
||||
|
Net loss (income) attributable to noncontrolling interests of discontinued operations
|
—
|
|
|
4
|
|
|
—
|
|
|
(174
|
)
|
||||
|
Net loss (income) attributable to redeemable noncontrolling interests
|
—
|
|
|
14
|
|
|
—
|
|
|
(137
|
)
|
||||
|
Income from continuing operations attributable to W. P. Carey
|
$
|
21,745
|
|
|
$
|
27,151
|
|
|
$
|
121,209
|
|
|
$
|
174,362
|
|
|
|
Total Long-Lived Assets at
(d)
|
|
Total Assets at
|
||||||||||||
|
|
September 30, 2015
|
|
December 31, 2014
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||
|
Real Estate Ownership
|
$
|
6,065,591
|
|
|
$
|
5,880,958
|
|
|
$
|
8,698,765
|
|
|
$
|
8,459,406
|
|
|
Investment Management
|
24,158
|
|
|
25,000
|
|
|
189,663
|
|
|
189,073
|
|
||||
|
Total Company
|
$
|
6,089,749
|
|
|
$
|
5,905,958
|
|
|
$
|
8,888,428
|
|
|
$
|
8,648,479
|
|
|
(a)
|
Includes expenses incurred of
$30.4 million
related to the CPA
®
:16 Merger for the
nine months ended
September 30, 2014
.
|
|
(b)
|
Included in revenues and operating expenses are reimbursable tenant and affiliate costs totaling
$16.5 million
and
$21.0 million
for the three months ended
September 30, 2015
and
2014
, respectively, and
$45.8 million
and
$114.4 million
for the
nine months ended September 30, 2015
and
2014
, respectively.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
46
|
|
(c)
|
Includes Stock-based compensation expense of
$4.0 million
and
$8.0 million
for the three months ended
September 30, 2015
and
2014
, respectively, of which
$2.5 million
and
$4.3 million
, respectively, were included in the Investment Management segment; and
$16.1 million
and
$23.0 million
for the
nine months ended September 30, 2015
and
2014
, of which
$10.1 million
and
$13.7 million
, respectively, were included in the Investment Management segment.
|
|
(d)
|
Consists of Net investments in real estate and
Equity investments in the Managed Programs and real estate
. Total long-lived assets for our Investment Management segment consists of our equity investment in CCIF (
Note 8
).
|
|
|
W. P. Carey 9/30/2015 10-Q
–
47
|
|
|
W. P. Carey 9/30/2015 10-Q
–
48
|
|
•
|
On January 15, 2015, we exercised the accordion feature on our Senior Unsecured Credit Facility, which increased the maximum borrowing capacity under our Revolver from $1.0 billion to $1.5 billion. We also amended the Senior Unsecured Credit Facility as follows: (i) established a new $500.0 million accordion feature that, if exercised, subject to lender commitments, would increase our maximum borrowing capacity under our Revolver to $2.0 billion and bring the Senior Unsecured Credit Facility to $2.25 billion, and (ii) increased the amount under our Revolver that may be borrowed in certain currencies other than the U.S. dollar from the equivalent of $500.0 million to $750.0 million.
|
|
•
|
On January 21, 2015, we issued €500.0 million ($591.7 million) of 2.0% Senior Euro Notes, at a price of 99.22% of par value, in a registered public offering. These 2.0% Senior Euro Notes have an eight-year term and are scheduled to mature on January 20, 2023.
|
|
•
|
On January 26, 2015, we issued $450.0 million of 4.0% Senior Notes, at a price of 99.372% of par value, in a registered public offering. These 4.0% Senior Notes have a ten-year term and are scheduled to mature on February 1, 2025.
|
|
•
|
We structured investments in
ten
properties,
two
loans receivable, and
one
equity investment for an aggregate of
$259.9 million
, inclusive of acquisition-related costs, on behalf of CPA
®
:17 – Global. Approximately
$161.7 million
was invested in the United States and
$98.2 million
was invested in Europe.
|
|
•
|
We structured investments in
47
properties for an aggregate of
$861.3 million
, inclusive of acquisition-related costs, on behalf of CPA
®
:18 – Global. Approximately
$425.1 million
was invested in the United States,
$415.6 million
was invested in Europe, and
$20.6 million
was invested in Canada.
|
|
•
|
We structured investments in
six
domestic hotels for a total of
$633.4 million
, inclusive of acquisition-related costs, on behalf of CWI 1. One of these investments is jointly-owned with CWI 2.
|
|
•
|
We structured investments in
two
domestic hotels for a total of
$144.2 million
, inclusive of acquisition-related costs, on behalf of CWI 2. One of these investments is jointly-owned with CWI 1.
|
|
•
|
During the
nine months ended
September 30, 2015
, we arranged financing totaling
$108.2 million
for CPA
®
:17 – Global,
$482.1 million
for CPA
®
:18 – Global,
$252.6 million
for CWI 1, and
$42.0 million
for CWI 2.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
49
|
|
•
|
On August 26, 2015, we arranged a credit agreement for CPA
®
:17 – Global, which provides for a $200.0 million senior unsecured revolving credit facility and a $50.0 million delayed-draw term loan facility, with a maximum aggregate principal amount of $250.0 million and an accordion feature of $250.0 million subject to lender approval. As a result, our board of directors terminated its previous authorization to provide loans of up to $75.0 million to CPA
®
:17 – Global for the purpose of facilitating acquisitions.
|
|
•
|
CPA
®
:18 – Global commenced its initial public offering in May 2013 and, through its termination of the offering in April
2015
, raised approximately
$1.2 billion
, of which
$100.4 million
was raised during
2015
. We earned
$1.3 million
in Dealer manager fees during the
nine months ended
September 30, 2015
related to this offering.
|
|
•
|
CWI 2 commenced its initial public offering in the first quarter of 2015 and began to admit new stockholders on May 15, 2015 (
Note 3
). Through
September 30, 2015
, CWI 2 had raised approximately
$92.5 million
through its offering. We earned
$1.4 million
in Dealer manager fees during the
nine months ended
September 30, 2015
related to this offering.
|
|
•
|
In July 2015, the registration statements on Form N-2 for the two CCIF Feeder Funds were each declared effective by the SEC. The registration statements enable the CCIF Feeder Funds to sell common shares up to $1.0 billion and to invest that equity capital into CCIF, which is the master fund in a master-feeder structure.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
50
|
|
•
|
Total lease revenues and total property level contribution increased by
$13.7 million
and
$15.0 million
, respectively, for the
nine months ended September 30,
2015
as compared to the same period in
2014
, due to properties acquired in the CPA
®
:16 Merger on January 31, 2014.
|
|
•
|
Total lease revenues and total property level contribution increased by
$23.9 million
and
$4.3 million
, respectively, for the three months ended
September 30, 2015
, and by
$69.2 million
and
$29.8 million
, respectively, for the
nine months ended September 30,
2015
, as compared to the same periods in
2014
, due to other properties acquired in 2015 and 2014.
|
|
•
|
Interest expense increased by
$7.7 million
and
$25.7 million
for
three and nine months ended September 30,
2015
, respectively, as compared to the same periods in
2014
, due to the issuances of our 2.0% Senior Euro Notes and 4.0% Senior Notes in January 2015 and our 4.6% Senior Notes in March 2014 (
Note 12
).
|
|
•
|
We recognized an aggregate gain on change in control of interests of $105.9 million and incurred costs in connection with the CPA
®
:16 Merger of $30.4 million during the
nine months ended September 30,
2014
.
|
|
•
|
We issued 4,600,000 shares in a public offering in September 2014.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Real estate revenues (excluding reimbursable tenant costs)
|
$
|
175,836
|
|
|
$
|
159,002
|
|
|
$
|
520,444
|
|
|
$
|
459,739
|
|
|
Investment management revenues (excluding reimbursable costs from affiliates)
|
22,335
|
|
|
17,011
|
|
|
106,878
|
|
|
85,464
|
|
||||
|
Total revenues (excluding reimbursable costs)
|
198,171
|
|
|
176,013
|
|
|
627,322
|
|
|
545,203
|
|
||||
|
Net income attributable to W. P. Carey
|
21,745
|
|
|
27,337
|
|
|
121,209
|
|
|
207,554
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cash distributions paid
|
101,290
|
|
|
90,606
|
|
|
302,205
|
|
|
248,918
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
|
|
|
|
330,903
|
|
|
277,154
|
|
||||||
|
Net cash (used in) provided by investing activities
|
|
|
|
|
(625,201
|
)
|
|
46,081
|
|
||||||
|
Net cash provided by financing activities
|
|
|
|
|
309,382
|
|
|
99,139
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Supplemental financial measure:
|
|
|
|
|
|
|
|
||||||||
|
Adjusted funds from operations attributable to W. P. Carey
(a)
|
126,648
|
|
|
114,367
|
|
|
395,650
|
|
|
354,861
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted-average shares outstanding
|
106,337,040
|
|
|
101,130,448
|
|
|
106,457,495
|
|
|
97,728,981
|
|
||||
|
(a)
|
We consider the performance metrics listed above, including Adjusted funds from operations, previously referred to as Funds from operations – as adjusted, a supplemental measure that is not defined by GAAP, referred to as a non-GAAP measure, to be important measures in the evaluation of our results of operations and capital resources. We evaluate our results of operations with a primary focus on the ability to generate cash flow necessary to meet our objective of funding distributions to stockholders. See
Supplemental Financial Measures
below for our definition of this non-GAAP measure and a reconciliation to its most directly comparable GAAP measure.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
51
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Number of net-leased properties
|
854
|
|
|
783
|
|
||
|
Number of operating properties
(a)
|
3
|
|
|
4
|
|
||
|
Number of tenants (net-leased properties)
|
221
|
|
|
219
|
|
||
|
Total square footage (net-leased properties, in thousands)
|
89,778
|
|
|
87,300
|
|
||
|
Occupancy (net-leased properties)
|
98.8
|
%
|
|
98.6
|
%
|
||
|
Weighted-average lease term (net-leased properties, in years)
|
8.9
|
|
|
9.1
|
|
||
|
Number of countries
|
19
|
|
|
18
|
|
||
|
Total assets (consolidated basis, in thousands)
|
$
|
8,888,428
|
|
|
$
|
8,648,479
|
|
|
Net investments in real estate (consolidated basis, in thousands)
|
5,813,866
|
|
|
5,656,555
|
|
||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Financing obtained (in millions, pro rata amount equals consolidated amount)
(b)
|
$
|
1,541.7
|
|
|
$
|
1,750.0
|
|
|
Acquisition volume (in millions, pro rata amount equals consolidated amount)
(c)
|
543.3
|
|
|
253.6
|
|
||
|
Average U.S. dollar/euro exchange rate
(d)
|
1.1148
|
|
|
1.3566
|
|
||
|
Change in the U.S. CPI
(e)
|
1.3
|
%
|
|
2.1
|
%
|
||
|
Change in the German CPI
(e)
|
0.3
|
%
|
|
0.5
|
%
|
||
|
Change in the French CPI
(e)
|
0.1
|
%
|
|
0.1
|
%
|
||
|
Change in the Finnish CPI
(e)
|
(0.1
|
)%
|
|
1.0
|
%
|
||
|
Change in the Spanish CPI
(e)
|
(0.7
|
)%
|
|
(0.8
|
)%
|
||
|
(a)
|
At
September 30, 2015
, operating properties included one self-storage property with an occupancy of
89.5%
, as well as two hotel properties acquired from CPA
®
:16 – Global in the CPA
®
:16 Merger with an average occupancy of
81.8%
for the
nine months ended
September 30, 2015
. During the
nine months ended September 30, 2015
, we sold one self-storage property (
Note 16
).
|
|
(b)
|
The amount for the
nine months ended
September 30, 2015
represents the exercise of the accordion feature under our Senior Unsecured Credit Facility in January 2015, which increased our borrowing capacity under our Revolver by $500.0 million, and the issuances of the
€500.0 million
2.0% Senior Euro Notes and $450.0 million 4.0% Senior Notes in January 2015 (
Note 12
).
|
|
(c)
|
Includes acquisition-related costs, which were expensed in the consolidated financial statements.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
52
|
|
(d)
|
The average exchange rate for the U.S. dollar in relation to the euro decreased during the
nine months ended
September 30, 2015
as compared to the same period in
2014
, resulting in a negative impact on earnings in
2015
from our euro-denominated investments.
|
|
(e)
|
Many of our lease agreements include contractual increases indexed to changes in the U.S. Consumer Price Index, or CPI, or similar indices in the jurisdictions in which the properties are located.
|
|
Tenant/Lease Guarantor
|
|
ABR
|
|
Percent
|
|||
|
Hellweg Die Profi-Baumärkte GmbH & Co. KG
(a)
|
|
$
|
33,974
|
|
|
4.9
|
%
|
|
U-Haul Moving Partners Inc. and Mercury Partners, LP
|
|
31,853
|
|
|
4.6
|
%
|
|
|
Carrefour France SAS
(a)
|
|
27,755
|
|
|
4.0
|
%
|
|
|
State of Andalucia
(a)
|
|
26,443
|
|
|
3.9
|
%
|
|
|
Pendragon Plc
(a)
|
|
24,664
|
|
|
3.6
|
%
|
|
|
Marcourt Investments Inc. (Marriott Corporation)
|
|
16,100
|
|
|
2.3
|
%
|
|
|
OBI Group
(a)
|
|
15,248
|
|
|
2.2
|
%
|
|
|
True Value Company
|
|
15,071
|
|
|
2.2
|
%
|
|
|
UTI Holdings, Inc.
|
|
14,638
|
|
|
2.1
|
%
|
|
|
Advanced Micro Devices, Inc.
|
|
12,769
|
|
|
1.9
|
%
|
|
|
Total
|
|
$
|
218,515
|
|
|
31.7
|
%
|
|
(a)
|
ABR amounts are subject to fluctuations in foreign currency exchange rates.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
53
|
|
Region
|
|
ABR
|
|
Percent
|
|
Square
Footage
|
|
Percent
|
|||||
|
United States
|
|
|
|
|
|
|
|
|
|||||
|
East
|
|
|
|
|
|
|
|
|
|||||
|
New Jersey
|
|
$
|
25,229
|
|
|
3.7
|
%
|
|
1,649
|
|
|
1.8
|
%
|
|
North Carolina
|
|
18,769
|
|
|
2.7
|
%
|
|
4,435
|
|
|
4.9
|
%
|
|
|
Pennsylvania
|
|
18,298
|
|
|
2.7
|
%
|
|
2,526
|
|
|
2.8
|
%
|
|
|
New York
|
|
17,741
|
|
|
2.6
|
%
|
|
1,178
|
|
|
1.3
|
%
|
|
|
Massachusetts
|
|
14,707
|
|
|
2.1
|
%
|
|
1,390
|
|
|
1.5
|
%
|
|
|
Virginia
|
|
7,992
|
|
|
1.2
|
%
|
|
1,093
|
|
|
1.2
|
%
|
|
|
Other
(a)
|
|
22,719
|
|
|
3.3
|
%
|
|
4,702
|
|
|
5.2
|
%
|
|
|
Total East
|
|
125,455
|
|
|
18.3
|
%
|
|
16,973
|
|
|
18.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
West
|
|
|
|
|
|
|
|
|
|||||
|
California
|
|
55,539
|
|
|
8.1
|
%
|
|
3,518
|
|
|
3.9
|
%
|
|
|
Arizona
|
|
25,867
|
|
|
3.8
|
%
|
|
2,934
|
|
|
3.3
|
%
|
|
|
Colorado
|
|
8,369
|
|
|
1.2
|
%
|
|
1,268
|
|
|
1.4
|
%
|
|
|
Utah
|
|
7,198
|
|
|
1.0
|
%
|
|
960
|
|
|
1.1
|
%
|
|
|
Other
(a)
|
|
20,117
|
|
|
2.9
|
%
|
|
2,297
|
|
|
2.6
|
%
|
|
|
Total West
|
|
117,090
|
|
|
17.0
|
%
|
|
10,977
|
|
|
12.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
South
|
|
|
|
|
|
|
|
|
|||||
|
Texas
|
|
46,767
|
|
|
6.8
|
%
|
|
6,740
|
|
|
7.5
|
%
|
|
|
Georgia
|
|
26,654
|
|
|
3.9
|
%
|
|
3,498
|
|
|
3.9
|
%
|
|
|
Florida
|
|
17,969
|
|
|
2.6
|
%
|
|
1,855
|
|
|
2.1
|
%
|
|
|
Tennessee
|
|
14,044
|
|
|
2.0
|
%
|
|
1,804
|
|
|
2.0
|
%
|
|
|
Other
(a)
|
|
7,580
|
|
|
1.1
|
%
|
|
1,767
|
|
|
2.0
|
%
|
|
|
Total South
|
|
113,014
|
|
|
16.4
|
%
|
|
15,664
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Midwest
|
|
|
|
|
|
|
|
|
|||||
|
Illinois
|
|
26,024
|
|
|
3.8
|
%
|
|
3,741
|
|
|
4.2
|
%
|
|
|
Michigan
|
|
11,594
|
|
|
1.7
|
%
|
|
1,380
|
|
|
1.5
|
%
|
|
|
Indiana
|
|
9,140
|
|
|
1.3
|
%
|
|
1,418
|
|
|
1.6
|
%
|
|
|
Ohio
|
|
7,209
|
|
|
1.0
|
%
|
|
1,647
|
|
|
1.8
|
%
|
|
|
Other
(a)
|
|
27,712
|
|
|
4.0
|
%
|
|
4,752
|
|
|
5.3
|
%
|
|
|
Total Midwest
|
|
81,679
|
|
|
11.8
|
%
|
|
12,938
|
|
|
14.4
|
%
|
|
|
United States Total
|
|
437,238
|
|
|
63.5
|
%
|
|
56,552
|
|
|
62.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
International
|
|
|
|
|
|
|
|
|
|||||
|
Germany
|
|
60,090
|
|
|
8.7
|
%
|
|
7,131
|
|
|
8.0
|
%
|
|
|
France
|
|
43,528
|
|
|
6.3
|
%
|
|
8,166
|
|
|
9.1
|
%
|
|
|
United Kingdom
|
|
41,134
|
|
|
6.0
|
%
|
|
2,681
|
|
|
3.0
|
%
|
|
|
Spain
|
|
27,990
|
|
|
4.1
|
%
|
|
2,927
|
|
|
3.3
|
%
|
|
|
Finland
|
|
19,861
|
|
|
2.9
|
%
|
|
1,979
|
|
|
2.2
|
%
|
|
|
Poland
|
|
17,143
|
|
|
2.5
|
%
|
|
2,189
|
|
|
2.4
|
%
|
|
|
The Netherlands
|
|
9,564
|
|
|
1.4
|
%
|
|
1,676
|
|
|
1.9
|
%
|
|
|
Australia
|
|
9,396
|
|
|
1.4
|
%
|
|
3,160
|
|
|
3.5
|
%
|
|
|
Other
(b)
|
|
22,358
|
|
|
3.2
|
%
|
|
3,317
|
|
|
3.7
|
%
|
|
|
International Total
|
|
251,064
|
|
|
36.5
|
%
|
|
33,226
|
|
|
37.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total
|
|
$
|
688,302
|
|
|
100.0
|
%
|
|
89,778
|
|
|
100.0
|
%
|
|
|
W. P. Carey 9/30/2015 10-Q
–
54
|
|
Property Type
|
|
ABR
|
|
Percent
|
|
Square
Footage |
|
Percent
|
|||||
|
Office
|
|
$
|
205,801
|
|
|
29.9
|
%
|
|
13,850
|
|
|
15.4
|
%
|
|
Industrial
|
|
172,538
|
|
|
25.1
|
%
|
|
34,507
|
|
|
38.4
|
%
|
|
|
Warehouse
|
|
121,929
|
|
|
17.7
|
%
|
|
25,210
|
|
|
28.1
|
%
|
|
|
Retail
|
|
105,093
|
|
|
15.3
|
%
|
|
9,310
|
|
|
10.4
|
%
|
|
|
Self Storage
|
|
31,853
|
|
|
4.6
|
%
|
|
3,535
|
|
|
3.9
|
%
|
|
|
Other
(c)
|
|
51,088
|
|
|
7.4
|
%
|
|
3,366
|
|
|
3.8
|
%
|
|
|
Total
|
|
$
|
688,302
|
|
|
100.0
|
%
|
|
89,778
|
|
|
100.0
|
%
|
|
(a)
|
Other properties in the East include assets in Connecticut, South Carolina, Kentucky, Maryland, New Hampshire, and West Virginia. Other properties in the West include assets in Washington, Nevada, New Mexico, Oregon, Wyoming, and Alaska. Other properties in the South include assets in Alabama, Louisiana, Arkansas, Mississippi, and Oklahoma. Other properties in the Midwest include assets in Missouri, Minnesota, Kansas, Wisconsin, Nebraska, and Iowa.
|
|
(b)
|
Includes assets in Norway, Hungary, Belgium, Sweden, Austria, Canada, Mexico, Thailand, Malaysia, and Japan.
|
|
(c)
|
Includes ABR from tenants with the following property types: learning center, hotel, theater, sports facility and residential.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
55
|
|
Industry Type
|
|
ABR
|
|
Percent
|
|
Square
Footage |
|
Percent
|
|||||
|
Retail Stores
|
|
$
|
137,511
|
|
|
20.0
|
%
|
|
20,385
|
|
|
22.7
|
%
|
|
Consumer Services
|
|
57,282
|
|
|
8.3
|
%
|
|
4,908
|
|
|
5.5
|
%
|
|
|
High Tech Industries
|
|
46,626
|
|
|
6.8
|
%
|
|
3,256
|
|
|
3.6
|
%
|
|
|
Sovereign and Public Finance
|
|
39,614
|
|
|
5.8
|
%
|
|
3,364
|
|
|
3.7
|
%
|
|
|
Automotive
|
|
39,412
|
|
|
5.7
|
%
|
|
6,600
|
|
|
7.4
|
%
|
|
|
Beverage, Food and Tobacco
|
|
33,171
|
|
|
4.8
|
%
|
|
7,370
|
|
|
8.2
|
%
|
|
|
Transportation: Cargo
|
|
31,799
|
|
|
4.6
|
%
|
|
4,559
|
|
|
5.1
|
%
|
|
|
Media: Advertising, Printing and Publishing
|
|
31,499
|
|
|
4.6
|
%
|
|
2,327
|
|
|
2.6
|
%
|
|
|
Hotel, Gaming and Leisure
|
|
30,731
|
|
|
4.5
|
%
|
|
1,806
|
|
|
2.0
|
%
|
|
|
Healthcare and Pharmaceuticals
|
|
27,245
|
|
|
4.0
|
%
|
|
1,990
|
|
|
2.2
|
%
|
|
|
Containers, Packaging and Glass
|
|
26,607
|
|
|
3.9
|
%
|
|
5,325
|
|
|
5.9
|
%
|
|
|
Capital Equipment
|
|
25,863
|
|
|
3.8
|
%
|
|
4,876
|
|
|
5.4
|
%
|
|
|
Construction and Building
|
|
20,566
|
|
|
3.0
|
%
|
|
4,276
|
|
|
4.8
|
%
|
|
|
Business Services
|
|
17,790
|
|
|
2.6
|
%
|
|
1,849
|
|
|
2.1
|
%
|
|
|
Telecommunications
|
|
14,810
|
|
|
2.1
|
%
|
|
1,188
|
|
|
1.3
|
%
|
|
|
Wholesale
|
|
14,257
|
|
|
2.1
|
%
|
|
2,806
|
|
|
3.1
|
%
|
|
|
Consumer Goods: Durable
|
|
10,990
|
|
|
1.6
|
%
|
|
2,485
|
|
|
2.8
|
%
|
|
|
Grocery
|
|
10,507
|
|
|
1.5
|
%
|
|
1,260
|
|
|
1.4
|
%
|
|
|
Aerospace and Defense
|
|
10,496
|
|
|
1.5
|
%
|
|
1,184
|
|
|
1.3
|
%
|
|
|
Chemicals, Plastics and Rubber
|
|
9,840
|
|
|
1.4
|
%
|
|
1,088
|
|
|
1.2
|
%
|
|
|
Metals and Mining
|
|
9,717
|
|
|
1.4
|
%
|
|
1,413
|
|
|
1.6
|
%
|
|
|
Insurance
|
|
9,147
|
|
|
1.3
|
%
|
|
473
|
|
|
0.5
|
%
|
|
|
Oil and Gas
|
|
7,933
|
|
|
1.1
|
%
|
|
368
|
|
|
0.4
|
%
|
|
|
Consumer Goods: Non-Durable
|
|
7,741
|
|
|
1.1
|
%
|
|
1,883
|
|
|
2.1
|
%
|
|
|
Banking
|
|
7,293
|
|
|
1.1
|
%
|
|
596
|
|
|
0.7
|
%
|
|
|
Other
(a)
|
|
9,855
|
|
|
1.4
|
%
|
|
2,143
|
|
|
2.4
|
%
|
|
|
Total
|
|
$
|
688,302
|
|
|
100.0
|
%
|
|
89,778
|
|
|
100.0
|
%
|
|
(a)
|
Includes ABR from tenants in the following industries: media: broadcasting and subscription, environmental industries, electricity, transportation: consumer, and forest products and paper.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
56
|
|
Year of Lease Expiration
(a)
|
|
Number of Leases Expiring
|
|
ABR
|
|
Percent
|
|
Square
Footage |
|
Percent
|
||||||
|
Remaining 2015
(b)
|
|
8
|
|
|
$
|
13,308
|
|
|
1.9
|
%
|
|
941
|
|
|
1.1
|
%
|
|
2016
|
|
15
|
|
|
18,960
|
|
|
2.8
|
%
|
|
2,198
|
|
|
2.5
|
%
|
|
|
2017
|
|
17
|
|
|
16,147
|
|
|
2.3
|
%
|
|
2,679
|
|
|
3.0
|
%
|
|
|
2018
|
|
29
|
|
|
56,835
|
|
|
8.3
|
%
|
|
8,106
|
|
|
9.0
|
%
|
|
|
2019
|
|
28
|
|
|
46,038
|
|
|
6.7
|
%
|
|
4,685
|
|
|
5.2
|
%
|
|
|
2020
|
|
24
|
|
|
35,688
|
|
|
5.2
|
%
|
|
3,534
|
|
|
3.9
|
%
|
|
|
2021
|
|
77
|
|
|
40,139
|
|
|
5.8
|
%
|
|
6,612
|
|
|
7.4
|
%
|
|
|
2022
|
|
36
|
|
|
61,977
|
|
|
9.0
|
%
|
|
8,443
|
|
|
9.4
|
%
|
|
|
2023
|
|
15
|
|
|
42,004
|
|
|
6.1
|
%
|
|
5,562
|
|
|
6.2
|
%
|
|
|
2024
|
|
44
|
|
|
92,904
|
|
|
13.5
|
%
|
|
12,430
|
|
|
13.8
|
%
|
|
|
2025
|
|
43
|
|
|
33,469
|
|
|
4.9
|
%
|
|
3,593
|
|
|
4.0
|
%
|
|
|
2026
|
|
21
|
|
|
17,325
|
|
|
2.5
|
%
|
|
2,610
|
|
|
2.9
|
%
|
|
|
2027
|
|
17
|
|
|
35,239
|
|
|
5.1
|
%
|
|
5,571
|
|
|
6.2
|
%
|
|
|
2028
|
|
10
|
|
|
23,259
|
|
|
3.4
|
%
|
|
2,987
|
|
|
3.3
|
%
|
|
|
Thereafter
|
|
91
|
|
|
155,010
|
|
|
22.5
|
%
|
|
18,740
|
|
|
20.9
|
%
|
|
|
Vacant
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
1,087
|
|
|
1.2
|
%
|
|
|
Total
|
|
475
|
|
|
$
|
688,302
|
|
|
100.0
|
%
|
|
89,778
|
|
|
100.0
|
%
|
|
(a)
|
Assumes tenant does not exercise renewal option.
|
|
(b)
|
Month-to-month leases are included in
2015
ABR.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
57
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
2015
|
|
2014
|
|
Change
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Lease revenues
|
$
|
164,741
|
|
|
$
|
149,243
|
|
|
$
|
15,498
|
|
|
$
|
487,480
|
|
|
$
|
420,563
|
|
|
$
|
66,917
|
|
|
Operating property revenues
|
8,107
|
|
|
8,344
|
|
|
(237
|
)
|
|
23,645
|
|
|
21,586
|
|
|
2,059
|
|
||||||
|
Reimbursable tenant costs
|
5,340
|
|
|
6,271
|
|
|
(931
|
)
|
|
17,409
|
|
|
18,034
|
|
|
(625
|
)
|
||||||
|
Lease termination income and other
|
2,988
|
|
|
1,415
|
|
|
1,573
|
|
|
9,319
|
|
|
17,590
|
|
|
(8,271
|
)
|
||||||
|
|
181,176
|
|
|
165,273
|
|
|
15,903
|
|
|
537,853
|
|
|
477,773
|
|
|
60,080
|
|
||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net-leased properties
|
73,456
|
|
|
57,547
|
|
|
15,909
|
|
|
199,905
|
|
|
169,694
|
|
|
30,211
|
|
||||||
|
Operating properties
|
1,073
|
|
|
1,072
|
|
|
1
|
|
|
3,143
|
|
|
2,773
|
|
|
370
|
|
||||||
|
|
74,529
|
|
|
58,619
|
|
|
15,910
|
|
|
203,048
|
|
|
172,467
|
|
|
30,581
|
|
||||||
|
Property expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating property expenses
|
5,419
|
|
|
5,813
|
|
|
(394
|
)
|
|
16,847
|
|
|
15,199
|
|
|
1,648
|
|
||||||
|
Reimbursable tenant costs
|
5,340
|
|
|
6,271
|
|
|
(931
|
)
|
|
17,409
|
|
|
18,034
|
|
|
(625
|
)
|
||||||
|
Net-leased properties
|
3,838
|
|
|
2,564
|
|
|
1,274
|
|
|
9,178
|
|
|
10,717
|
|
|
(1,539
|
)
|
||||||
|
Property management fees
|
1,863
|
|
|
1,969
|
|
|
(106
|
)
|
|
5,479
|
|
|
4,060
|
|
|
1,419
|
|
||||||
|
|
16,460
|
|
|
16,617
|
|
|
(157
|
)
|
|
48,913
|
|
|
48,010
|
|
|
903
|
|
||||||
|
Impairment charges
|
19,438
|
|
|
4,225
|
|
|
15,213
|
|
|
22,711
|
|
|
6,291
|
|
|
16,420
|
|
||||||
|
General and administrative
|
10,239
|
|
|
10,374
|
|
|
(135
|
)
|
|
37,124
|
|
|
27,111
|
|
|
10,013
|
|
||||||
|
Merger, property acquisition, and other expenses
|
3,642
|
|
|
618
|
|
|
3,024
|
|
|
11,213
|
|
|
31,369
|
|
|
(20,156
|
)
|
||||||
|
Stock-based compensation expense
|
1,468
|
|
|
3,729
|
|
|
(2,261
|
)
|
|
5,943
|
|
|
9,279
|
|
|
(3,336
|
)
|
||||||
|
|
125,776
|
|
|
94,182
|
|
|
31,594
|
|
|
328,952
|
|
|
294,527
|
|
|
34,425
|
|
||||||
|
Segment Net Operating Income
|
55,400
|
|
|
71,091
|
|
|
(15,691
|
)
|
|
208,901
|
|
|
183,246
|
|
|
25,655
|
|
||||||
|
Other Income and Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense
|
(49,683
|
)
|
|
(46,534
|
)
|
|
(3,149
|
)
|
|
(145,325
|
)
|
|
(133,342
|
)
|
|
(11,983
|
)
|
||||||
|
Equity in earnings of equity method investments in the Managed Programs and real estate
|
12,635
|
|
|
11,610
|
|
|
1,025
|
|
|
38,630
|
|
|
35,324
|
|
|
3,306
|
|
||||||
|
Other income and (expenses)
|
6,588
|
|
|
(5,301
|
)
|
|
11,889
|
|
|
9,545
|
|
|
(12,151
|
)
|
|
21,696
|
|
||||||
|
Gain on change in control of interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105,947
|
|
|
(105,947
|
)
|
||||||
|
|
(30,460
|
)
|
|
(40,225
|
)
|
|
9,765
|
|
|
(97,150
|
)
|
|
(4,222
|
)
|
|
(92,928
|
)
|
||||||
|
Income from continuing operations before income taxes
|
24,940
|
|
|
30,866
|
|
|
(5,926
|
)
|
|
111,751
|
|
|
179,024
|
|
|
(67,273
|
)
|
||||||
|
Provision for income taxes
|
(5,247
|
)
|
|
(1,872
|
)
|
|
(3,375
|
)
|
|
(7,820
|
)
|
|
(944
|
)
|
|
(6,876
|
)
|
||||||
|
Income from continuing operations before gain on sale of real estate
|
19,693
|
|
|
28,994
|
|
|
(9,301
|
)
|
|
103,931
|
|
|
178,080
|
|
|
(74,149
|
)
|
||||||
|
Income from discontinued operations, net of tax
|
—
|
|
|
190
|
|
|
(190
|
)
|
|
—
|
|
|
33,018
|
|
|
(33,018
|
)
|
||||||
|
Gain (loss) on sale of real estate, net of tax
|
1,779
|
|
|
260
|
|
|
1,519
|
|
|
2,980
|
|
|
(3,482
|
)
|
|
6,462
|
|
||||||
|
Net Income from Real Estate Ownership
|
21,472
|
|
|
29,444
|
|
|
(7,972
|
)
|
|
106,911
|
|
|
207,616
|
|
|
(100,705
|
)
|
||||||
|
Net income attributable to noncontrolling interests
|
(1,814
|
)
|
|
(757
|
)
|
|
(1,057
|
)
|
|
(5,871
|
)
|
|
(4,470
|
)
|
|
(1,401
|
)
|
||||||
|
Net Income from Real Estate Ownership Attributable to W. P. Carey
|
$
|
19,658
|
|
|
$
|
28,687
|
|
|
$
|
(9,029
|
)
|
|
$
|
101,040
|
|
|
$
|
203,146
|
|
|
$
|
(102,106
|
)
|
|
|
W. P. Carey 9/30/2015 10-Q
–
58
|
|
|
W. P. Carey 9/30/2015 10-Q
–
59
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
2015
|
|
2014
|
|
Change
|
||||||||||||
|
Existing Net-Leased Properties
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Lease revenues
|
$
|
71,380
|
|
|
$
|
76,497
|
|
|
$
|
(5,117
|
)
|
|
$
|
215,909
|
|
|
$
|
227,557
|
|
|
$
|
(11,648
|
)
|
|
Property expenses
|
(1,188
|
)
|
|
545
|
|
|
(1,733
|
)
|
|
(1,806
|
)
|
|
(1,182
|
)
|
|
(624
|
)
|
||||||
|
Depreciation and amortization
|
(28,038
|
)
|
|
(29,628
|
)
|
|
1,590
|
|
|
(84,880
|
)
|
|
(89,812
|
)
|
|
4,932
|
|
||||||
|
Property level contribution
|
42,154
|
|
|
47,414
|
|
|
(5,260
|
)
|
|
129,223
|
|
|
136,563
|
|
|
(7,340
|
)
|
||||||
|
Net-Leased Properties Acquired in the CPA
®
:16 Merger
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Lease revenues
|
65,586
|
|
|
67,744
|
|
|
(2,158
|
)
|
|
195,807
|
|
|
182,142
|
|
|
13,665
|
|
||||||
|
Property expenses
|
(773
|
)
|
|
(1,549
|
)
|
|
776
|
|
|
(2,831
|
)
|
|
(5,026
|
)
|
|
2,195
|
|
||||||
|
Depreciation and amortization
|
(25,609
|
)
|
|
(25,642
|
)
|
|
33
|
|
|
(76,137
|
)
|
|
(75,269
|
)
|
|
(868
|
)
|
||||||
|
Property level contribution
|
39,204
|
|
|
40,553
|
|
|
(1,349
|
)
|
|
116,839
|
|
|
101,847
|
|
|
14,992
|
|
||||||
|
Recently Acquired Net-Leased Properties
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Lease revenues
|
27,619
|
|
|
3,693
|
|
|
23,926
|
|
|
74,671
|
|
|
5,439
|
|
|
69,232
|
|
||||||
|
Property expenses
|
(1,806
|
)
|
|
(239
|
)
|
|
(1,567
|
)
|
|
(4,121
|
)
|
|
(734
|
)
|
|
(3,387
|
)
|
||||||
|
Depreciation and amortization
|
(19,753
|
)
|
|
(1,690
|
)
|
|
(18,063
|
)
|
|
(38,455
|
)
|
|
(2,372
|
)
|
|
(36,083
|
)
|
||||||
|
Property level contribution
|
6,060
|
|
|
1,764
|
|
|
4,296
|
|
|
32,095
|
|
|
2,333
|
|
|
29,762
|
|
||||||
|
Properties Sold or Held-for-Sale
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Lease revenues
|
156
|
|
|
1,309
|
|
|
(1,153
|
)
|
|
1,093
|
|
|
5,425
|
|
|
(4,332
|
)
|
||||||
|
Operating revenues
|
83
|
|
|
140
|
|
|
(57
|
)
|
|
328
|
|
|
374
|
|
|
(46
|
)
|
||||||
|
Property expenses
|
(71
|
)
|
|
(1,321
|
)
|
|
1,250
|
|
|
(420
|
)
|
|
(3,775
|
)
|
|
3,355
|
|
||||||
|
Depreciation and amortization
|
(56
|
)
|
|
(587
|
)
|
|
531
|
|
|
(433
|
)
|
|
(2,241
|
)
|
|
1,808
|
|
||||||
|
Property level contribution
|
112
|
|
|
(459
|
)
|
|
571
|
|
|
568
|
|
|
(217
|
)
|
|
785
|
|
||||||
|
Operating Properties
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues
|
8,024
|
|
|
8,204
|
|
|
(180
|
)
|
|
23,317
|
|
|
21,212
|
|
|
2,105
|
|
||||||
|
Property expenses
|
(5,419
|
)
|
|
(5,813
|
)
|
|
394
|
|
|
(16,847
|
)
|
|
(15,199
|
)
|
|
(1,648
|
)
|
||||||
|
Depreciation and amortization
|
(1,073
|
)
|
|
(1,072
|
)
|
|
(1
|
)
|
|
(3,143
|
)
|
|
(2,773
|
)
|
|
(370
|
)
|
||||||
|
Property level contribution
|
1,532
|
|
|
1,319
|
|
|
213
|
|
|
3,327
|
|
|
3,240
|
|
|
87
|
|
||||||
|
Property Level Contribution
|
89,062
|
|
|
90,591
|
|
|
(1,529
|
)
|
|
282,052
|
|
|
243,766
|
|
|
38,286
|
|
||||||
|
Add: Lease termination income and other
|
2,988
|
|
|
1,415
|
|
|
1,573
|
|
|
9,319
|
|
|
17,590
|
|
|
(8,271
|
)
|
||||||
|
Less other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Impairment charges
|
(19,438
|
)
|
|
(4,225
|
)
|
|
(15,213
|
)
|
|
(22,711
|
)
|
|
(6,291
|
)
|
|
(16,420
|
)
|
||||||
|
General and administrative
|
(10,239
|
)
|
|
(10,374
|
)
|
|
135
|
|
|
(37,124
|
)
|
|
(27,111
|
)
|
|
(10,013
|
)
|
||||||
|
Merger, property acquisition, and other expenses
|
(3,642
|
)
|
|
(618
|
)
|
|
(3,024
|
)
|
|
(11,213
|
)
|
|
(31,369
|
)
|
|
20,156
|
|
||||||
|
Stock-based compensation expense
|
(1,468
|
)
|
|
(3,729
|
)
|
|
2,261
|
|
|
(5,943
|
)
|
|
(9,279
|
)
|
|
3,336
|
|
||||||
|
Property management fees
|
(1,863
|
)
|
|
(1,969
|
)
|
|
106
|
|
|
(5,479
|
)
|
|
(4,060
|
)
|
|
(1,419
|
)
|
||||||
|
Segment Net Operating Income
|
$
|
55,400
|
|
|
$
|
71,091
|
|
|
$
|
(15,691
|
)
|
|
$
|
208,901
|
|
|
$
|
183,246
|
|
|
$
|
25,655
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
60
|
|
|
W. P. Carey 9/30/2015 10-Q
–
61
|
|
|
W. P. Carey 9/30/2015 10-Q
–
62
|
|
|
W. P. Carey 9/30/2015 10-Q
–
63
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Equity in earnings of equity method investments in the Managed Programs:
|
|
|
|
|
|
|
|
||||||||
|
Equity in (losses) earnings of equity method investments in the Managed Programs
(a)
|
$
|
(639
|
)
|
|
$
|
241
|
|
|
$
|
(17
|
)
|
|
$
|
1,361
|
|
|
Other-than-temporary impairment charges on the Special Member Interest in CPA
®
:16 – Global’s operating partnership, net of related deferred revenue earned
(b)
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
||||
|
Distributions of Available Cash:
(c)
|
|
|
|
|
|
|
|
||||||||
|
CPA
®
:16 – Global
|
—
|
|
|
—
|
|
|
—
|
|
|
4,751
|
|
||||
|
CPA
®
:17 – Global
|
5,837
|
|
|
6,110
|
|
|
17,690
|
|
|
15,380
|
|
||||
|
CPA
®
:18 – Global
|
1,705
|
|
|
590
|
|
|
4,021
|
|
|
1,196
|
|
||||
|
CWI 1
|
2,463
|
|
|
1,193
|
|
|
6,356
|
|
|
2,247
|
|
||||
|
CWI 2
|
177
|
|
|
—
|
|
|
177
|
|
|
—
|
|
||||
|
Equity in earnings of equity method investments from the Managed Programs
|
9,543
|
|
|
8,134
|
|
|
28,227
|
|
|
24,907
|
|
||||
|
Equity in earnings of other equity method investments in real estate:
|
|
|
|
|
|
|
|
||||||||
|
Equity investments acquired in the CPA
®
:16 Merger
(d)
|
2,520
|
|
|
2,916
|
|
|
6,976
|
|
|
7,968
|
|
||||
|
Recently acquired equity investment
(e)
|
319
|
|
|
319
|
|
|
956
|
|
|
700
|
|
||||
|
Existing equity investments
(f)
|
253
|
|
|
241
|
|
|
2,471
|
|
|
975
|
|
||||
|
Equity investments sold
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
||||
|
Equity investments consolidated after the CPA
®
:16 Merger
(g)
|
—
|
|
|
—
|
|
|
—
|
|
|
692
|
|
||||
|
Total equity in earnings of other equity method investments in real estate
|
3,092
|
|
|
3,476
|
|
|
10,403
|
|
|
10,417
|
|
||||
|
Total equity in earnings of equity method investments in the Managed Programs and real estate
|
$
|
12,635
|
|
|
$
|
11,610
|
|
|
$
|
38,630
|
|
|
$
|
35,324
|
|
|
(a)
|
Amount for the
nine months ended September 30, 2014
included $0.5 million of equity income from CPA
®
:16 – Global.
|
|
(b)
|
In May 2011, we acquired the Special Member Interest in CPA
®
:16 – Global’s operating partnership, which we recorded as an equity investment at fair value with an equal amount recorded as deferred revenue (
Note 5
). On January 31, 2014, we acquired all the remaining interests in CPA
®
:16 – Global and now consolidate the operating partnership.
|
|
(c)
|
We are entitled to receive distributions of our share of earnings up to 10% of the Available Cash from the operating partnerships of each of the Managed REITs, as defined in their respective operating partnership agreements. Distributions of Available Cash received and earned from
CPA
®
:18 – Global and CWI 1
increased, primarily as a result of new investments that they entered into during 2015 and 2014.
|
|
(d)
|
We acquired our interests or additional interests in these investments in the CPA
®
:16 Merger.
|
|
(e)
|
During the year ended
December 31, 2014
, we received a preferred equity position in Beach House JV, LLC, as part of a sale of a property. The preferred equity, redeemable on March 13, 2019, provides us with a preferred rate of return of 8.5%. The rights under these preferred units allow us to have significant influence over the entity. Accordingly, we account for this investment using the equity method of accounting.
|
|
(f)
|
Represents equity investments we held prior to January 1, 2014. Equity income on a jointly-owned German investment increased by
$2.1 million
during the
nine months ended September 30, 2015
, representing our share of the bankruptcy proceeds received (
Note 8
).
|
|
|
W. P. Carey 9/30/2015 10-Q
–
64
|
|
(g)
|
We acquired additional interests in these investments from CPA
®
:16 – Global in the CPA
®
:16 Merger. Subsequent to the CPA
®
:16 Merger, we consolidate these majority-owned or wholly-owned investments.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
65
|
|
|
W. P. Carey 9/30/2015 10-Q
–
66
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Total properties — Managed REITs
|
578
|
|
|
519
|
|
||
|
Assets under management — Managed Programs
(a)
|
$
|
10,481.5
|
|
|
$
|
9,231.8
|
|
|
Cumulative funds raised — CPA
®
:18 – Global offering
(b) (c)
|
1,243.5
|
|
|
1,143.1
|
|
||
|
Cumulative funds raised — CWI 1 offerings
(b) (d)
|
1,153.2
|
|
|
1,153.2
|
|
||
|
Cumulative funds raised — CWI 2 offering
(b) (e)
|
92.5
|
|
|
—
|
|
||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Financings structured — Managed REITs
|
$
|
884.8
|
|
|
$
|
625.2
|
|
|
Investments structured — Managed REITs
(f)
|
1,898.7
|
|
|
1,097.2
|
|
||
|
Funds raised — CPA
®
:18 – Global offering
(b) (c)
|
100.4
|
|
|
853.3
|
|
||
|
Funds raised — CWI 1 offerings
(b) (d)
|
—
|
|
|
214.4
|
|
||
|
Funds raised — CWI 2 offering
(b) (e)
|
92.5
|
|
|
—
|
|
||
|
(a)
|
Represents the estimated fair value of the real estate assets owned by the Managed REITs, which was calculated by us as the advisor to the Managed REITs based in part upon third-party appraisals, plus cash and cash equivalents, less distributions payable. Amount as of
September 30, 2015
also included the fair value of the investment assets, plus cash and cash equivalents, owned by CCIF.
|
|
(b)
|
Excludes reinvested distributions through each entity’s distribution reinvestment plan.
|
|
(c)
|
Reflects funds raised from CPA
®
:18 – Global’s initial public offering, which commenced in May 2013 and closed on April 2, 2015 (
Note 5
).
|
|
(d)
|
Reflects funds raised in CWI 1’s initial public offering, which closed on September 15, 2013, and CWI 1’s follow-on offering, which commenced on December 20, 2013 and closed on December 31, 2014.
|
|
(e)
|
Reflects funds raised since the commencement of CWI 2’s initial public offering, which began to admit new stockholders on May 15, 2015.
|
|
(f)
|
Includes acquisition-related costs.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
67
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
2015
|
|
2014
|
|
Change
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset management revenue
|
$
|
13,004
|
|
|
$
|
9,088
|
|
|
$
|
3,916
|
|
|
$
|
36,236
|
|
|
$
|
27,910
|
|
|
$
|
8,326
|
|
|
Reimbursable costs
|
11,155
|
|
|
14,722
|
|
|
(3,567
|
)
|
|
28,401
|
|
|
96,379
|
|
|
(67,978
|
)
|
||||||
|
Structuring revenue
|
8,207
|
|
|
5,487
|
|
|
2,720
|
|
|
67,735
|
|
|
40,492
|
|
|
27,243
|
|
||||||
|
Dealer manager fees
|
1,124
|
|
|
2,436
|
|
|
(1,312
|
)
|
|
2,704
|
|
|
17,062
|
|
|
(14,358
|
)
|
||||||
|
Incentive revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
|
|
203
|
|
||||||
|
|
33,490
|
|
|
31,733
|
|
|
1,757
|
|
|
135,279
|
|
|
181,843
|
|
|
(46,564
|
)
|
||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
General and administrative
|
12,603
|
|
|
9,887
|
|
|
2,716
|
|
|
41,863
|
|
|
34,955
|
|
|
6,908
|
|
||||||
|
Reimbursable costs from affiliates
|
11,155
|
|
|
14,722
|
|
|
(3,567
|
)
|
|
28,401
|
|
|
96,379
|
|
|
(67,978
|
)
|
||||||
|
Dealer manager fees and expenses
|
3,185
|
|
|
3,847
|
|
|
(662
|
)
|
|
7,884
|
|
|
15,557
|
|
|
(7,673
|
)
|
||||||
|
Stock-based compensation expense
|
2,498
|
|
|
4,250
|
|
|
(1,752
|
)
|
|
10,120
|
|
|
13,700
|
|
|
(3,580
|
)
|
||||||
|
Subadvisor fees
|
1,748
|
|
|
381
|
|
|
1,367
|
|
|
8,555
|
|
|
2,850
|
|
|
5,705
|
|
||||||
|
Strategic initiative expenses
|
1,118
|
|
|
—
|
|
|
1,118
|
|
|
1,120
|
|
|
—
|
|
|
1,120
|
|
||||||
|
Depreciation and amortization
|
983
|
|
|
905
|
|
|
78
|
|
|
3,031
|
|
|
3,175
|
|
|
(144
|
)
|
||||||
|
|
33,290
|
|
|
33,992
|
|
|
(702
|
)
|
|
100,974
|
|
|
166,616
|
|
|
(65,642
|
)
|
||||||
|
Other Income and Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other income and (expenses)
|
20
|
|
|
160
|
|
|
(140
|
)
|
|
399
|
|
|
(7
|
)
|
|
406
|
|
||||||
|
|
20
|
|
|
160
|
|
|
(140
|
)
|
|
399
|
|
|
(7
|
)
|
|
406
|
|
||||||
|
Income (loss) from continuing operations before income taxes
|
220
|
|
|
(2,099
|
)
|
|
2,319
|
|
|
34,704
|
|
|
15,220
|
|
|
19,484
|
|
||||||
|
Benefit from (provision for) income taxes
|
1,886
|
|
|
971
|
|
|
915
|
|
|
(12,532
|
)
|
|
(10,231
|
)
|
|
(2,301
|
)
|
||||||
|
Net Income (Loss) from Investment Management
|
2,106
|
|
|
(1,128
|
)
|
|
3,234
|
|
|
22,172
|
|
|
4,989
|
|
|
17,183
|
|
||||||
|
Net income attributable to noncontrolling interests
|
(19
|
)
|
|
(236
|
)
|
|
217
|
|
|
(2,003
|
)
|
|
(444
|
)
|
|
(1,559
|
)
|
||||||
|
Net loss (income) attributable to redeemable noncontrolling interest
|
—
|
|
|
14
|
|
|
(14
|
)
|
|
—
|
|
|
(137
|
)
|
|
137
|
|
||||||
|
Net Income (Loss) from Investment Management Attributable to W. P. Carey
|
$
|
2,087
|
|
|
$
|
(1,350
|
)
|
|
$
|
3,437
|
|
|
$
|
20,169
|
|
|
$
|
4,408
|
|
|
$
|
15,761
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
68
|
|
|
W. P. Carey 9/30/2015 10-Q
–
69
|
|
|
W. P. Carey 9/30/2015 10-Q
–
70
|
|
|
W. P. Carey 9/30/2015 10-Q
–
71
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Carrying Value
|
|
|
|
||||
|
Fixed rate:
|
|
|
|
||||
|
Non-recourse mortgages
|
$
|
1,960,012
|
|
|
$
|
2,174,604
|
|
|
Senior Unsecured Notes
(a)
|
1,502,007
|
|
|
498,345
|
|
||
|
|
3,462,019
|
|
|
2,672,949
|
|
||
|
Variable rate:
|
|
|
|
||||
|
Revolver
|
435,489
|
|
|
807,518
|
|
||
|
Term Loan Facility
|
250,000
|
|
|
250,000
|
|
||
|
Non-recourse debt:
|
|
|
|
||||
|
Amount subject to interest rate swap and cap
|
297,022
|
|
|
320,220
|
|
||
|
Non-recourse mortgages
|
148,370
|
|
|
24,299
|
|
||
|
Amount of fixed rate debt subject to interest rate reset features
|
7,208
|
|
|
13,560
|
|
||
|
|
1,138,089
|
|
|
1,415,597
|
|
||
|
|
$
|
4,600,108
|
|
|
$
|
4,088,546
|
|
|
|
|
|
|
||||
|
Percent of Total Debt
|
|
|
|
||||
|
Fixed rate
|
75
|
%
|
|
65
|
%
|
||
|
Variable rate
|
25
|
%
|
|
35
|
%
|
||
|
|
100
|
%
|
|
100
|
%
|
||
|
Weighted-Average Interest Rate at End of Period
|
|
|
|
||||
|
Fixed rate
|
4.7
|
%
|
|
5.4
|
%
|
||
|
Variable rate
(b)
|
2.5
|
%
|
|
2.0
|
%
|
||
|
|
W. P. Carey 9/30/2015 10-Q
–
72
|
|
(a)
|
In January 2015, we issued the 2.0% Senior Euro Notes and the 4.0% Senior Notes (
Note 12
).
|
|
(b)
|
The impact of our derivative instruments is reflected in the weighted-average interest rates.
|
|
•
|
Cash and cash equivalents totaling
$191.3 million
. Of this amount,
$74.8 million
, at then-current exchange rates, was held in foreign subsidiaries and we could be subject to restrictions or significant costs should we decide to repatriate these amounts;
|
|
•
|
Our Revolver, with unused capacity of
$1.1 billion
, excluding amounts reserved for outstanding letters of credit; and
|
|
•
|
Unleveraged properties that had an aggregate carrying value of
$2.6 billion
at
September 30, 2015
, although there can be no assurance that we would be able to obtain financing for these properties.
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Outstanding Balance
|
|
Maximum Available
|
|
Outstanding Balance
|
|
Maximum Available
|
||||||||
|
Revolver
|
$
|
435,489
|
|
|
$
|
1,500,000
|
|
|
$
|
807,518
|
|
|
$
|
1,000,000
|
|
|
Term Loan Facility
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
||||
|
|
W. P. Carey 9/30/2015 10-Q
–
73
|
|
|
Total
|
|
Less than
1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than
5 years
|
||||||||||
|
Non-recourse debt — principal
(a)
|
$
|
2,407,517
|
|
|
$
|
399,509
|
|
|
$
|
1,053,786
|
|
|
$
|
293,169
|
|
|
$
|
661,053
|
|
|
Senior Unsecured Notes — principal
(a) (b)
|
1,510,150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,510,150
|
|
|||||
|
Senior Unsecured Credit Facility — principal
(c)
|
685,489
|
|
|
250,000
|
|
|
435,489
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest on borrowings
(d)
|
896,677
|
|
|
178,398
|
|
|
261,754
|
|
|
196,371
|
|
|
260,154
|
|
|||||
|
Operating and other lease commitments
(e)
|
99,071
|
|
|
4,436
|
|
|
15,761
|
|
|
13,570
|
|
|
65,304
|
|
|||||
|
Tenant expansion allowance
(f)
|
11,774
|
|
|
—
|
|
|
9,138
|
|
|
2,636
|
|
|
—
|
|
|||||
|
Property improvement commitments
|
5,770
|
|
|
1,770
|
|
|
4,000
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
5,616,448
|
|
|
$
|
834,113
|
|
|
$
|
1,779,928
|
|
|
$
|
505,746
|
|
|
$
|
2,496,661
|
|
|
(a)
|
Excludes the unamortized discount on the Senior Unsecured Notes of
$8.1 million
and the unamortized fair market value adjustment of
$5.1 million
resulting from the assumption of property-level debt in connection with the CPA
®
:15 Merger and CPA
®
:16 Merger (
Note 12
).
|
|
(b)
|
Our Senior Unsecured Notes are scheduled to mature from 2023 through 2025.
|
|
(c)
|
Our Term Loan Facility is scheduled to mature on January 31, 2016 and our Revolver is scheduled to mature on January 31, 2018 unless otherwise extended pursuant to their terms. However, we have two options to extend the maturity of our Term Loan Facility, each by an additional year, and are currently exploring our options in this regard.
|
|
(d)
|
Interest on unhedged variable-rate debt obligations was calculated using the applicable annual variable interest rates and balances outstanding at
September 30, 2015
.
|
|
(e)
|
Operating and other lease commitments consist primarily of rental obligations under ground leases and the future minimum rents payable on the leases for our principal offices. Pursuant to their respective advisory agreements with us, we are reimbursed by the Managed REITs for their share of overhead costs, which includes a portion of those future minimum rent amounts. Our operating lease commitments are presented net of
$7.1 million
, which the Managed REITs will reimburse us.
|
|
(f)
|
Represents a tenant expansion allowance of
$11.8 million
we committed to fund in connection with an investment in Australia. Amounts are based on the exchange rate of the Australian dollar at
September 30, 2015
.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
74
|
|
|
W. P. Carey 9/30/2015 10-Q
–
75
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income attributable to W. P. Carey
|
$
|
21,745
|
|
|
$
|
27,337
|
|
|
$
|
121,209
|
|
|
$
|
207,554
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of real property
|
74,050
|
|
|
58,355
|
|
|
201,629
|
|
|
172,329
|
|
||||
|
Impairment charges
|
19,438
|
|
|
4,225
|
|
|
22,711
|
|
|
6,291
|
|
||||
|
Gain on sale of real estate, net
|
(1,779
|
)
|
|
(259
|
)
|
|
(2,980
|
)
|
|
(29,017
|
)
|
||||
|
Proportionate share of adjustments for noncontrolling interests to arrive at FFO
|
(2,632
|
)
|
|
(2,924
|
)
|
|
(7,925
|
)
|
|
(9,002
|
)
|
||||
|
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of real property
|
1,293
|
|
|
457
|
|
|
3,867
|
|
|
2,255
|
|
||||
|
Total adjustments
|
90,370
|
|
|
59,854
|
|
|
217,302
|
|
|
142,856
|
|
||||
|
FFO attributable to W. P. Carey — as defined by NAREIT
|
112,115
|
|
|
87,191
|
|
|
338,511
|
|
|
350,410
|
|
||||
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Above- and below-market rent intangible lease amortization, net
|
10,184
|
|
|
14,432
|
|
|
37,154
|
|
|
45,042
|
|
||||
|
Merger, property acquisition, and other expenses
(a)
|
4,760
|
|
|
618
|
|
|
12,333
|
|
|
45,236
|
|
||||
|
Stock-based compensation
|
3,966
|
|
|
7,979
|
|
|
16,063
|
|
|
22,979
|
|
||||
|
Other amortization and non-cash items
(b)
|
(2,988
|
)
|
|
5,670
|
|
|
(2,873
|
)
|
|
8,244
|
|
||||
|
(Gain) loss on extinguishment of debt
|
(2,305
|
)
|
|
1,122
|
|
|
(2,305
|
)
|
|
9,835
|
|
||||
|
Straight-line and other rent adjustments
|
(1,832
|
)
|
|
(1,791
|
)
|
|
(7,839
|
)
|
|
(13,459
|
)
|
||||
|
Amortization of deferred financing costs
|
1,489
|
|
|
1,007
|
|
|
4,143
|
|
|
3,031
|
|
||||
|
Tax benefit – deferred and other non-cash charges
|
(1,412
|
)
|
|
(1,665
|
)
|
|
(4,530
|
)
|
|
(13,841
|
)
|
||||
|
Realized losses (gains) on foreign currency, derivatives, and other
(c)
|
367
|
|
|
(272
|
)
|
|
228
|
|
|
548
|
|
||||
|
Gain on change in control of interests
(d)
|
—
|
|
|
—
|
|
|
—
|
|
|
(105,947
|
)
|
||||
|
Other, net
|
—
|
|
|
(86
|
)
|
|
—
|
|
|
(65
|
)
|
||||
|
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO:
|
|
|
|
|
|
|
|
||||||||
|
AFFO adjustments to equity earnings from equity investments
|
2,760
|
|
|
1,094
|
|
|
5,323
|
|
|
4,965
|
|
||||
|
Deferred tax (benefit) expense
|
(173
|
)
|
|
—
|
|
|
35
|
|
|
—
|
|
||||
|
Straight-line rent and other rent adjustments
|
(166
|
)
|
|
(80
|
)
|
|
(463
|
)
|
|
(280
|
)
|
||||
|
Other amortization and non-cash items
|
74
|
|
|
63
|
|
|
329
|
|
|
218
|
|
||||
|
Above- and below-market rent intangible lease amortization, net
|
(35
|
)
|
|
3
|
|
|
(104
|
)
|
|
21
|
|
||||
|
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO
|
(156
|
)
|
|
(918
|
)
|
|
(355
|
)
|
|
(2,076
|
)
|
||||
|
Total adjustments
|
14,533
|
|
|
27,176
|
|
|
57,139
|
|
|
4,451
|
|
||||
|
AFFO attributable to W. P. Carey
|
$
|
126,648
|
|
|
$
|
114,367
|
|
|
$
|
395,650
|
|
|
$
|
354,861
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Summary
|
|
|
|
|
|
|
|
||||||||
|
FFO attributable to W. P. Carey — as defined by NAREIT
|
$
|
112,115
|
|
|
$
|
87,191
|
|
|
$
|
338,511
|
|
|
$
|
350,410
|
|
|
AFFO attributable to W. P. Carey
|
$
|
126,648
|
|
|
$
|
114,367
|
|
|
$
|
395,650
|
|
|
$
|
354,861
|
|
|
|
W. P. Carey 9/30/2015 10-Q
–
76
|
|
(a)
|
Amounts for the
three and nine months ended September 30,
2014
include reported merger costs, as well as income tax expense incurred in connection with the CPA
®
:16 Merger. Income tax expense incurred in connection with the CPA
®
:16 Merger represents the current portion of income tax expense, including the permanent difference incurred upon recognition of deferred revenue associated with the accelerated vesting of shares previously issued by CPA
®
:16 – Global for asset management and performance fees.
|
|
(b)
|
Represents primarily unrealized gains and losses from foreign exchange and derivatives, as well as amounts for the amortization of contracts.
|
|
(c)
|
Effective January 1, 2015, we no longer adjust for realized gains or losses on foreign currency derivatives. For the
three months ended September 30,
2014
, realized gains on foreign exchange derivatives were
$0.3 million
and for the
nine months ended September 30,
2014
, realized losses on foreign exchange derivatives were
$0.5 million
.
|
|
(d)
|
Gain on change in control of interests for the
nine months ended
September 30, 2014
represents a gain of $75.7 million recognized on our previously-held interest in shares of CPA
®
:16 – Global common stock and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA
®
:16 – Global, which we had previously accounted for under the equity method.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
77
|
|
|
2015 (Remainder)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
|
Fair value
|
||||||||||||||||
|
Fixed-rate debt
(a)
|
$
|
60,486
|
|
|
$
|
277,896
|
|
|
$
|
660,812
|
|
|
$
|
132,471
|
|
|
$
|
86,015
|
|
|
$
|
2,245,773
|
|
|
$
|
3,463,453
|
|
|
$
|
3,464,101
|
|
|
Variable-rate debt
(a) (b)
|
$
|
106,927
|
|
|
$
|
305,299
|
|
|
$
|
61,576
|
|
|
$
|
571,815
|
|
|
$
|
13,113
|
|
|
$
|
80,973
|
|
|
$
|
1,139,703
|
|
|
$
|
1,123,206
|
|
|
(a)
|
Amounts are based on the exchange rate at
September 30, 2015
, as applicable.
|
|
(b)
|
Includes
$250.0 million
outstanding under our Term Loan Facility at
September 30, 2015
, which is scheduled to mature on January 31, 2016. However, we have two options to extend the maturity, each by an additional year, and are currently exploring our options in this regard.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
78
|
|
Lease Revenues
(a)
|
|
2015 (Remainder)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Euro
(c)
|
|
$
|
49,802
|
|
|
$
|
197,684
|
|
|
$
|
188,434
|
|
|
$
|
175,398
|
|
|
$
|
157,527
|
|
|
$
|
1,363,883
|
|
|
$
|
2,132,728
|
|
|
British pound sterling
(d)
|
|
10,380
|
|
|
41,421
|
|
|
41,368
|
|
|
41,478
|
|
|
41,686
|
|
|
417,907
|
|
|
594,240
|
|
|||||||
|
Australian dollar
(e)
|
|
2,406
|
|
|
9,651
|
|
|
9,625
|
|
|
9,625
|
|
|
9,625
|
|
|
142,864
|
|
|
183,796
|
|
|||||||
|
Other foreign currencies
(f)
|
|
3,530
|
|
|
14,168
|
|
|
14,294
|
|
|
14,440
|
|
|
14,836
|
|
|
119,596
|
|
|
180,864
|
|
|||||||
|
|
|
$
|
66,118
|
|
|
$
|
262,924
|
|
|
$
|
253,721
|
|
|
$
|
240,941
|
|
|
$
|
223,674
|
|
|
$
|
2,044,250
|
|
|
$
|
3,091,628
|
|
|
Debt service
(a) (b)
|
|
2015 (Remainder)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Euro
(c)
|
|
$
|
127,132
|
|
|
$
|
182,236
|
|
|
$
|
385,578
|
|
|
$
|
477,346
|
|
|
$
|
19,574
|
|
|
$
|
652,135
|
|
|
$
|
1,844,001
|
|
|
British pound sterling
(d)
|
|
15,669
|
|
|
952
|
|
|
952
|
|
|
952
|
|
|
952
|
|
|
15,040
|
|
|
34,517
|
|
|||||||
|
Other foreign currencies
(f)
|
|
686
|
|
|
2,723
|
|
|
6,995
|
|
|
9,121
|
|
|
644
|
|
|
3,309
|
|
|
23,478
|
|
|||||||
|
|
|
$
|
143,487
|
|
|
$
|
185,911
|
|
|
$
|
393,525
|
|
|
$
|
487,419
|
|
|
$
|
21,170
|
|
|
$
|
670,484
|
|
|
$
|
1,901,996
|
|
|
(a)
|
Amounts are based on the applicable exchange rates at
September 30, 2015
. Contractual rents and debt obligations are denominated in the functional currency of the country of each property.
|
|
(b)
|
Interest on unhedged variable-rate debt obligations was calculated using the applicable annual interest rates and balances outstanding at
September 30, 2015
.
|
|
(c)
|
We estimate that, for a 1% increase or decrease in the exchange rate between the euro and the U.S. dollar, there would be a corresponding change in the projected estimated property level cash flow at
September 30, 2015
of
$2.9 million
. Amounts included the equivalent of
$330.5 million
borrowed in euro under our Revolver, which is scheduled to mature on January 31, 2018 unless extended pursuant to its terms (
Note 12
), and the equivalent of
$560.2 million
of 2.0% Senior Euro Notes outstanding maturing in January 2023 (
Note 12
).
|
|
(d)
|
We estimate that, for a 1% increase or decrease in the exchange rate between the British pound sterling and the U.S. dollar, there would be a corresponding change in the projected estimated property level cash flow at
September 30, 2015
of
$5.6 million
.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
79
|
|
(e)
|
We estimate that, for a 1% increase or decrease in the exchange rate between the Australian dollar and the U.S. dollar, there would be a corresponding change in the projected estimated property level cash flow at
September 30, 2015
of
$1.8 million
.
|
|
(f)
|
Other foreign currencies consist of the Canadian dollar, the Malaysian ringgit, the Swedish krona, the Norwegian krone, and the Thai baht.
|
|
|
W. P. Carey 9/30/2015 10-Q
–
80
|
|
|
W. P. Carey 9/30/2015 10-Q
–
81
|
|
|
W. P. Carey 9/30/2015 10-Q
–
82
|
|
Exhibit
No.
|
|
|
Description
|
|
Method of Filing
|
|
3.1
|
|
|
Second Amended and Restated Bylaws of W. P. Carey Inc.
|
|
Incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K filed on September 23, 2015
|
|
|
|
|
|
|
|
|
10.1
|
|
|
Investment Advisory Agreement between Carey Credit Income Fund and Carey Credit Advisors, LLC
|
|
Incorporated by reference to Exhibit 99(g)(1) filed with Pre-Effective Amendment No. 3 to Carey Credit Income Fund 2015 T’s registration statement on Form N-2 (File No. 333-19882) filed on May 4, 2015
|
|
|
|
|
|
|
|
|
10.2
|
|
|
Investment Sub-Advisory Agreement among Carey Credit Advisors, LLC, Guggenheim Partners Investment Management, LLC and Carey Credit Income Fund
|
|
Incorporated by reference to Exhibit 99(g)(2) filed with Pre-Effective Amendment No. 3 to Carey Credit Income Fund 2015 T’s registration statement on Form N-2 (File No. 333-19882) filed on May 4, 2015
|
|
|
|
|
|
|
|
|
31.1
|
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
31.2
|
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
32
|
|
|
Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
101
|
|
|
The following materials from W. P. Carey Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2015 and December 31, 2014, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2015 and 2014, (iii) Consolidated Statements of Comprehensive (Loss) Income for the three and nine months ended September 30, 2015 and 2014, (iv) Consolidated Statements of Equity for the nine months ended September 30, 2015 and 2014, (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2015 and 2014, and (vi) Notes to Consolidated Financial Statements.
|
|
Filed herewith
|
|
|
W. P. Carey 9/30/2015 10-Q
–
83
|
|
|
|
|
W. P. Carey Inc.
|
|
Date:
|
November 5, 2015
|
|
|
|
|
|
By:
|
/s/ Hisham A. Kader
|
|
|
|
|
Hisham A. Kader
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
Date:
|
November 5, 2015
|
|
|
|
|
|
By:
|
/s/ ToniAnn Sanzone
|
|
|
|
|
ToniAnn Sanzone
|
|
|
|
|
Chief Accounting Officer
|
|
|
|
|
(Principal Accounting Officer)
|
|
|
W. P. Carey 9/30/2015 10-Q
–
84
|
|
Exhibit
No. |
|
|
Description
|
|
Method of Filing
|
|
3.1
|
|
|
Second Amended and Restated Bylaws of W. P. Carey Inc.
|
|
Incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K filed on September 23, 2015
|
|
|
|
|
|
|
|
|
10.1
|
|
|
Investment Advisory Agreement between Carey Credit Income Fund and Carey Credit Advisors, LLC
|
|
Incorporated by reference to Exhibit 99(g)(1) filed with Pre-Effective Amendment No. 3 to Carey Credit Income Fund 2015 T’s registration statement on Form N-2 (File No. 333-19882) filed on May 4, 2015
|
|
|
|
|
|
|
|
|
10.2
|
|
|
Investment Sub-Advisory Agreement among Carey Credit Advisors, LLC, Guggenheim Partners Investment Management, LLC and Carey Credit Income Fund
|
|
Incorporated by reference to Exhibit 99(g)(2) filed with Pre-Effective Amendment No. 3 to Carey Credit Income Fund 2015 T’s registration statement on Form N-2 (File No. 333-19882) filed on May 4, 2015
|
|
|
|
|
|
|
|
|
31.1
|
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
31.2
|
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
32
|
|
|
Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith
|
|
|
|
|
|
|
|
|
101
|
|
|
The following materials from W. P. Carey Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2015 and December 31, 2014, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2015 and 2014, (iii) Consolidated Statements of Comprehensive (Loss) Income for the three and nine months ended September 30, 2015 and 2014, (iv) Consolidated Statements of Equity for the nine months ended September 30, 2015 and 2014, (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2015 and 2014, and (vi) Notes to Consolidated Financial Statements.
|
|
Filed herewith
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|