EX-99.1 2 y30974exv99w1.htm EX-99.1: SUPPLEMENTAL DISCLOSURE REPORT EX-99.1
 

EXHIBIT 99.1
(W. P. CAREY LOGO)
W. P. Carey & Co. LLC
Supplemental Disclosure Report
For the Year Ended
December 31, 2006
(WPC LOGO)

 


 

Important Disclosures About this Report
Important Note Regarding Non-GAAP Financial Measures
This supplemental disclosure report contains references to W. P. Carey & Co. LLC’s definition of funds from operations (FFO), which is a non-GAAP financial measure. The National Association of Real Estate Investment Trusts (NAREIT) defines funds from operations as net income computed in accordance with generally accepted accounting principles (GAAP), excluding gains or losses from sales of property, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. W. P. Carey & Co. LLC calculates its FFO in accordance with this definition and then makes adjustments to add back certain non-cash charges to earnings, such as the amortization of intangibles, stock compensation and impairment charges on real estate, resulting in its FFO. W. P. Carey & Co. LLC considers its definition of FFO to be an appropriate supplemental measure of operating performance because, by excluding these non-cash charges, it can be a helpful tool to assist in the comparison of the operating performance of W. P. Carey & Co. LLC’s real estate between periods, or as compared to different companies. W. P. Carey & Co. LLC’s definition of FFO should not be considered as an alternative to net income as an indication of its operating performance or to net cash provided by operating activities as a measure of its liquidity. FFO and adjusted FFO disclosed by other REITs (real estate investment trust) may not be comparable to W. P. Carey & Co. LLC’s FFO calculation.
Forward-looking Statements
This supplemental disclosure report contains certain forward-looking statements relating to W. P. Carey & Co. LLC. As used in this supplemental disclosure report, the terms “the Company,” “we,” “us” and “our” include W. P. Carey & Co. LLC, its consolidated subsidiaries and predecessors, unless otherwise indicated. Forward-looking statements discuss matters that are not historical facts. Because they discuss future events or conditions, forward-looking statements may include words such as “anticipate,” “believe,” “expect,” “estimate,” “intend,” “could,” “should,” “would,” “may,” “seeks,” “plans” or similar expressions. Do not unduly rely on forward-looking statements. They give our expectations about the future and are not guarantees, and speak only as of the date they are made. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievement to be materially different from the results of operations or plan expressed or implied by such forward-looking statements. Accordingly, such information should not be regarded as representations that the results or conditions described in such statements or that our objectives and plans will be achieved.

 


 

W. P. CAREY & CO. LLC
Supplemental Disclosure Report for the Year Ended December 31, 2006
         
Contents   Page
CORPORATE PROFILE:
       
Company Overview
    5  
Full Year and Fourth Quarter Ended December 31, 2006 Results
    6  
Financial Highlights
    7  
 
       
FINANCIAL ANALYSIS:
       
Reconciliation of Net Income to FFO and FAD Analysis
    9  
Debt Structure Analysis
    10  
Total Capitalization Analysis
    11  
Revenue Diversification Analysis
    12  
Revenue Stability Analysis
    13  
Selected Financial Ratios Analysis
    14  
Portfolio Debt Summary
    15  
Mortgage Debt Maturity Profile
    16  
 
       
ACQUISITIONS & DISPOSITIONS:
       
2006 Acquisitions Update
    18  
2006 Dispositions Update
    19  
 
       
PORTFOLIO ANALYSIS:
       
Portfolio Diversification Analysis by Rent Contribution
    21  
Portfolio Diversification Analysis by Property Type
    22  
Portfolio Diversification Analysis by Tenant Industry
    23  
Portfolio Diversification Analysis by Geography
    24  
Portfolio Lease Maturity Analysis
    25  
 
       
EXHIBITS:
       
Consolidated Balance Sheets
  Exhibit A
Consolidated Statements of Income
  Exhibit B
Consolidated Statements of Cash Flows
  Exhibit C
Quarterly Reconciliation of Net Income to Funds from Operations
  Exhibit D
Detailed Property Summary
  Exhibit E

 


 

CORPORATE PROFILE

 


 

SECTION: CORPORATE PROFILE
W. P. CAREY & CO. LLC
Company Overview
December 31, 2006
STOCK DATA
     
Exchanges   NYSE & PCX
Ticker   WPC
Closing Price Range three months ended December 31, 2006   $27.66-$30.82
Listed Shares Outstanding as of December 31, 2006   38,262,157
BANKS
JPMorgan Chase Bank — Administrative Agent
The Bank of New York — Syndication Agent
PNC Bank, N.A. — Syndication Agent
Wells Fargo Bank, N.A. — Syndication Agent
Bank of America, N.A. — Documentation Agent
INDEPENDENT AUDITORS
PricewaterhouseCoopers LLP
RESEARCH COVERAGE
A. G. Edwards & Sons, Inc.
COMPANY CONTACTS
Mark DeCesaris
Managing Director, Acting Chief Financial Officer
Susan C. Hyde
Executive Director, Director of Investor Relations
Gagan Singh
First Vice President, Finance
Julie Dwyer
Analyst, Finance
EXECUTIVE OFFICES
50 Rockefeller Plaza
New York, NY 10020
Tel: 1-800-WPCAREY or (212) 492-1100
Fax: (212) 492-8922
Web Site Address: www.wpcarey.com
         
Ticker: WPC   5   www.wpcarey.com

 


 

SECTION: CORPORATE PROFILE
W. P. CAREY & CO. LLC
Full Year & Fourth Quarter Ended December 31, 2006 Results
Financial Results
Net income for the fourth quarter of 2006 was $43.6 million, compared to $11.5 million in 2005. For 2006, net income was $86.3 million, a 78% increase from $48.6 million in 2005. This increase was primarily due to the merger, gains on sale of investments, lower impairment charges, and lower general and administrative costs.
Diluted earnings per share (EPS) for the fourth quarter increased to $1.12 as compared to $0.30 for the same period in 2005. Diluted EPS for 2006 increased 78% to $2.22 as compared to $1.25 for 2005.
Funds from Operations (FFO) for the fourth quarter was $54.9 million, or $1.39 per diluted share, as compared to $24.2 million, or $0.63 per diluted share, for the comparable period in 2005. FFO for 2006 increased 30% to $128.5 million, or $3.29 per diluted share, as compared to $98.6 million, or $2.53 per diluted share, for 2005.
Cash flows from operating activities for 2006 were $119.9 million, as compared to $52.7 million during 2005.
Dividend Increase
The Board of Directors raised the quarterly cash distribution to $0.458 per share, which was paid on January 12, 2007 to shareholders of record on December 31, 2006.
Investment Highlights
For the fourth quarter of 2006, the Company structured 12 investments on behalf of its managed CPA® REITs totaling $269 million, as compared to $85 million during the fourth quarter of 2005. For 2006, the Company structured 25 investments on behalf of the CPA® REITs totaling approximately $720 million, as compared to $865 million in 2005. Of the total investments in 2006, four were build-to-suit projects with combined estimated construction costs of $103 million. In 2006, approximately 76% of investments were made on behalf of CPA®:16 — Global and approximately 48% were international transactions.
In November 2006, the Company formed a subsidiary focused on investing in the U.S. self-storage industry. This subsidiary acquired six properties for $24.8 million in the fourth quarter of 2006.
         
Ticker: WPC   6   www.wpcarey.com

 


 

SECTION: CORPORATE PROFILE
W. P. CAREY & CO. LLC
Financial Highlights

(in thousands, except share and per share data)
                           
    For the Year     For the Year   For the Year
    Ended     Ended   Ended
    December 31, 2006     December 31, 2005   December 31, 2004
Operations
                         
Total Revenues from Continuing Operations
  $ 273,258       $ 168,784     $ 219,552  
Net Income
  $ 86,303       $ 48,604     $ 65,841  
Funds From Operations (FFO)
  $ 128,537       $ 98,571     $ 135,139  
 
                         
Per Share
                         
FFO (Diluted)
  $ 3.29       $ 2.53     $ 3.47  
Dividends Declared
  $ 1.82       $ 1.79     $ 1.76  
Pay Out Ratio (Dividends Declared/FFO)
    55.3 %       70.7 %     50.6 %
Weighted Average Listed Shares Outstanding (Diluted)
    39,093,897         39,020,801       38,961,748  
 
                         
Balance Sheet
  As of 12/31/06     As of 12/31/05   As of 12/31/04
 
                         
Total Assets
  $ 1,093,010       $ 983,262     $ 1,013,539  
Limited Recourse Mortgage Debt(1)
  $ 261,152       $ 231,113     $ 190,698  
Unsecured Credit Facility
  $ 2,000       $ 15,000     $ 102,000  
Secured Credit Facility (Self-Storage)
  $ 15,501       $     $  
Members’ Equity
  $ 631,985       $ 607,468     $ 620,651  
 
                         
Stock Data
                         
Price Range
  $ 24.20-$30.82       $ 23.95-$35.52          
Dividend Yield Range
    5.91% - 7.52 %       5.00% - 7.52 %        
Average Trading Volume
    28,441         39,915          
Price/Estimated FFO (2)
    11.38         9.19          
 
(1)   Excludes pro rata mortgage debt of equity investments and minority interests. See the Portfolio Debt Summary on page 15 for details.
 
(2)   Based on a stock price of $31.30 on February 15, 2007 and 2006 analyst FFO forecast of $2.75.
         
Ticker: WPC   7   www.wpcarey.com


 

FINANCIAL ANALYSIS

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Reconciliation of Net Income to Funds From Operations (FFO) & FAD Analysis

(in thousands, except share and per share data)
                           
    For the Year       For the Year     For the Year  
    Ended       Ended     Ended  
    December 31, 2006       December 31, 2005     December 31, 2004  
Net income
  $ 86,303       $ 48,604     $ 65,841  
Gain on sale of real estate
    (3,452 )       (12,474 )     (92 )
FFO of equity investees in excess of equity income
    9,802         10,358       7,010  
Depreciation, amortization, deferred taxes and other non-cash charges
    29,022         27,094       39,113  
FFO applicable to minority investees in excess of minority income
    (794 )       (602 )     (555 )
Straight-line rents
    3,152         3,821       1,724  
Impairment charges and loan losses
    4,504         21,770       22,098  
 
                   
Funds From Operations (FFO)
  $ 128,537       $ 98,571     $ 135,139  
 
                   
 
                         
Weighted Average Listed Shares Outstanding Basic
                         
Basic
    37,668,920         37,688,835       37,417,918  
Diluted
    39,093,897         39,020,801       38,961,748  
FFO per Share
                         
Basic
  $ 3.41       $ 2.62     $ 3.61  
Diluted
  $ 3.29       $ 2.53     $ 3.47  
Pay Out Ratio (Dividend/FFO)
    55.3 %       70.7 %     50.6 %
 
                         
Funds From Operations (FFO)
    128,537         98,571       135,139  
Recurring and non-revenue enhancing capital expenditure
    (714 )       (939 )     (215 )
 
                   
Funds Available For Distribution (FAD)
  $ 127,824       $ 97,632     $ 134,924  
 
                   
 
                         
FAD Per Share
                         
Basic
  $ 3.39       $ 2.59     $ 3.61  
Diluted
  $ 3.27       $ 2.50     $ 3.46  
Pay Out Ratio (Dividend/FAD)
    55.7 %       71.5 %     50.8 %
         
Ticker: WPC   9   www.wpcarey.com


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Debt Structure Analysis

(in thousands)
Debt Structure
September 30, 2006
                 
Limited Recourse Mortgage Debt (1)
  $ 287,837       100 %
Unsecured Credit Facility
          0 %
Secured Credit Facility (Self-Storage)
          0 %
     
Total Debt
  $ 287,837       100 %
 
Dabt Structure — September 30, 2006
(PIE CHART)
December 31, 2006
                 
Limited Recourse Mortgage Debt (1)
  $ 354,144       95 %
Unsecured Credit Facility
    2,000       1 %
Secured Credit Facility (Self-Storage)
    15,501       4 %
     
Total Debt
  $ 371,645       100 %
 
Dabt Structure — December 31, 2006
(PIE CHART)
 
(1)   Adjusted for pro rata mortgage debt of equity investments and minority interests. See Portfolio Debt Summary on page 15 for details.
         
Ticker: WPC   10   www.wpcarey.com

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Total Capitalization Analysis
December 31, 2006

(in thousands)
Total Market Capitalization Analysis
                 
Equity Market Capitalization of Listed Shares (1)
  $ 1,223,639       77 %
Limited Recourse Mortgage Debt (2)
    354,144       22 %
Unsecured Credit Facility
    2,000       0 %
Secured Credit Facility (Self-Storage)
    15,501       1 %
     
Total Debt
    371,645       23 %
 
 
               
Total Market Capitalization (3)
  $ 1,595,283       100 %
 
Total Market Capitalization
(PIE CHART)
Total Book Value Capitalization Analysis
                 
Members’ Equity
  $ 631,985       63 %
Limited Recourse Mortgage Debt (2)
    354,144       35 %
Unsecured Credit Facility
    2,000       0 %
Secured Credit Facility (Self-Storage)
    15,501       2 %
     
Total Debt
    371,645       37 %
 
 
               
Total Book Value Capitalization (3)
  $ 1,003,630       100 %
 
Total Book Value Capitalization
(PIE CHART)
 
(1)   Stock price of $31.30 is as of February 15, 2007. Diluted shares outstanding of 39,093,897 for the year ended December 31, 2006.
 
(2)   Adjusted for pro rata mortgage debt of equity investments and minority interests. See the Portfolio Debt Summary on page 15 for details.
 
(3)   Numbers may not add up due to rounding.
         
Ticker: WPC   11   www.wpcarey.com

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Revenue Diversification Analysis
(GAAP Modified)
(in thousands)
Three Months Ended
December 31, 2006
                 
Revenues from Real Estate Operations (1)
  $ 22,680       25 %
Revenues from Management Services Operations (2)
    66,891       75 %
     
Total Revenues (3)
  $ 89,571       100 %
 
Revenue Diversification
Three Months Ended December 31, 2006
(PIE CHART)
Year Ended
December 31, 2006
                 
Revenues from Real Estate Operations (1)
  $ 88,095       41 %
Revenues from Management Services Operations (2)
    126,157       59 %
     
Total Revenues (3)
  $ 214,252       100 %
 
Revenue Diversification
Year Ended December 31, 2006
(PIE CHART)
Definitions
(1)   Revenues from Real Estate Operations (continuing and discontinued operations) = lease revenues + other real estate income + other interest income.
 
(2)   Revenues from Management Services Operations = asset management revenue + structuring revenue + merger-related revenue of $46,018 earned in connection with the CPAÒ: 12/14 merger in December 2006.
 
(3)   Total revenues exclude reimbursements of costs received from affiliated CPAÒREITs as they have no impact on net income.
         
Ticker: WPC   12   www.wpcarey.com

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Revenue Stability Analysis
(GAAP Modified)
(in thousands except per share data)
                         
            Diluted        
    Three Months Ended     Per        
Revenue Type   December 31, 2006     Share     %  
Rents (1)
  $ 22,009     $ 0.56          
Management revenue (2)
    14,155     $ 0.36          
 
                   
Rents and Management Revenue (3)
    36,164     $ 0.92       40 %
 
                       
Structuring revenue (3)
    6,719     $ 0.17          
Disposition / termination revenue (4)
    46,018     $ 1.17          
Other real estate income
    671     $ 0.02          
 
                   
Structuring Revenue & Other Income
    53,407     $ 1.36       60 %
 
                   
Total (5) (6)
  $ 89,571     $ 2.27       100 %
 
Revenue Stability
Three Months Ended December 31, 2006
(PIE CHART)
 
                         
            Diluted        
    Year Ended     Per        
Revenue Type   December 31, 2006     Share     %  
Rents (1)
  $ 85,488     $ 2.19          
Management revenue (2)
    57,633     $ 1.47          
 
                   
Rents and Management Revenue (3)
    143,121     $ 3.66       67 %
 
                       
Structuring revenue (3)
    22,506     $ 0.58          
Disposition / termination revenue (4)
    46,018     $ 1.18          
Other real estate income
    2,608     $ 0.07          
 
                   
Structuring Revenue & Other Income
    71,132     $ 1.82       33 %
 
                   
Total (5) (6)
  $ 214,253     $ 5.48       100 %
 
Revenue Stability
Year Ended December 31, 2006
(PIE CHART)
 
(1)   Rents (continuing and discontinued operations) = lease revenues + other real estate income + other interest income.
 
(2)   Management revenues include management and performance revenues earned from CPAÒREITs under management.
 
(3)   Structuring revenue includes structuring fees and deferred structuring fees.
 
(4)   Disposition and termination revenues related to CPAÒ: 12 and 14 merger.
 
(5)   Numbers may not add up due to rounding.
 
(6)   Excludes reimbursement of expenses of $26,976 and $63,630 for the quarter and year ended 12/31/06.
         
Ticker: WPC   13   www.wpcarey.com

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Selected Financial Ratios Analysis
December 31, 2006
                           
    For the Year     For the Year   For the Year
    Ended     Ended   Ended
    December 31, 2006     December 31, 2005   December 31, 2004
Financial Strength
                         
Leverage
                         
Recourse debt/Book value of equity
    0.3 %       2.5 %     16.5 %
Total debt/Total market capitalization
    23.3 %       23.5 %     21.4 %
Total debt/EBITDA
    1.99         2.41       1.95  
FFO/Total debt
    34.6 %       32.1 %     38.2 %
Coverage
                         
EBITDA/Total interest expense
    8.94         6.00       9.67  
Fixed charge coverage ratio
    5.49         4.08       6.34  
FFO/Total interest expense
    6.15         4.63       7.21  
 
                         
Valuation Ratios
                         
Price/Earnings
    14.1         20.5       19.7  
Price/FFO
    9.5         10.1       9.6  
Price/Revenues
    5.7         5.5       5.5  
Price/Book Value of Equity
    1.9         1.6       2.1  
 
                         
Per Share Data
                         
Earnings
  $ 2.22       $ 1.25     $ 1.69  
FFO
  $ 3.29       $ 2.53     $ 3.47  
Revenues
  $ 5.48       $ 4.64     $ 6.04  
Book Value of Equity
  $ 16.17       $ 15.57     $ 15.90  
Definitions
(1)   Recourse debt = Company level indebtedness that is not secured by a lien.
 
(2)   Total debt = long-term debt = recourse debt + limited recourse mortgage debt, including adjustments for joint ventures (“JV’s”).
 
(3)   Total market capitalization = equity market capitalization + debt capitalization.
 
(4)   Fixed charge coverage ratio = EBITDA/(interest expense + scheduled principal amortization + preferred dividends (if any) + adjustments for JVs).
 
(5)   EBITDA = net income + interest + taxes + depreciation + amortization +/- extraordinary loss (gain) + noncash charges / gains + adjustments for JVs.
 
(6)   Price = Closing Price as of February 15, 2007.
 
(7)   Revenues = revenue from continuing operations + revenue from discontinued operations + interest income.
         
Ticker: WPC   14   www.wpcarey.com


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Debt Summary
(pro rata basis)
December 31, 2006
                               
                               
                               
Tenant/Lease Guarantor   Fixed / Variable   Original Balance   Current Balance (11)   Interest Rate   Maturity Date  
 
Quebecor Printing USA (GA)
  Fixed   $ 7,000,000     $ 6,171,815     6.82%   Aug-07  
Amerisure Insurance (Michigan Mutual)
  Fixed     9,500,000       9,601,141     8.80%   Dec-07  
Billipp Portfolio
  Variable (1)     5,000,000       5,000,005     5.92%   Dec-08  
SICOR, Inc. (50%)
  Fixed     6,500,000       1,457,867     8.13%   Jan-09  
Orbital Sciences Corporation
  Fixed     15,000,000       12,911,674     7.38%   Jun-09  
America West Holdings Corporation (74.58%)
  Fixed     25,000,000       16,080,135     7.23%   Aug-09  
Retail Distribution Group (40%)
  Fixed     2,397,578       2,250,510     8.51%   Sep-09  
Bell South Telecommunications
  Fixed     5,995,498       3,943,049     8.11%   Jan-10  
Hibbett Sports
  Fixed     5,139,462       4,722,475     7.50%   Apr-10  
Detroit Diesel Corporation
  Fixed     25,000,000       8,635,848     7.96%   Jun-10  
EnviroWorks, Inc.
  Fixed     3,563,292       2,621,398     10.13%   Oct-10  
Federal Express Corporation (40%)
  Fixed     18,000,000       16,810,784     7.50%   Jan-11  
Autozone- Series A
  Fixed     4,099,504       1,842,615     6.85%   Jan-11  
Childtime Childcare, Inc. (33.93%)
  Fixed     2,522,816       2,350,709     7.50%   Jan-11  
Information Resources, Inc. (33.33%)
  Fixed     8,665,800       7,863,371     7.60%   Jan-11  
Pioneer Credit Recovery, Inc.
  Fixed     6,000,000       5,636,940     7.34%   Jan-11  
Autozone, Inc. — Series B
  Fixed     6,289,699       2,863,170     6.85%   Feb-11  
Brown/Career Education
  Fixed     7,385,836       7,010,996     7.58%   Jun-11  
24 Hour Fitness (Austin)
  Fixed     3,282,994       3,014,502     7.50%   Aug-11  
Sprint Spectrum, LP
  Fixed     8,753,000       8,318,515     7.64%   Aug-11  
Qwest Communications, Inc.
  Fixed     1,594,023       1,513,396     7.50%   Jun-12  
Autozone- Series C
  Fixed     2,033,191       1,108,829     6.85%   Aug-12  
BE Aerospace, Inc.
  Fixed     9,200,000       8,738,516     6.11%   Nov-12  
Faurecia (AP Parts)
  Fixed     2,675,000       2,618,429     5.16%   Nov-12  
Anthony, Inc. Industry
  Fixed     9,285,000       9,087,095     5.11%   Nov-12  
Alstom & Werner
  Fixed     10,750,000       10,541,887     5.18%   Dec-12  
SAS Pantin Invest France (75%) (2)
  Fixed     12,683,000       8,468,061     4.92%   Jul-13  
Autozone- Series D
  Fixed     4,667,621       2,779,062     6.85%   Aug-13  
Aviva France (fka Tellit Assurances -SA) (75%) (2)
      Fixed (7)     3,300,750       2,502,143     4.49%   Aug-13  
Direction Regional des Affaires Sanitaires et Sociales (aka SCI Le Mail) (75%) (2)
  Fixed     1,341,000       920,849     4.60%   Aug-13  
SARL S3T (aka SAS Immo Invest) (80%) (2)
  Variable (8)     1,786,372       1,332,077     3.86%   May-14  
DSM Food Specialties (aka SAS Immo Invest) (80%) (2)
  Variable (8)     1,477,451       1,101,718     4.56%   May-14  
Carrefour France, SAS (49.625%)
  Fixed     58,216,840       59,492,420     5.55%   Dec-14  
Lowe’s Home Improvement Warehouse (fka Eagle Hardware)
  Fixed     9,725,000       9,674,847     4.87%   Sep-15  
Bouygues Telecom, S.A. (Tours) (95%) (2)
  Variable (9)     8,853,375       8,260,467     3.86%   Oct-15  
Dr. Pepper
  Fixed     33,950,000       33,228,636     5.13%   Nov-15  
CheckFree Holdings, Inc. (50%)
  Fixed     15,000,000       15,000,000     6.18%   Jun-16  
Bouygues Telecom, S.A. (Illkirch-Graffenstaden) (75%) (2)
        Fixed (10)     11,690,752       14,921,148     4.77%   Oct-16  
Consolidated Systems (60%)
  Fixed     7,200,000       7,192,652     5.87%   Nov-16  
Western Union
  Fixed     6,000,000       6,000,000     5.50%   Jan-17  
Medica France, SA (35%)
  Fixed     11,936,640       14,531,318     5.63%   Oct-17  
Hologic, Inc. (36%)
  Fixed     6,660,000       6,023,385     6.40%   May-23  
           
Total Limited Recourse Debt (6)
      $ 405,121,494     $ 354,144,454     6.18% (3)      
           
 
                             
 
      LLC Credit Facility (4)   $ 2,000,000     6.47%   May-07  
 
      Self-Storage Credit Facility     15,500,700     7.57%   Dec-08  
                       
 
      Total Debt   $ 371,645,154     6.24% (5)      
                       
 
(1)   Fixed LIBO rate plus 1.25%
 
(2)   Debt balance calculated using an exchange rate of 1.3203 USD/EUR at December 31, 2006.
 
(3)   Reflects weighted average interest rate for the mortgage debt only.
 
(4)   Indicated interest rate is based on Libor + 110 bps and represents the weighted average on outstanding tranches at December 31, 2006. Floating rate subject to change depending on leverage ratios and debt ratings (if applicable).
 
(5)   Reflects weighted average interest rate for the entire portfolio including the line of credit debt.
 
(6)   Numbers may not add up due to rounding.
 
(7)   Loan resets itself to a 5 year French Franc swap rate index plus 85 bps every five years. Current term is fixed until 2008.
 
(8)   Euribor 3-month from 2 “Target days” (when target payment system is open) before each interest period, increased by 130 bps.
 
(9)   Euribor 3-month base index on last working day preceding quarterly payment plus 85 bps.
 
(10)   Loan resets itself to VDP 5-year index plus 85 bps every five years. Current rate changed in October 2006 to 4.723%.
 
(11)   Loan balances may be higher than the original balance due to fair value adjustments.
         
Ticker: WPC   15   www.wpcarey.com

 


 

SECTION: FINANCIAL ANALYSIS
W. P. CAREY & CO. LLC
Mortgage Debt Maturity Profile
(pro rata basis)
December 31, 2006
         
Year   Balloon Payments (1) (2)  
 
2007
  $ 15,540,508  
2008
    5,000,000  
2009
    28,927,325  
2010
    6,612,173  
2011
    47,181,128  
2012
    28,260,046  
2013
    5,162,508  
2014
    40,179,558  
2015
    36,005,515  
2016
    25,198,546  
2017
    13,023,955  
2018
     
2019
     
2020
     
2021
     
2022
     
2023
    231,984  
 
Total
  $ 251,323,246  
 
Mortgage Debt Maturity Profile
(BAR CHART)
 
(1)   Balloon payments calculated using an exchange rate of 1.3203 USD/EUR at December 31, 2006 (where applicable).
 
(2)   Excludes outstanding credit facilities.
         
Ticker: WPC   16   www.wpcarey.com

 


 

ACQUISITIONS & DISPOSITIONS

 


 

SECTION: ACQUISITIONS/DISPOSITIONS
W. P. CAREY & CO. LLC
2006 Acquisitions Update
                                 
            Purchase Price             Gross Square  
Portfolio(s)   Tenant/Lease Guarantor   Property Location   (000s)     Closing Date   Property Type   Footage  
 
Real Estate Business  
 
                           
   
 
                           
W. P. Carey & Co. LLC  
Consolidated Systems
  Columbia, SC     10,530     October-06   Manufacturing     338,766  
   
 
                       
   
Subtotal
      $ 10,530               338,766  
   
 
                           
Management Business  
 
                           
   
 
                           
CPA®:16 - Global  
Corinthian Laramie (1)
  Laramie, WY   $ 26,020     January-06   Residential     200,440  
CPA®:16 - Global  
Utex Industries, Inc.
  Houston, TX     14,730     March-06   Industrial     347,910  
CPA®:15  
OTC Expansion (1)
  La Vista, NE     14,660     March-06   Warehouse/Manufacturing     137,000  
CPA®:15, 16 - Global  
OBI Group
  16 locations throughout Poland     183,300     March-06   Retail     1,621,773  
CPA®:16 - Global  
Datastream Systems, Inc
  Greenville, SC     16,308     March-06   Office     124,836  
CPA®:16 - Global  
Kings Super Markets, Inc.
  6 locations in New Jersey     48,398     April-06   Retail     136,856  
CPA®:16 - Global  
Hilite International
  Marktheidenfeld, Germany     24,343     May-06   Manufacturing     194,220  
CPA®:16 - Global  
The Cheese Works Limited
  Ringwood, NJ and Alameda, CA     10,521     June-06   Warehouse/Distribution     74,832  
CPA®:16 - Global  
Good Time Stores (Alon USA)
  El Paso, TX     23,677     July-06   Warehouse     62,274  
CPA®:16 - Global  
International Imaging Materials (IIMAK)
  Amherst, NY     15,782     August-06   Manufacturing     271,123  
CPA®:16 - Global  
Bob’s Discount Furniture Expansion (1)
  Norwich, CT     13,089     September-06   Warehouse/Distribution     213,000  
CPA®:16 - Global  
IDS Malaysia
  Shah Alam, Malaysia     11,013     September-06   Manufacturing     351,947  
CPA®:16 - Global  
Hotel Operator (1)
  Bloomington, MN     49,507     September-06   Hospitality     169,827  
CPA®:16 - Global  
Consolidated Systems
  Columbia, SC     7,351     October-06   Manufacturing     225,843  
CPA®:16 - Global  
Provo Craft & Novelty, Inc.
  Spanish Fork, UT     12,596     October-06   Warehouse/Distribution     212,685  
CPA®:16 - Global  
LifePort, Inc.
  Woodland, WA & Georgetown, TX     6,806     October-06   Industrial & Office     69,849  
CPA®:16 - Global, CPA®:15  
Görtz & Schiele (US)
  Auburn Hills, MI     24,415     November-06   Industrial     218,174  
CPA®:16 - Global  
TRW Vehicle Safety Systems, Inc.
  Washington Township, MI     40,545     November-06   Office     279,625  
CPA®:16 - Global, CPA®:15  
Görtz & Schiele (Germany)
  Puttlingen and St. Ingbert, Germany     17,559     December-06   Industrial     189,382  
CPA®:16 - Global  
Optronics
  Flora, MS and Muskogee, OK     5,890     December-06   Warehouse/Distribution     159,573  
CPA®:16 - Global  
Fraikin
  61 properties throughout France     68,009     December-06   Other Properties     832,323  
CPA®:16 - Global  
Tecnofarma
  Fort Collins, CO     13,613     December-06   Industrial     64,994  
CPA®:16 - Global  
Contract Research Solutions
  St. Charles, MO     21,641     December-06   Industrial     102,699  
CPA®:16 - Global  
Metro Waste
  Salt Lake City, UT     10,471     December-06   Industrial     120,360  
CPA®:16 - Global  
Performance Fibers
  Bad Hersfeld, Germany     39,708     December-06   Industrial     858,960  
   
 
                       
   
Subtotal (2)
      $ 719,951               7,240,505  
   
 
                           
Self-Storage Fund  
 
                           
Self-Storage Fund  
Stor-U-Self 5 Asset Portfolio
  Massachusetts and Connecticut     19,850     December-06   Other Properties     281,956  
Self-Storage Fund  
Aces Killeen
  Killeen, TX     4,950     December-06   Other Properties     95,000  
   
 
                       
   
Subtotal (2)
      $ 24,800               376,956  
   
 
                           
   
Total (2) (3)
      $ 755,281               7,956,227  
   
 
                       
 
(1)   Represents a build-to-suit transaction or facility expansion. Gross Square Footage and Costs are estimates.
 
(2)   Numbers may not add up due to rounding.
 
(3)   Does not include acquisitions of properties by LLC during CPAÒ : 12 liquidation.

18


 

SECTION: ACQUISITIONS/DISPOSITIONS
W. P. CAREY & CO. LLC
2006 Dispositions Update
                     
                Gross Sale Price  
Portfolio(s)   Tenant/Lease Guarantor   Property Location(s)   Disposition Date   (000s)  
 
Real Estate Business  
 
               
   
 
               
WPC LLC  
Quebecor
  Olive Branch, MS   Apr-06   $ 7,646  
WPC LLC  
Winn Dixie
  Bay Minette, AL   May-06     520  
WPC LLC  
Gibson Greeting
  Amberley Village, OH   Jun-06     6,250  
WPC LLC  
Red Bank
  Cincinnati, OH   Sep-06     10,001  
WPC LLC  
Excel
  Reno, NV   Oct-06     8,000  
   
 
             
   
Subtotal
          $ 32,417  
   
 
               
Management Business  
 
               
   
 
               
CPA®:12  
Rheometric
  Piscataway, NJ   Feb-06   $ 3,850  
CPA®:15  
Trends
  Miami, FL   Mar-06     17,980  
CPA®:14  
Celestica (Mayo Clinic)
  Rochester, MN   May-06     36,875  
CPA®:12  
Remec — Spectrian (Java Drive)
  Sunnyvale, CA   May-06     10,400  
CPA®:15  
Clear Channel
  New York, NY   Jun-06     208,000  
CPA®:15  
UK Logic
  Rotherham, UK   Jun-06     5,197  
CPA®:12, 14, 15  
Starmark Camhood LLC (Wellbridge)
  Burnsville, MN   Jul-06     4,082  
CPA®:12, 14, 15  
Starmark Camhood LLC (Wellbridge)
  Brooklyn Center, MN   Jul-06     2,017  
CPA®:12, 14, 15  
Starmark Camhood LLC (Wellbridge)
  Bloomington, MN   Jul-06     3,686  
CPA®:12, 14, 15  
Starmark Camhood LLC (Wellbridge)
  Minnetonka, MN   Jul-06     215  
CPA®:12, 14  
Etec Systems (Applied Materials)
  Hayward, CA   Oct-06     98,693  
CPA®:12  
Balanced Care
  Mechanicsburg, PA   Oct-06     7,000  
CPA®:12  
Milford Manufacturing (PAGG)
  Milford, MA   Nov-06     4,125  
CPA®:15  
Affina Corporation
  Peoria, IL   Nov-06     16,500  
CPA®:14  
Burlington Motors
  Daleville, IN   Dec-06     2,250  
   
 
             
   
Subtotal
          $ 420,870  
   
 
               
   
Total
          $ 453,287  
   
 
             

19


 

     PORTFOLIO ANALYSIS

 


 

SECTION: PORTFOLIO ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Rent Contribution
December 31, 2006
Based on Ongoing Rental Income
                         
    Annualized   Percentage of Total   Percentage of
Top Ten Tenants/Lease Guarantors   Rent   Annualized Rent   Revenue (1)
 
Carrefour France, S.A.
    9,096,463       9.1 %     4.2 %
Dr Pepper/Seven Up Bottling Group
    4,683,737       4.7 %     2.2 %
Detroit Diesel Corporation
    4,634,253       4.6 %     2.2 %
Bouygues Telecom, S.A.
    3,986,319       4.0 %     1.9 %
Orbital Sciences Corporation
    3,022,947       3.0 %     1.4 %
Federal Express Corporation
    3,015,966       3.0 %     1.4 %
The Titan Corporation
    2,862,068       2.9 %     1.3 %
America West Holdings Corporation
    2,837,889       2.8 %     1.3 %
CheckFree Holdings, Inc.
    2,301,768       2.3 %     1.1 %
AutoZone, Inc.
    2,216,594       2.2 %     1.0 %
 
         
Percentage of Total   Number of Tenants/Lease
Annualized Rent   Guarantors
 
10.0% <      rent
    0  
10.0% > , ³ 7.5%
    1  
  7.5% > , ³ 5.0%
    0  
  5.0% > , ³ 2.5%
    7  
  2.5% >      rent
    103  
 
         
Percentage of   Number of Tenants/Lease
Revenue (1)   Guarantors
 
10.0% <      rent
    0  
10.0% > , ³ 7.5%
    0  
  7.5% > , ³ 5.0%
    0  
  5.0% > , ³ 2.5%
    1  
  2.5% >      rent
    110  
 
 
(1)   Revenues = revenue from continuing operations + revenue from discontinued operations + other interest income.

21


 

SECTION: PORTFOLIO ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Property Type
December 31, 2006
                 
Property Type   Square Footage (2)   Percent
 
Industrial
    9,017,092       50.1 %
Warehouse/Distribution
    5,285,831       29.4 %
Office
    2,191,216       12.2 %
Retail
    1,011,777       5.6 %
Hospitality
    158,000       0.9 %
Other (3)
    326,866       1.8 %
 
Total (4)
    17,990,782       100.0 %
 
Portfolio Diversification by Property Type
(based on square footage)
(PIE CHART)
                 
Property Type   Annualized Rent (1)   Percent
 
Industrial
  $ 35,104,082       35.1 %
Office
    31,101,488       31.1 %
Warehouse/Distribution
    20,992,311       21.0 %
Retail
    6,164,974       6.2 %
Hospitality
    1,200,000       1.2 %
Other (3)
    5,440,168       5.4 %
 
Total (4)
  $ 100,003,023       100.0 %
 
Portfolio Diversification by Property Type
(based on annualized rents)
(PIE CHART)
 
(1)   Rents reflect current annualized rents on a pro rata basis.
 
(2)   Square footage for jointly owned properties shown on a pro rata basis.
 
(3)   Reflects land used for education, child care, and social services; health care; leisure, amusement, and recreation; unoccupied land.
(4)   Numbers may not add up due to rounding.

22


 

SECTION: PORTFOLIO ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Tenant Industry
December 31, 2006
                 
    Annualized   Percentage
Industry Type(1)   Rent   of Rent(2)
 
Retail
  $ 14,421,800       14.4 %
Telecommunications
    12,491,563       12.5 %
Health Care, Education, and Child Care
    8,615,301       8.6 %
Business and Commercial Services
    7,675,990       7.7 %
Electronics
    7,016,918       7.0 %
Transportation — Personal
    6,011,054       6.0 %
Consumer Non-durable Goods
    5,781,861       5.8 %
Beverages, Food, and Tobacco
    5,335,207       5.3 %
Machinery
    5,281,856       5.3 %
Aerospace and Defense
    4,866,910       4.9 %
Forest Products and Paper
    4,413,025       4.4 %
Mining, Metals, and Primary Metal Industries
    2,672,396       2.7 %
Construction and Building
    2,529,149       2.5 %
Insurance
    2,198,904       2.2 %
Federal, State, and Local Government
    2,092,396       2.1 %
Media: Printing and Publishing
    1,940,625       1.9 %
Chemicals, Plastics, Rubber, and Glass
    1,717,741       1.7 %
Hotels and Gaming
    1,209,000       1.2 %
Textiles, Leather, and Apparel
    949,663       0.9 %
Leisure, Amusement, and Entertainment
    854,462       0.9 %
Other (3)
    1,927,202       1.9 %
 
Total (4)
  $ 100,003,023       100.0 %
 
(1)   Based on the Moody’s Classification System and information provided by the tenant.
 
(2)   Rents reflect current annualized rents on a pro rata basis.
 
(3)   Reflects properties with tenants in the industries of grocery, banking, automobile, and buildings and real estate
 
(4)   Numbers may not add up due to rounding.
(PIE CHART)

23


 

SECTION: PORTFOLIO ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Geography
December 31, 2006
                 
Region   Square Footage (2)   Percentage
 
Midwest
    4,983,541       27.7 %
South
    4,933,174       27.4 %
East
    3,809,017       21.2 %
West
    2,321,016       12.9 %
Europe
    1,944,034       10.8 %
 
               
 
Total (3)
    17,990,782       100.0 %
 
(PIE CHART)
                 
Region   Annualized Rent (1)   Percentage
 
South
  $ 27,932,498       27.9 %
West
    21,148,476       21.1 %
Midwest
    19,078,241       19.1 %
East
    13,910,045       13.9 %
Europe
    17,933,763       17.9 %
 
               
 
Total (3)
  $ 100,003,023       100.0 %
 
(PIE CHART)
 
(1)   Rents reflect current annualized rents on a pro rata basis.
 
(2)   Square footage for jointly owned properties shown on a pro rata basis.
 
(3)   Numbers may not add up due to rounding.

24


 

SECTION: PORTFOLIO ANALYSIS
W. P. CAREY & CO. LLC
Portfolio Lease Maturity Analysis
December 31, 2006
                               
Year of   Number of   Annualized   Percentage of Total   Average Years to
Lease Expiration   Leases   Rents (1)   Annualized Rents   Maturity
 
2006
    8     $ 59,049       0.1 %     0.00  
2007
    23       7,059,538       7.1 %     1.00  
2008
    17       5,571,003       5.6 %     2.00  
2009
    18       12,341,562       12.3 %     3.00  
2010
    25       14,692,340       14.7 %     4.00  
2011
    59       17,920,380       17.9 %     5.00  
2012
    18       6,775,172       6.8 %     6.00  
2013
    17       6,095,638       6.1 %     7.00  
2014
    7       9,177,211       9.2 %     8.00  
2015
    7       3,345,946       3.3 %     9.00  
2016
    15       1,644,134       1.6 %     10.00  
2017
    7       2,358,579       2.4 %     11.00  
2018
    3       3,161,852       3.2 %     12.00  
2019
    4       2,746,528       2.7 %     13.00  
2020
    1       4,634,253       4.6 %     14.00  
2021
                0.0 %     15.00  
2022
    3       1,472,138       1.5 %     16.00  
2023
                0.0 %     17.00  
2024
                0.0 %     18.00  
2025
                0.0 %     19.00  
2026
    1       947,700       0.9 %     20.00  
       
Total(2)
    233     $ 100,003,023       100 %      
       
         
Weighted Average Years to Maturity:
    6.14  
 
(1)   Month to month properties are counted in current year’s revenue stream.
 
(2)   Numbers may not add up due to rounding.
(BAR CHART)

25


 

EXHIBITS (1)
 
(1)   Sources for Exhibits A, B, C and D include a) Forms 10-K for the years 2004, 2005 & 2006 b) Company Press Releases

 


 

EXHIBIT A
W. P. CAREY & CO. LLC
Consolidated Balance Sheets
(in thousands except share amounts)
                             
      December 31, 2006       December 31, 2005     December 31, 2004  
ASSETS:
                           
Real estate, net
    $ 540,504       $ 454,478     $ 476,365  
Net investment in direct financing leases
      108,581         131,975       190,644  
Equity investments in real estate
      166,147         134,567       110,379  
Operating real estate, net
      33,606         7,865       9,140  
Assets held for sale
      1,269         18,815       12,802  
Cash and cash equivalents
      22,108         13,014       16,715  
Due from affiliates
      88,884         82,933       63,471  
Goodwill
      63,607         63,607       63,607  
Intangible assets, net
      43,742         40,700       50,501  
Other assets, net
      24,562         35,308       19,915  
 
                     
Total assets
    $ 1,093,010       $ 983,262     $ 1,013,539  
 
                     
 
                           
LIABILITIES AND MEMBERS’ EQUITY:
                           
Liabilities:
                           
Limited recourse mortgage notes payable
    $ 261,152       $ 226,701     $ 190,698  
Limited recourse mortgage notes payable on assets held for sale
              4,412        
Unsecured credit facility
      2,000         15,000       102,000  
Secured credit facility
      15,501                
Accrued interest
      1,974         2,036       1,389  
Distributions payable
      17,482         16,963       16,626  
Due to affiliates
      1,239         2,994       2,033  
Deferred revenue
      40,490         23,085        
Accounts payable and accrued expense
      32,073         23,002       19,838  
Prepaid and deferred rental income and security deposits
      5,548         4,414       4,881  
Accrued income taxes
      21,935         634       3,909  
Deferred income taxes, net
      41,527         39,908       38,359  
Other liabilities
      12,339         12,956       11,748  
 
                     
Total liabilities
      453,260         372,105       391,481  
 
                     
Minority interest in consolidated entities
      7,765         3,689       1,407  
 
                     
Commitments and contingencies
                           
Members’ equity:
                           
Listed shares, no par value
      745,969         740,593       734,658  
Distributions in excess of accumulated earnings
      (114,008 )       (131,178 )     (112,441 )
Unearned compensation
              (5,119 )     (5,366 )
Accumulated other comprehensive income
      24         3,172       3,800  
 
                     
Total members’ equity
      631,985         607,468       620,651  
 
                     
Total liabilities and members’ equity
    $ 1,093,010       $ 983,262     $ 1,013,539  
 
                     
     
Ticker: WPC   www.wpcarey.com

 


 

EXHIBIT B
W. P. CAREY & CO. LLC
Consolidated Statements of Income
(in thousands, except share and per share amounts)
                             
      For the Year       For the Year     For the Year  
      Ended       Ended     Ended  
      December 31, 2006       December 31, 2005     December 31, 2004  
REVENUES:
                           
Asset management revenue
    $ 57,633       $ 52,332     $ 45,806  
Structuring revenue
      22,506         28,197       33,675  
Incentive, termination and subordinated disposition revenue from mergers
      46,018               53,588  
Reimbursed costs from affiliates
      63,630         9,962       15,388  
Lease revenues
      74,090         67,215       59,747  
Other real estate income
      9,381         11,078       11,348  
 
                     
 
      273,258         168,784       219,552  
 
                     
OPERATING EXPENSES:
                           
General and administrative
      (41,494 )       (45,219 )     (35,597 )
Reimbursable costs
      (63,630 )       (9,962 )     (15,388 )
Depreciation and amortization
      (26,048 )       (20,952 )     (21,173 )
Property expenses
      (7,046 )       (6,932 )     (5,329 )
Impairment charges
      (1,147 )       (5,704 )     (12,899 )
Other real estate expenses
      (5,881 )       (6,327 )     (6,261 )
 
                     
 
      (145,246 )       (95,096 )     (96,647 )
 
                     
OTHER INCOME AND EXPENSES:
                           
Other interest income
      3,433         3,511       3,092  
Income from equity investments in real estate
      7,608         5,182       5,308  
Minority interest in income in real estate
      (812 )       (264 )     (1,499 )
Gain on foreign currency transactions and other gains, net
      12,943         1,305       1,222  
Interest expense
      (18,139 )       (16,787 )     (14,453 )
 
                     
 
      5,033         (7,053 )     (6,330 )
 
                     
Income from continuing operations before income taxes
      133,045         66,635       116,575  
Provision for income taxes
      (45,491 )       (19,390 )     (50,983 )
 
                     
Income from continuing operations
      87,554         47,245       65,592  
 
                     
DISCONTINUED OPERATIONS:
                           
(Loss) income from operations of discontinued properties
      (1,346 )       6,951       9,359  
Gain on sale of real estate, net
      3,452         10,474       89  
Impairment charges on assets held for sale
      (3,357 )       (16,066 )     (9,199 )
 
                     
(Loss) income from discontinued operations
      (1,251 )       1,359       249  
 
                     
NET INCOME
    $ 86,303       $ 48,604     $ 65,841  
 
                     
BASIC EARNINGS PER SHARE:
                           
Income from continuing operations
    $ 2.32       $ 1.25     $ 1.75  
(Loss) income from discontinued operations
      (0.03 )       0.04       0.01  
 
                     
Net income
    $ 2.29       $ 1.29     $ 1.76  
 
                     
DILUTED EARNINGS PER SHARE:
                           
Income from continuing operations
    $ 2.25       $ 1.21     $ 1.68  
(Loss) income from discontinued operations
      (0.03 )       0.04       0.01  
 
                     
Net income
    $ 2.22       $ 1.25     $ 1.69  
 
                     
DISTRIBUTIONS DECLARED PER SHARE:
    $ 1.82       $ 1.79     $ 1.760  
 
                     
WEIGHTED AVERAGE SHARES OUTSTANDING:
                           
Basic
      37,668,920         37,688,835       37,417,918  
 
                     
Diluted
      39,093,897         39,020,801       38,961,748  
 
                     
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT C
W. P. CAREY & CO. LLC
Consolidated Statements of Cash Flows

(in thousands)
                             
      For the Year       For the Year     For the Year  
      Ended       Ended     Ended  
      December 31, 2006       December 31, 2005     December 31, 2004  
Cash flows from operating activities:
                           
Net income
    $ 86,303       $ 48,604     $ 65,841  
Adjustments to reconcile net income to net cash provided by operating activities:
                           
Depreciation and amortization of intangible assets and deferred financing costs
      22,207         21,623       22,546  
Income from equity investments in real estate in excess of distributions received
      (160 )       479       (793 )
Gain on sale of real estate and investments, net
      (14,774 )       (10,570 )     (90 )
Minority interest in income
      812         264       1,499  
Recognition of deferred gain on completion of development project
              (2,000 )      
Straight-line rent adjustments
      3,152         3,776       1,732  
Management income received in shares of affiliates
      (31,020 )       (31,858 )     (20,999 )
Costs paid by issuance of shares
              201       168  
Unrealized (gain) loss on foreign currency transactions, warrants and securities
      (1,128 )       779       (790 )
Impairment charges and loan losses
      4,504         21,770       22,098  
Deferred income taxes
      1,620         1,549       8,827  
Realized (gain) loss on foreign currency transactions
      (488 )       19       (430 )
Increase (decrease) in accrued income taxes
      21,301         (3,274 )     2,099  
Decrease in prepaid income taxes
      1,390                
Tax charge — share incentive plan
              604       3,423  
Increase in structuring revenue receivable
      (3,459 )       (5,304 )     (14,860 )
Deferred acquisition fees received
      12,543         8,961       5,978  
Stock-based compensation expense
      3,453         3,936       3,768  
Net changes in other operating assets and liabilities
      8,684         (6,852 )     (1,168 )
 
                     
Net cash provided by operating activities
      119,940         52,707       98,849  
 
                     
 
                           
Cash flows from investing activities:
                           
Distributions received from equity investments in real estate in excess of equity income
      13,286         6,164       6,933  
Purchases of real estate and equity investments in real estate
      (102,049 )             (115,522 )
Capital expenditures
      (4,937 )       (2,975 )     (1,596 )
Payment of deferred acquisition revenue to an affiliate
      (524 )       (524 )     (524 )
Purchase of investment
      (150 )       (465 )      
Loan to affiliate
      (108,000 )              
Proceeds from repayment of loan to affiliate
      108,000                
Proceeds from sales of property and investments
      50,053         45,542       6,548  
Funds placed in escrow in connection with the sale of property and investments
      (10,374 )              
Release of funds from escrow in connection with the sale of property
      10,134               7,185  
 
                     
Net cash provided by investing activities
      (44,561 )       47,742       (96,976 )
 
                     
 
                           
Cash flows from financing activities:
                           
Distributions paid
      (68,615 )       (67,004 )     (65,073 )
Contributions from minority interests
      2,345         1,539        
Distributions to minority interests
      (6,226 )       (355 )     (1,101 )
Scheduled payments of mortgage principal
      (11,742 )       (9,229 )     (9,428 )
Proceeds from mortgages and credit facility
      174,501         121,764       170,000  
Prepayments of mortgages principal and credit facility
      (166,660 )       (151,893 )     (106,962 )
Release of funds from escrow in connection with the financing of properties
      4,031                
Payment of financing costs
      (1,601 )       (797 )     (1,238 )
Proceeds from issuance of shares
      8,660         4,400       6,649  
Excess tax benefits associated with stock based compensation awards
      626                
Repurchase and retirement of shares
      (1,937 )       (2,206 )     (2,543 )
 
                     
Net cash used in financing activities:
      (66,618 )       (103,781 )     (9,696 )
 
                     
Effect of exchange rate changes on cash
      333         (369 )     179  
 
                     
Net increase (decrease) in cash and cash equivalents
      9,094         (3,701 )     (7,644 )
Cash and cash equivalents, beginning of year
      13,014         16,715       24,359  
 
                     
Cash and cash equivalents, end of year
    $ 22,108       $ 13,014     $ 16,715  
 
                     
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT D
W. P. CAREY & CO. LLC
Annual Reconciliation of Net Income to Funds from Operations

(in thousands, except share and per share amounts)
                         
    For the Year     For the Year     For the Year  
    Ended     Ended     Ended  
    December 31, 2006     December 31, 2005     December 31, 2004  
Net income
  $ 86,303     $ 48,604     $ 65,841  
Gain on sale of real estate, net
    (3,452 )     (12,474 )     (92 )
FFO of equity investees in excess of equity income
    9,802       10,358       7,010  
Depreciation, amortization, deferred taxes and other non-cash charges
    29,022       27,094       39,113  
FFO applicable to minority investees in excess of minority income
    (794 )     (602 )     (555 )
Straight-line rents
    3,152       3,821       1,724  
Impairment charges and loan losses
    4,504       21,770       22,098  
 
                 
Funds From Operations (FFO)
  $ 128,537     $ 98,571     $ 135,139  
 
                 
 
                       
Weighted Average Shares Outstanding
                       
Basic
    37,668,920       37,688,835       37,417,918  
Diluted
    39,093,897       39,020,801       38,961,748  
FFO per Share
                       
Basic
  $ 3.41     $ 2.62     $ 3.61  
Diluted
  $ 3.29     $ 2.53     $ 3.47  
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
W. P. CAREY & CO. LLC
Detailed Property Summary
December 31, 2006
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Carrefour France, SAS (4)
  Crepy en Valois, France   Warehouse/Distribution   Retail Trade   Europe     109,696     $ 780,358       0.78 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Crepy en Valois, France   Warehouse/Distribution   Retail Trade   Europe     165,078       1,174,332       1.17 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Lens, France   Warehouse/Distribution   Retail Trade   Europe     137,515       950,956       0.95 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Lens, France   Warehouse/Distribution   Retail Trade   Europe     2,815       19,468       0.02 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Lens, France   Warehouse/Distribution   Retail Trade   Europe     4,711       32,581       0.03 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Nîmes, France   Warehouse/Distribution   Retail Trade   Europe     146,195       834,727       0.83 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Nîmes, France   Warehouse/Distribution   Retail Trade   Europe     2,767       15,799       0.02 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Nîmes, France   Warehouse/Distribution   Retail Trade   Europe     646       3,689       0.00 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Colomiers, France   Warehouse/Distribution   Retail Trade   Europe     188,800       1,206,514       1.21 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Colomiers, France   Warehouse/Distribution   Retail Trade   Europe     65,323       417,441       0.42 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Colomiers, France   Warehouse/Distribution   Retail Trade   Europe     8,151       52,091       0.05 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Colomiers, France   Warehouse/Distribution   Retail Trade   Europe     3,141       20,071       0.02 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Thuit Hebert, France   Warehouse/Distribution   Retail Trade   Europe     116,966       600,379       0.60 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Thuit Hebert, France   Warehouse/Distribution   Retail Trade   Europe     74,190       380,813       0.38 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Ploufragan, France   Warehouse/Distribution   Retail Trade   Europe     132,820       727,814       0.73 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Cholet, France   Warehouse/Distribution   Retail Trade   Europe     107,543       625,020       0.63 %   INSEE (2)   December-11   December-11
Carrefour France, SAS (4)
  Nîmes, France   Warehouse/Distribution   Retail Trade   Europe     192,619       1,254,410       1.25 %   INSEE (2)   November-12   November-12
                                     
Carrefour France, SAS (4) Total
                    1,458,976       9,096,463       9.10 %            
 
                                                   
Dr Pepper/Seven Up Bottling Group
  Irving, TX   Industrial   Manufacturing   South     459,497       2,841,153       2.84 %   CPI   June-14   June-14
Dr Pepper/Seven Up Bottling Group
  Houston, TX   Industrial   Manufacturing   South     262,450       1,842,584       1.84 %   CPI   June-14   June-14
                                     
Dr Pepper/Seven Up Bottling Group Total
                    721,947       4,683,737       4.68 %            
 
                                                   
Detroit Diesel Corporation
  Detroit, MI   Industrial   Manufacturing   Midwest     2,730,750       4,634,253       4.63 %   PPI   June-20   June-30
                                     
Detroit Diesel Corporation Total
                    2,730,750       4,634,253       4.63 %            
 
                                                   
Bouygues Telecom, S.A.(1)
  Tours, France   Office   Information   Europe     102,237       1,478,475       1.48 %   INSEE (2)   September-09   September-09
Bouygues Telecom, S.A.(3)
  Illkirch-Graffenstaden, France   Office   Information   Europe     80,729       2,507,844       2.51 %   INSEE (2)   December-08   July-13
                                     
Bouygues Telecom, S.A. Total
                    182,966       3,986,319       3.99 %            
 
                                                   
Orbital Sciences Corporation
  Chandler, AZ   Industrial   Manufacturing   West     335,307       3,022,947       3.02 %   CPI   September-09   September-29
                                     
Orbital Sciences Corporation Total
                    335,307       3,022,947       3.02 %            
 
                                                   
Federal Express Corporation (5)
  Collierville, TN   Office   Transportation and Warehousing   South     39,038       686,632       0.69 %   CPI   August-19   November-29
Federal Express Corporation (5)
  Collierville, TN   Office   Transportation and Warehousing   South     39,038       686,632       0.69 %   CPI   August-19   November-29
Federal Express Corporation (5)
  Collierville, TN   Office   Transportation and Warehousing   South     39,038       686,632       0.69 %   CPI   August-19   November-29
Federal Express Corporation (5)
  Collierville, TN   Office   Transportation and Warehousing   South     39,038       686,632       0.69 %   CPI   August-19   November-29
Federal Express Corporation (5)
  College Station, TX   Warehouse/Distribution   Transportation and Warehousing   South     12,080       68,400       0.07 %   Stated   April-07   April-07
Federal Express Corporation (5)
  Corpus Christi, TX   Warehouse/Distribution   Transportation and Warehousing   South     30,212       201,037       0.20 %   Stated   May-07   May-12
                                     
Federal Express Corporation (5) Total
                    198,444       3,015,965       3.02 %            
 
                                                   
Titan Corporation, The
  San Diego, CA   Office   Manufacturing   West     166,403       2,862,068       2.86 %   CPI   July-12   July-17
                                     
Titan Corporation, The Total
                    166,403       2,862,068       2.86 %            
 
                                                   
America West Holdings Corporation (6)
  Tempe, AZ   Office   Transportation and Warehousing   West     167,913       2,837,889       2.84 %   CPI   April-14   November-29
                                     
America West Holdings Corporation (6) Total
                    167,913       2,837,889       2.84 %            
 
                                                   
CheckFree Holdings, Inc. (7)
  Norcross, GA   Office   Information   South     50,063       899,886       0.90 %   CPI   December-15   December-30
CheckFree Holdings, Inc. (7)
  Norcross, GA   Office   Information   South     34,150       763,523       0.76 %   CPI   December-15   December-30
CheckFree Holdings, Inc. (7)
  Norcross, GA   Office   Information   South     26,125       575,991       0.58 %   CPI   December-15   December-30
CheckFree Holdings, Inc. (7)
  Norcross, GA   Land   Information   South     1       62,368       0.06 %   CPI   December-15   December-30
                                     
CheckFree Holdings, Inc. (7) Total
                    110,339       2,301,768       2.30 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
AutoZone, Inc.
  Decatur, AL   Retail   Retail Trade   South     5,400       44,620       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Bessemer, AL   Retail   Retail Trade   South     5,400       32,158       0.03 %   % Sales   February-11   February-26
AutoZone, Inc.
  Phenix City, AL   Retail   Retail Trade   South     5,400       44,620       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Mobile, AL   Retail   Retail Trade   South     5,400       44,620       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Chickasaw, AL   Retail   Retail Trade   South     5,400       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Montgomery, AL   Retail   Retail Trade   South     5,400       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Panama City, FL   Retail   Retail Trade   South     5,401       35,345       0.04 %   % Sales   August-12   August-37
AutoZone, Inc.
  Jacksonville, FL   Retail   Retail Trade   South     5,000       34,867       0.03 %   % Sales   August-12   August-37
AutoZone, Inc.
  Jacksonville, FL   Retail   Retail Trade   South     5,400       47,772       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  Jacksonville, FL   Retail   Retail Trade   South     5,400       54,379       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  Columbus, GA   Retail   Retail Trade   South     5,400       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Albany, GA   Retail   Retail Trade   South     5,400       43,262       0.04 %   % Sales   August-13   December-38
AutoZone, Inc.
  Brunswick, GA   Retail   Retail Trade   South     5,400       39,854       0.04 %   % Sales   August-13   December-38
AutoZone, Inc.
  Augusta, GA   Retail   Retail Trade   South     5,400       34,138       0.03 %   % Sales   August-13   December-38
AutoZone, Inc.
  Macon, GA   Retail   Retail Trade   South     5,400       49,503       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  Collinsville, IL   Retail   Retail Trade   Midwest     5,400       36,178       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Alton, IL   Retail   Retail Trade   Midwest     5,400       44,620       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Wood River, IL   Retail   Retail Trade   Midwest     5,400       36,178       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Belleville, IL   Retail   Retail Trade   Midwest     5,400       44,620       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  West Monroe, LA   Retail   Retail Trade   South     5,400       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Baton Rouge, LA   Retail   Retail Trade   South     5,400       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Lake Charles, LA   Retail   Retail Trade   South     6,480       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Lake Charles, LA   Retail   Retail Trade   South     6,480       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Baton Rouge, LA   Retail   Retail Trade   South     6,600       21,567       0.02 %   % Sales   March-09   March-14
AutoZone, Inc.
  Baton Rouge, LA   Retail   Retail Trade   South     5,401       23,124       0.02 %   % Sales   April-09   April-09
AutoZone, Inc.
  Hammond, LA   Retail   Retail Trade   South     6,480       40,121       0.04 %   % Sales   August-12   December-37
AutoZone, Inc.
  Maplewood, MO   Retail   Retail Trade   Midwest     6,480       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Overland, MO   Retail   Retail Trade   Midwest     6,480       43,414       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  St. Louis, MO   Retail   Retail Trade   Midwest     5,400       36,178       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  Breckenridge, MO   Retail   Retail Trade   Midwest     5,400       44,151       0.04 %   % Sales   February-11   February-26
AutoZone, Inc.
  St. Peters, MO   Retail   Retail Trade   Midwest     5,400       48,957       0.05 %   % Sales   August-12   December-37
AutoZone, Inc.
  St. Peters, MO   Retail   Retail Trade   Midwest     6,660       48,718       0.05 %   % Sales   August-12   December-37
AutoZone, Inc.
  Gastonia, NC   Retail   Retail Trade   East     5,400       52,149       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  Charlotte, NC   Retail   Retail Trade   East     5,400       42,283       0.04 %   % Sales   January-11   February-26
AutoZone, Inc.
  Statesville, NC   Retail   Retail Trade   East     5,400       50,739       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  Lenoir, NC   Retail   Retail Trade   East     5,400       50,739       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  Shelby, NC   Retail   Retail Trade   East     6,660       30,807       0.03 %   % Sales   August-12   December-37
AutoZone, Inc.
  Kannapolis, NC   Retail   Retail Trade   East     6,408       24,069       0.02 %   % Sales   October-10   October-15
AutoZone, Inc.
  Morgantown, NC   Retail   Retail Trade   East     5,400       19,451       0.02 %   % Sales   October-10   October-10
AutoZone, Inc.
  Albuquerque, NM   Retail   Retail Trade   West     5,400       54,642       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  Farmington, NM   Retail   Retail Trade   West     5,400       41,479       0.04 %   % Sales   August-13   December-38
AutoZone, Inc.
  Lexington, SC   Retail   Retail Trade   East     5,400       50,079       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  East Ridge, TN   Retail   Retail Trade   South     6,480       20,602       0.02 %   % Sales   October-08   October-13
AutoZone, Inc.
  Knoxville, TN   Retail   Retail Trade   South     6,660       23,008       0.02 %   % Sales   May-09   May-14
AutoZone, Inc.
  Austin, TX   Retail   Retail Trade   South     4,000       31,321       0.03 %   % Sales   January-11   February-26
AutoZone, Inc.
  Waco, TX   Retail   Retail Trade   South     4,800       37,585       0.04 %   % Sales   January-11   February-26
AutoZone, Inc.
  Corpus Christi, TX   Retail   Retail Trade   South     6,600       51,679       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  Corpus Christi, TX   Retail   Retail Trade   South     6,480       50,739       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  Victoria, TX   Retail   Retail Trade   South     6,480       50,739       0.05 %   % Sales   January-11   February-26
AutoZone, Inc.
  San Antonio, TX   Retail   Retail Trade   South     5,400       42,283       0.04 %   % Sales   January-11   February-26
AutoZone, Inc.
  Nederland, TX   Retail   Retail Trade   South     4,000       31,321       0.03 %   % Sales   January-11   February-26
AutoZone, Inc.
  West Orange, TX   Retail   Retail Trade   South     4,000       31,321       0.03 %   % Sales   January-11   February-26
AutoZone, Inc.
  Houston, TX   Retail   Retail Trade   South     5,400       53,488       0.05 %   % Sales   August-13   December-38
AutoZone, Inc.
  San Antonio, TX   Retail   Retail Trade   South     5,400       55,795       0.06 %   % Sales   August-13   December-38
                                     
AutoZone, Inc. Total
                    302,230       2,216,594       2.22 %            
 
                                                   
Semacs SA (14)
  Chatou, France   Other   Health Care and Social Assistance   Europe     18,848       281,157       0.28 %   INSEE (2)   June-10   June-10
Semacs SA (14)
  Poissy, France   Other   Health Care and Social Assistance   Europe     18,792       307,515       0.31 %   INSEE (2)   June-10   June-10
Semacs SA (14)
  Rosny sous Bois, France   Other   Health Care and Social Assistance   Europe     16,693       260,509       0.26 %   INSEE (2)   June-10   June-10
Semacs SA (14)
  Paris, France   Other   Health Care and Social Assistance   Europe     18,927       395,376       0.40 %   INSEE (2)   June-10   June-10
Semacs SA (14)
  Rueil Malmaison, France   Other   Health Care and Social Assistance   Europe     18,197       372,093       0.37 %   INSEE (2)   June-10   June-10
Semacs SA (14)
  Sarcelles, France   Other   Health Care and Social Assistance   Europe     26,454       465,666       0.47 %   INSEE (2)   June-10   June-10
                                     
Semacs SA (14) Total
                    117,911       2,082,316       2.08 %            
 
                                                   
BellSouth Telecommunications
  Lafayette, LA   Office   Information   South     66,846       1,351,150       1.35 %   Stated   December-09   December-39
BellSouth Entertainment, Inc.
  Ft. Lauderdale, FL   Warehouse/Distribution   Information   South     80,450       593,664       0.59 %   Stated   June-09   June-19
                                     
BellSouth Corporation Total
                    147,296       1,944,814       1.94 %            
 
                                                   
Quebecor Printing USA
  Doraville, GA   Industrial   Manufacturing   South     432,559       1,940,625       1.94 %   CPI   December-09   December-34
                                     
Quebecor Printing USA Total
                    432,559       1,940,625       1.94 %            
 
                                                   
Lucent Technologies, Inc.
  Charlotte, NC   Industrial   Wholesale Trade   East     568,670       1,918,333       1.92 %   Fixed   March-07   March-12
                                     
Lucent Technologies, Inc. Total
                    568,670       1,918,333       1.92 %            
 
                                                   
Career Education Corporation (Brown Institute)
  Mendota Heights, MN   Other   Educational Services   Midwest     136,400       1,892,831       1.89 %   Fixed   May-11   May-19
                                     
Career Education Corporation (Brown Institute) Total
                    136,400       1,892,831       1.89 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Information Resources, Inc. (8)
  Chicago, IL   Office   Professional, Scientific and Technical Services   Midwest     30,797       683,141       0.68 %   CPI   October-13   October-23
Information Resources, Inc. (8)
  Chicago, IL   Office   Professional, Scientific and Technical Services   Midwest     53,195       1,179,801       1.18 %   CPI   October-13   October-15
                                     
Information Resources, Inc. (8) Total
                    83,992       1,862,942       1.86 %            
 
                                                   
Sybron Dental Specialties, Inc. (Apogent Technologies, Inc)
  Glendora, CA   Office   Manufacturing   West     25,000       489,246       0.49 %   CPI   December-18   December-43
Sybron Dental Specialties, Inc. (Apogent Technologies, Inc)
  Romulus, MI   Industrial   Manufacturing   Midwest     220,000       1,281,052       1.28 %   CPI   December-18   December-43
                                     
Sybron Dental Specialties, Inc. (Apogent Technologies, Inc) Total
                    245,000       1,770,298       1.77 %            
 
                                                   
Unisource Worldwide, Inc.
  Anchorage, AK   Warehouse/Distribution   Wholesale Trade   West     44,712       344,803       0.34 %   Stated   December-09   December-29
Unisource Worldwide, Inc.
  Commerce, CA   Warehouse/Distribution   Wholesale Trade   West     411,561       1,422,080       1.42 %   Stated   April-10   April-30
                                     
Unisource Worldwide, Inc. Total
                    456,273       1,766,883       1.77 %            
 
                                                   
Brodart Company
  Williamsport, PA   Industrial   Wholesale Trade   East     309,030       1,015,205       1.02 %   CPI   June-08   June-28
Brodart Company
  Williamsport, PA   Industrial   Wholesale Trade   East     212,210       705,481       0.71 %   CPI   June-08   June-28
                                     
Brodart Company Total
                    521,240       1,720,686       1.72 %            
 
                                                   
Fiskars, Inc. (aka enviroWorks)
  Apopka, FL   Industrial   Manufacturing   South     260,160       1,192,284       1.19 %   CPI   March-10   March-35
Fiskars, Inc. (aka enviroWorks)
  Apopka, FL   Industrial   Manufacturing   South     109,377       501,237       0.50 %   CPI   March-10   March-35
Fiskars, Inc. (aka enviroWorks)
  Apopka, FL   Industrial   Manufacturing   South     5,292       24,220       0.02 %   CPI   March-10   March-35
                                     
Fiskars, Inc. (aka enviroWorks) Total
                    374,829       1,717,741       1.72 %            
 
                                                   
SICOR, Inc.
  San Diego, CA   Office   Manufacturing   West     35,951       835,705       0.84 %   CPI   July-09   July-49
SICOR, Inc.
  San Diego, CA   Industrial   Manufacturing   West     36,205       835,705       0.84 %   CPI   July-09   July-49
                                     
SICOR, Inc. Total
                    72,156       1,671,410       1.67 %            
 
                                                   
Wal-Mart Stores, Inc.
  West Mifflin, PA   Retail   Retail Trade   East     121,053       1,017,233       1.02 %   CPI   January-07   January-37
Wal-Mart Stores, Inc.
  Greenfield, IN   Warehouse/Distribution   Retail Trade   Midwest     82,620       567,745       0.57 %   None   January-10   January-20
                                     
Wal-Mart Stores, Inc. Total
                    203,673       1,584,978       1.58 %            
 
                                                   
CSS Industries, Inc. (Cleo, Inc)
  Memphis, TN   Warehouse/Distribution   Manufacturing   South     614,274       958,496       0.96 %   CPI   December-10   December-15
CSS Industries, Inc. (Cleo, Inc)
  Memphis, TN   Warehouse/Distribution   Manufacturing   South     391,896       611,504       0.61 %   CPI   December-10   December-15
                                     
CSS Industries, Inc. (Cleo, Inc) Total
                    1,006,170       1,570,000       1.57 %            
 
                                                   
BE Aerospace, Inc.
  Lenexa, KS   Industrial   Manufacturing   Midwest     130,094       627,066       0.63 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Winston-Salem, NC   Warehouse/Distribution   Manufacturing   East     90,800       252,185       0.25 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Winston-Salem, NC   Industrial   Manufacturing   East     74,026       205,591       0.21 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Winston-Salem, NC   Industrial   Manufacturing   East     50,200       139,424       0.14 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Winston-Salem, NC   Office   Manufacturing   East     43,788       121,610       0.12 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Winston-Salem, NC   Industrial   Manufacturing   East     15,402       42,778       0.04 %   Stated   September-17   September-37
BE Aerospace, Inc.
  Dallas, TX   Industrial   Manufacturing   South     22,680       119,441       0.12 %   Stated   September-17   September-37
                                     
BE Aerospace, Inc. Total
                    426,990       1,508,095       1.51 %            
 
                                                   
Sprint Spectrum, L.P.
  Rio Rancho, NM   Office   Information   West     94,730       1,424,561       1.42 %   Stated   May-11   May-21
                                     
Sprint Spectrum, L.P. Total
                    94,730       1,424,561       1.42 %            
 
                                                   
Lowe’s Home Improvement Warehouse
  Bellevue, WA   Retail   Wholesale Trade   West     143,352       1,391,554       1.39 %   CPI & % Sales   August-18   August-18
                                     
Lowe’s Home Improvement Warehouse Total
                    143,352       1,391,554       1.39 %            
 
                                                   
Amerisure Mutual Insurance Co.
  Charleston, SC   Office   Finance and Insurance   East     67,160       729,195       0.73 %   None   December-07   December-28
Amerisure Mutual Insurance Co.
  Charleston, SC   Office   Finance and Insurance   East     22,557       246,235       0.25 %   None   December-07   December-28
Amerisure Mutual Insurance Co.
  Charleston, SC   Office   Finance and Insurance   East     38,037       406,826       0.41 %   None   December-07   December-28
                                     
Amerisure Mutual Insurance Co. Total
                    127,754       1,382,256       1.38 %            
 
                                                   
AT&T Corporation
  Bridgeton, MO   Industrial   Information   Midwest     85,510       1,257,410       1.26 %   Stated   September-11   June-21
                                     
AT&T Corporation Total
                    85,510       1,257,410       1.26 %            
 
                                                   
Livho Inc. (Holiday Inn)
  Livonia, MI   Hospitality   Accomodation and Food Services   Midwest     158,000       1,200,000       1.20 %   Stated   January-07   January-08
                                     
Livho Inc. Total
                    158,000       1,200,000       1.20 %            
 
                                                   
Omnicom Group, Inc.
  Venice, CA   Office   Professional, Scientific and Technical Services   West     77,719       1,193,661       1.19 %   Stated   September-10   September-30
                                     
Omnicom Group, Inc. Total
                    77,719       1,193,661       1.19 %            
 
                                                   
United States Postal Service (Bloomington, IL)
  Bloomingdale, IL   Office   Transportation and Warehousing   Midwest     60,000       1,170,000       1.17 %   Stated   April-11   April-11
                                     
United States Postal Service (Bloomington, IL) Total
                    60,000       1,170,000       1.17 %            
 
                                                   
Hologic, Inc. (9)
  Danbury, CT   Industrial   Manufacturing   East     22,335       210,526       0.21 %   CPI   August-22   August-42
Hologic, Inc. (9)
  Bedford, MA   Industrial   Manufacturing   East     74,520       925,612       0.93 %   CPI   August-22   August-42
                                     
Hologic, Inc. (9) Total
                    96,855       1,136,138       1.14 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Anthony’s Manufacturing Company, Inc.
  San Fernando, CA   Industrial   Wholesale Trade   West     7,220       43,127       0.04 %   CPI/Market   May-12   May-12
Anthony’s Manufacturing Company, Inc.
  San Fernando, CA   Industrial   Wholesale Trade   West     40,285       240,527       0.24 %   CPI/Market   May-12   May-12
Anthony’s Manufacturing Company, Inc.
  San Fernando, CA   Industrial   Wholesale Trade   West     39,920       238,343       0.24 %   CPI/Market   May-12   May-12
Anthony’s Manufacturing Company, Inc.
  San Fernando, CA   Industrial   Wholesale Trade   West     95,420       569,819       0.57 %   CPI/Market   May-12   May-12
                                     
Anthony’s Manufacturing Company, Inc. Total
                    182,845       1,091,816       1.09 %            
 
                                                   
United Space Alliance LLC
  Webster, TX   Warehouse/Distribution   Professional, Scientific and Technical Services   South     91,800       572,832       0.57 %   Stated   September-10   September-12
United Space Alliance LLC
  Webster, TX   Industrial   Professional, Scientific and Technical Services   South     38,150       381,500       0.38 %   None   April-07   April-11
United Space Alliance LLC
  Webster, TX   Industrial   Professional, Scientific and Technical Services   South     7,151       71,508       0.07 %   None   April-07   April-11
United Space Alliance LLC
  Webster, TX   Industrial   Professional, Scientific and Technical Services   South     6,104       61,040       0.06 %   None   April-07   April-11
                                     
United Space Alliance LLC Total
                    143,205       1,086,880       1.09 %            
 
                                                   
Lockheed Martin Corporation
  King of Prussia, PA   Office   Professional, Scientific and Technical Services   East     88,578       819,347       0.82 %   Stated   July-08   July-08
Lockheed Martin Corporation
  Webster, TX   Industrial   Professional, Scientific and Technical Services   South     30,176       241,416       0.24 %   Stated   December-07   December-07
                                     
Lockheed Martin Corporation Total
                    118,754       1,060,763       1.06 %            
 
                                                   
Werner Co.
  Erlanger, KY   Warehouse/Distribution   Manufacturing   East     409,600       762,048       0.76 %   CPI   July-15   July-21
Werner Co.
  Erlanger, KY   Warehouse/Distribution   Manufacturing   East     162,604       274,365       0.27 %   CPI   July-15   July-21
                                     
Werner Co. Total
                    572,204       1,036,413       1.04 %            
 
                                                   
United Stationers Supply Company
  New Orleans, LA   Warehouse/Distribution   Wholesale Trade   South     59,000       366,539       0.37 %   CPI   March-10   March-30
United Stationers Supply Company
  Memphis, TN   Warehouse/Distribution   Wholesale Trade   South     75,000       317,385       0.32 %   CPI   March-10   March-30
United Stationers Supply Company
  San Antonio, TX   Warehouse/Distribution   Wholesale Trade   South     63,098       350,913       0.35 %   CPI   March-10   March-30
                                     
United Stationers Supply Company Total
                    197,098       1,034,837       1.03 %            
 
                                                   
Cree Microwave, LLC
  Sunnyvale, CA   Industrial   Manufacturing   West     50,311       1,026,297       1.03 %   CPI   November-11   November-26
                                     
Cree Microwave, LLC Total
                    50,311       1,026,297       1.03 %            
 
                                                   
GATX Logistics, Inc. (aka Sears logistics services)
  Jacksonville, FL   Warehouse/Distribution   Wholesale Trade   South     240,000       969,946       0.97 %   None   February-08   February-08
                                     
GATX Logistics, Inc. (aka Sears logistics services) Total
                    240,000       969,946       0.97 %            
 
                                                   
Swat-Fame, Inc. (City of Industry, CA)
  City of Industry, CA   Industrial   Manufacturing   West     233,205       949,663       0.95 %   CPI   December-10   December-20
                                     
Swat-Fame, Inc. (City of Industry, CA) Total
                    233,205       949,663       0.95 %            
 
                                                   
Consolidated Systems, Inc. (13)
  Columbia, SC   Office   Manufacturing   East     24,459       68,424       0.07 %   Fixed   October-26   October-46
Consolidated Systems, Inc. (13)
  Columbia, SC   Industrial   Manufacturing   East     294,249       823,165       0.82 %   Fixed   October-26   October-46
Consolidated Systems, Inc. (13)
  Columbia, SC   Warehouse/Distribution   Manufacturing   East     13,792       38,582       0.04 %   Fixed   October-26   October-46
Consolidated Systems, Inc. (13)
  Columbia, SC   Warehouse/Distribution   Manufacturing   East     6,266       17,529       0.02 %   Fixed   October-26   October-46
                                     
Consolidated Systems, Inc. (13) Total
                    338,766       947,700       0.95 %            
 
                                                   
Pre Finish Metals, Inc.
  Walbridge, OH   Industrial   Manufacturing   Midwest     313,704       892,091       0.89 %   CPI   June-08   June-28
                                     
Pre Finish Metals, Inc. Total
                    313,704       892,091       0.89 %            
 
                                                   
24 Hour Fitness
  Austin, TX   Other   Arts, Entertainment & Recreation   South     43,935       850,484       0.85 %   CPI   June-17   June-33
                                     
24 Hour Fitness Total
                    43,935       850,484       0.85 %            
 
                                                   
Pharmaco International, Inc.
  Austin, TX   Industrial   Professional, Scientific and Technical Services   South     65,160       582,071       0.58 %   CPI   November-10   November-30
Pharmaco International, Inc.
  Austin, TX   Office   Professional, Scientific and Technical Services   South     8,500       84,203       0.08 %   CPI   November-10   November-30
Pharmaco International, Inc.
  Austin, TX   Office   Professional, Scientific and Technical Services   South     8,525       84,464       0.08 %   CPI   November-10   November-30
Pharmaco International, Inc.
  Austin, TX   Office   Professional, Scientific and Technical Services   South     8,500       84,203       0.08 %   CPI   November-10   November-30
                                     
Pharmaco International, Inc. Total
                    90,685       834,941       0.83 %            
 
                                                   
NVR L.P. (aka NV Ryan, Inc.)
  Thurmont, MD   Industrial   Construction   East     150,468       687,992       0.69 %   CPI   March-14   March-30
NVR L.P. (aka NV Ryan, Inc.)
  Farmington, NY   Industrial   Construction   East     29,273       132,805       0.13 %   CPI   March-14   March-30
                                     
NVR L.P. (aka NV Ryan, Inc.) Total
                    179,741       820,797       0.82 %            
 
                                                   
Hibbett Sporting Goods, Inc.
  Birmingham, AL   Warehouse/Distribution   Retail Trade   South     219,312       819,935       0.82 %   CPI   December-14   December-29
                                     
Hibbett Sporting Goods, Inc. Total
                    219,312       819,935       0.82 %            
 
                                                   
AMS Holding Group (Vertafore, Inc.)
  College Station, TX   Office   Information   South     52,552       765,101       0.77 %   Stated   December-09   December-15
                                     
AMS Holding Group (Vertafore, Inc.) Total
                    52,552       765,101       0.77 %            
 
                                                   
Western Union Financial Services, Inc.
  Bridgeton, MO   Office   Finance and Insurance   Midwest     78,080       624,640       0.62 %   Stated   November-16   November-26
                                     
Western Union Financial Services, Inc. Total
                    78,080       624,640       0.62 %            
 
                                                   
Aviva France (fka Tellit Assurances — Sun Alliance) (3)
  Rouen, France   Office   Finance and Insurance   Europe     27,593       604,729       0.60 %   INSEE (2)   September-10   September-10
                                     
Aviva France (fka Tellit Assurances — Sun Alliance) (3) Total
 
                  27,593       604,729       0.60 %            
 
                                                   
Deloro Stellite (DS) Group Ltd. Total
  Goshen, IN   Industrial   Manufacturing   Midwest     52,000       563,715       0.56 %   CPI   February-10   February-35
                                     
Deloro Stellite (DS) Group Ltd. Total Total
                    52,000       563,715       0.56 %            
 
                                                   
Yale Security, Inc.
  Lemont, IL   Industrial   Manufacturing   Midwest     113,133       519,000       0.52 %   Stated   March-11   March-11
                                     
Yale Security, Inc. Total
                    113,133       519,000       0.52 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Childtime Childcare, Inc. (10)
  Chandler, AZ   Other Properties   Health Care and Social Assistance   West     2,026       35,254       0.04 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Tucson, AZ   Other Properties   Health Care and Social Assistance   West     2,165       36,751       0.04 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Alhambra, CA   Other Properties   Health Care and Social Assistance   West     2,262       53,011       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Chino, CA   Other Properties   Health Care and Social Assistance   West     2,166       46,300       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Garden Grove, CA   Other Properties   Health Care and Social Assistance   West     2,848       45,526       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Tustin, CA   Other Properties   Health Care and Social Assistance   West     2,264       52,598       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Westland, MI   Other Properties   Health Care and Social Assistance   Midwest     2,472       26,376       0.03 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Canton, MI   Other Properties   Health Care and Social Assistance   Midwest     2,311       47,797       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Westland, MI   Other Properties   Health Care and Social Assistance   Midwest     2,787       34,583       0.03 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Carrollton, TX   Other Properties   Health Care and Social Assistance   South     2,438       45,991       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Duncanville, TX   Other Properties   Health Care and Social Assistance   South     2,438       45,991       0.05 %   CPI   January-16   January-41
Childtime Childcare, Inc. (10)
  Lewisville, TX   Other Properties   Health Care and Social Assistance   South     2,440       45,991       0.05 %   CPI   January-16   January-41
                                     
Childtime Childcare, Inc. (10) Total
                    28,617       516,169       0.52 %            
 
                                                   
ALCOA Inc
  Salisbury, NC   Warehouse/Distribution   Manufacturing   East     200,000       471,082       0.47 %   Stated   June-10   June-20
                                     
ALCOA Inc Total
                    200,000       471,082       0.47 %            
 
                                                   
Jada Toys, Inc.
  City of Industry, CA   Industrial   Manufacturing   West     92,595       444,000       0.44 %   None   April-12   April-17
                                     
Jada Toys, Inc. Total
                    92,595       444,000       0.44 %            
 
                                                   
Alstom Power Inc.
  Erlanger, KY   Warehouse/Distribution   Professional, Scientific and Technical Services   East     197,400       443,370       0.44 %   Stated   May-13   May-13
                                     
Alstom Power Inc. Total
                    197,400       443,370       0.44 %            
 
                                                   
Laboratoires Nycomed Amersham (3)
  Paris, France   Office   Manufacturing   Europe     15,404       423,706       0.42 %   INSEE (2)   January-10   June-15
                                     
Laboratoires Nycomed Amersham (3)Total
                    15,404       423,706       0.42 %            
 
                                                   
Affiliated Foods Southwest, Inc.
  Hope, AR   Retail   Retail Trade   South     35,784       85,882       0.09 %   CPI   March-12   March-37
Affiliated Foods Southwest, Inc.
  Little Rock, AR   Retail   Retail Trade   South     21,932       34,745       0.03 %   CPI   March-12   March-22
Affiliated Foods Southwest, Inc.
  Little Rock, AR   Retail   Retail Trade   South     64,358       295,611       0.30 %   Fixed   January-09   January-24
                                     
Affiliated Foods Southwest, Inc. Total
                    122,074       416,238       0.42 %            
 
                                                   
Kmart Corporation
  Citrus Heights, CA   Retail   Retail Trade   West     89,760       180,000       0.18 %   None   May-11   May-26
Kmart Corporation
  Drayton Plains, MI   Retail   Retail Trade   Midwest     103,018       210,000       0.21 %   None   March-11   March-26
                                     
Kmart Corporation Total
                    192,778       390,000       0.39 %            
 
                                                   
The Retail Distribution Group
  Grand Rapids, MI   Warehouse/Distribution   Wholesale Trade   Midwest     71,784       371,884       0.37 %   Fixed   August-09   August-13
                                     
The Retail Distribution Group Total
                    71,784       371,884       0.37 %            
 
                                                   
Industrial Data Systems Corp. (aka Petrocon Engineering, Inc.)
  Beaumont, TX   Office   Professional, Scientific and Technical Services   South     34,300       296,352       0.30 %   Stated   December-11   December-14
Industrial Data Systems Corp. (aka Petrocon Engineering, Inc.)
  Beaumont, TX   Office   Professional, Scientific and Technical Services   South     8,580       74,217       0.07 %   Stated   December-11   December-14
                                     
Industrial Data Systems Corp. (aka Petrocon Engineering, Inc.) Total
                    42,880       370,569       0.37 %            
 
                                                   
Faurecia Exhaust Systems, Inc. (fka AP Parts Manufacturing, Co.)
  Toledo, OH   Office   Manufacturing   Midwest     61,000       336,000       0.34 %   CPI   November-22   November-22
                                     
Faurecia Exhaust Systems, Inc. (fka AP Parts Manufacturing, Co.) Total
                    61,000       336,000       0.34 %            
 
                                                   
Pioneer Credit Recovery, Inc.
  Moorestown, NJ   Office   Administrative and Support and Waste Management and Remediation Services   East     30,000       330,000       0.33 %   Fixed   April-12   April-18
                                     
Pioneer Credit Recovery, Inc. Total
                    30,000       330,000       0.33 %            
 
                                                   
Direction Regional des Affaires Sanitaires et Sociales(DRASS)(3)
  Rouen, France   Office   Public Administration   Europe     19,214       294,086       0.29 %   INSEE (2)   December-13   December-13
                                     
Direction Regional des Affaires Sanitaires et Sociales (3)Total
                    19,214       294,086       0.29 %            
 
                                                   
SARL S3T (11)
  Joue Les Tours, France   Warehouse/Distribution   Information   Europe     55,594       292,856       0.29 %   INSEE (2)   May-08   May-08
                                     
SARL S3T (11) Total
                    55,594       292,856       0.29 %            
 
                                                   
S&ME, Inc.
  Raleigh, NC   Office   Professional, Scientific and Technical Services   East     27,770       291,204       0.29 %   Stated   July-16   July-26
                                     
S&ME, Inc. Total
                    27,770       291,204       0.29 %            
 
                                                   
Roof Center, Inc., The
  Manassas, VA   Industrial   Wholesale Trade   East     60,446       285,115       0.29 %   Fixed   July-09   July-09
                                     
Roof Center, Inc., The Total
                    60,446       285,115       0.29 %            
 
                                                   
DSM Food Specialties (11)
  Phalempin, France   Warehouse/Distribution   Wholesale Trade   Europe     29,870       279,586       0.28 %   INSEE (2)   May-08   May-08
                                     
DSM Food Specialties (11) Total
                    29,870       279,586       0.28 %            
 
                                                   
Winn-Dixie, Inc.
  Montgomery, AL   Retail   Retail Trade   South     32,690       138,933       0.14 %   None   March-08   March-38
Winn-Dixie, Inc.
  Brewton, AL   Retail   Retail Trade   South     30,625       134,500       0.13 %   None   October-10   October-30
                                     
Winn-Dixie, Inc. Total
                    63,315       273,433       0.27 %            
 
                                                   
US WEST Communications, Inc. (Qwest Communications)
  Scottsdale, AZ   Industrial   Information   West     2,900       175,735       0.18 %   Fixed   February-07   February-17
US WEST Communications, Inc. (Qwest Communications)
  Scottsdale, AZ   Industrial   Information   West     1,560       94,535       0.09 %   Fixed   February-07   February-17
                                     
US WEST Communications, Inc. (Qwest Communications) Total
                    4,460       270,270       0.27 %            
 
                                                   
Penberthy Products, Inc.
  Prophetstown, IL   Industrial   Manufacturing   Midwest     161,878       268,890       0.27 %   CPI   April-11   April-26
                                     
Penberthy Products, Inc. Total
                    161,878       268,890       0.27 %            
 
                                                   
Honeywell, Inc.
  Houston, TX   Land   Manufacturing   South     1       36,000       0.04 %   None   September-10   September-10
Honeywell, Inc.
  Houston, TX   Warehouse/Distribution   Manufacturing   South     32,320       228,828       0.23 %   None   September-10   September-10
                                     
Honeywell, Inc. Total
                    32,321       264,828       0.26 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Northern Tube, Inc. (Tubular Metal Systems)
  Pinconning, MI   Industrial   Manufacturing   Midwest     220,588       254,538       0.25 %   CPI   July-13   December-22
                                     
Northern Tube, Inc. Total
                    220,588       254,538       0.25 %            
 
                                                   
Department de Seine St. Denis (3)
  Paris, France   Office   Public Administration   Europe     8,451       244,901       0.24 %   INSEE (2)   December-11   December-11
                                     
Department de Seine St. Denis (3) Total
                    8,451       244,901       0.24 %            
 
                                                   
La Region Ile de France (3)
  Paris, France   Office   Public Administration   Europe     7,613       221,517       0.22 %   INSEE (2)   October-12   October-12
                                     
La Region Ile de France (3) Total
                    7,613       221,517       0.22 %            
 
                                                   
Ace Hardware (Bay Area Blvd, Houston TX)
  Houston, TX   Retail   Retail Trade   South     23,569       212,121       0.21 %   Stated   March-16   March-26
                                     
Ace Hardware (Bay Area Blvd, Houston TX) Total
                    23,569       212,121       0.21 %            
 
                                                   
GIE Groupe Vauban (3)
  Paris, France   Office   Finance and Insurance   Europe     7,613       211,919       0.21 %   INSEE (2)   September-12   September-12
                                     
GIE Groupe Vauban (3) Total
                    7,613       211,919       0.21 %            
 
                                                   
Verizon Communications, Inc.
  Milton, VT   Industrial   Information   East     30,624       208,467       0.21 %   Fixed   February-13   February-13
                                     
Verizon Communications, Inc. Total
                    30,624       208,467       0.21 %            
 
                                                   
Xerox Corporation
  Hot Springs, AR   Retail   Manufacturing   South     36,850       171,721       0.17 %   Fixed   May-11   May-21
                                     
Xerox Corporation Total
                    36,850       171,721       0.17 %            
 
                                                   
Continental Airlines, Inc.
  Houston, TX   Warehouse/Distribution   Transportation and Warehousing   South     25,125       157,200       0.16 %   Fixed   July-08   July-08
                                     
Continental Airlines, Inc. Total
                    25,125       157,200       0.16 %            
 
                                                   
Golder Associates Inc.
  Houston, TX   Office   Professional, Scientific and Technical Services   South     3,330       30,768       0.03 %   Fixed   October-10   October-20
Golder Associates Inc.
  Houston, TX   Office   Professional, Scientific and Technical Services   South     8,066       72,600       0.07 %   None   October-10   October-20
                                     
Golder Associates Inc. Total
                    11,396       103,368       0.10 %            
 
                                                   
Custom Training Group
  Houston, TX   Office   Educational Services   South     4,456       41,172       0.04 %   Fixed   December-08   December-08
Custom Training Group
  Houston, TX   Office   Educational Services   South     7,248       59,400       0.06 %   Fixed   December-08   December-11
                                     
Custom Training Group Total
                    11,704       100,572       0.10 %            
 
                                                   
L’Agence Nationale Pour L’Emploi (ANPE) (3)
  Paris, France   Office   Public Administration   Europe     3,633       82,276       0.08 %   INSEE (2)   June-07   June-15
                                     
L’Agence Nationale Pour L’Emploi (3) Total
                    3,633       82,276       0.08 %            
 
                                                   
Richard Millburn Academy
  Houston, TX   Office   Educational Services   South     7,860       80,220       0.08 %   Stated   September-08   September-13
                                     
Richard Millburn Academy Total
                    7,860       80,220       0.08 %            
 
                                                   
Bike Barn Holding Company, Inc. (Bay Area Blvd, Houston, TX)
  Houston, TX   Retail   Retail Trade   South     6,216       71,280       0.07 %   Stated   August-10   August-15
                                     
Bike Barn Holding Company, Inc. Total
                    6,216       71,280       0.07 %            
 
                                                   
The Boeing Company
  Houston, TX   Warehouse/Distribution   Manufacturing   South     10,960       71,040       0.07 %   Fixed   January-09   January-13
                                     
The Boeing Company Total
                    10,960       71,040       0.07 %            
 
                                                   
Kenyon International Emergency Services (Pepsi)
  Houston, TX   Warehouse/Distribution   Health Care and Social Assistance   South     17,725       70,014       0.07 %   None   October-09   October-19
                                     
Kenyon International Emergency Services (Pepsi) Total
                    17,725       70,014       0.07 %            
 
                                                   
AFPOLS (3)
  Paris, France   Office   Public Administration   Europe     3,488       69,373       0.07 %   INSEE (2)   June-08   June-08
                                     
AFPOLS (3) Total
                    3,488       69,373       0.07 %            
 
                                                   
Raytheon Company
  Webster, TX   Industrial   Professional, Scientific and Technical Services   South     9,138       65,796       0.07 %   Fixed   July-10   July-25
                                     
Raytheon Company Total
                    9,138       65,796       0.07 %            
 
                                                   
Trans American Automation Inc.
  Houston, TX   Office   Manufacturing   South     5,632       48,660       0.05 %   Fixed   February-07   February-07
                                     
Trans American Automation Inc. Total
                    5,632       48,660       0.05 %            
 
                                                   
Olmsted Kirk Paper Company (Beaumont, TX)
  Beaumont, TX   Office   Wholesale Trade   South     5,760       41,305       0.04 %   Stated   December-07   December-07
                                     
Olmsted Kirk Paper Company (Beaumont, TX) Total
                    5,760       41,305       0.04 %            
 
                                                   
Cardinal Communications
  Broomfield, CO   Office   Construction   West     9,401       28,203       0.03 %   None   October-07   October-08
                                     
Cardinal Communications Total
                    9,401       28,203       0.03 %            
 
                                                   
G.T. of the Front Range
  Broomfield, CO   Office   Retail Trade   West     5,488       20,580       0.02 %   Stated   June-11   June-11
                                     
G.T. of the Front Range Total
                    5,488       20,580       0.02 %            
 
                                                   
CGEC Keter
  Paris, France   Office   Real Estate and Rental and Leasing   Europe     2,301       14,853       0.01 %   INSEE (2)   December-14   December-14
                                     
CGEC Keter Total
                    2,301       14,853       0.01 %            
 
                                                   
Marathon System Service
  Broomfield, CO   Office   Information   West     2,283       14,680       0.01 %   None   November-07   November-07
                                     
Marathon System Service Total
                    2,283       14,680       0.01 %            
 
                                                   
Sundew Technologies
  Broomfield, CO   Office   Administrative and Support and Waste Management and Remediation Services   West     3,745       12,805       0.01 %   None   October-07   October-07
                                     
Sundew Technologies Total
                    3,745       12,805       0.01 %            
 
                                                   
Appointment Quest
  Broomfield, CO   Office   Information   West     1,670       12,024       0.01 %   Fixed   May-09   May-09
                                     
Appointment Quest Total
                    1,670       12,024       0.01 %            
     
Ticker: WPC   www.wpcarey.com


 

EXHIBIT E
                                                     
                    Square             Percentage of     Increase   Lease   Maximum
Tenant/Lease Guarantor   Property Location   Property Type   Tenant Type   Region   Footage     Annualized Rent     Total Rent     Factor   Expiration   Term
 
Red Cloud Telecom Products, Inc. (12)
  Broomfield, CO   Office   Information   West     2,093       12,000       0.01 %   Fixed   N/A   N/A
                                     
Red Cloud Telecom Products, Inc. Total (12)
                    2,093       12,000       0.01 %            
 
                                                   
Abilis (3)
  Paris, France   Office   Other Services (except Public Administration)   Europe     0       10,855       0.01 %   INSEE (2)   February-07   January-08
                                     
Abilis (3) Total
                    0       10,855       0.01 %            
 
                                                   
Aardvark IT Solutions
  Broomfield, CO   Office   Professional, Scientific and Technical Services   West     3,069       10,742       0.01 %   None   April-08   N/A
                                     
Aardvark IT Solutions Total
                    3,069       10,742       0.01 %            
 
                                                   
Ass Comite Dept du Tourisme (3)
  Paris, France   Office   Public Administration   Europe     0       10,243       0.01 %   INSEE (2)   June-07   June-07
                                     
Ass Comite Dept du Tourisme (3) Total
                    0       10,243       0.01 %            
 
                                                   
Rhino Linings
  Broomfield, CO   Office   Retail Trade   West     2,532       9,849       0.01 %   Fixed   June-08   June-08
                                     
Rhino Linings Total
                    2,532       9,849       0.01 %            
 
                                                   
Classic Cuisines Catering
  Bloomingdale, IL   Office   Accomodation and Food Services   Midwest     1,000       9,000       0.01 %   None   October-08   October-08
                                     
Classic Cuisines Catering Total
                    1,000       9,000       0.01 %            
 
                                                   
Fine Art Mannequins, LLC
  Broomfield, CO   Office   Professional, Scientific and Technical Services   West     2,209       8,836       0.01 %   None   April-07   April-09
                                     
Fine Art Mannequins, LLC Total
                    2,209       8,836       0.01 %            
 
                                                   
AT&T Wireless Service (12)
  Broomfield, CO   Office   Information   West     730       8,208       0.01 %   Fixed   N/A   N/A
                                     
AT&T Wireless Service Total (12)
                    730       8,208       0.01 %            
 
                                                   
Remote Access Diagnostic Radiography
  Broomfield, CO   Office   Health Care and Social Assistance   West     2,093       7,765       0.01 %   Fixed   October-06   October-06
                                     
Remote Access Diagnostic Radiography Total
                    2,093       7,765       0.01 %            
 
                                                   
Orange (3)
  Paris, France   Office   Information   Europe     0       7,765       0.01 %   None   June-15   N/A
                                     
Orange (3) Total
                    0       7,765       0.01 %            
 
                                                   
EarthRoamer.com
  Broomfield, CO   Office   Manufacturing   West     7,500       7,500       0.01 %   None   April-07   April-07
                                     
EarthRoamer.com Total
                    7,500       7,500       0.01 %            
 
                                                   
Photo Center (12)
  Hot Springs, AR   Retail   Manufacturing   South     340       4,800       0.00 %   None   N/A   N/A
                                     
Photo Center (12) Total
                    340       4,800       0.00 %            
 
                                                   
Byron Jacquot (12)
  Broomfield, CO   Office   Arts, Entertainment & Recreation   West     1,105       3,978       0.00 %   None   N/A   N/A
                                     
Byron Jacquot Total (12)
                    1,105       3,978       0.00 %            
 
                                                   
DLH Management Corporation
  Broomfield, CO   Office   Construction   West     1,510       2,280       0.00 %   None   February-07   February-07
                                     
DLH Management Corporation Total
                    1,510       2,280       0.00 %            
 
                                                   
Tempered Air Services, Inc.
  Broomfield, CO   Office   Construction   West     1,200       1,200       0.00 %   None   December-06   December-06
                                     
Tempered Air Services, Inc. Total
                    1,200       1,200       0.00 %            
 
                                                   
Vacant
  Houston, TX   Office   N/A   South     5,742                 N/A   N/A   N/A
Vacant
  Bloomingdale, IL   Office   N/A   Midwest     14,084                 N/A   N/A   N/A
Vacant
  Travelers Rest, SC   Industrial   N/A   East     181,700                 N/A   N/A   N/A
Vacant
  Bloomingdale, IL   Office   N/A   Midwest     40,916                 N/A   N/A   N/A
Vacant
  Moorestown, NJ   Office   N/A   East     35,567                 N/A   N/A   N/A
Vacant
  Webster, TX   Industrial   N/A   South     17,859                 N/A   N/A   N/A
Vacant
  Houston, TX   Office   N/A   South     7,306                 N/A   N/A   N/A
Vacant
  Salisbury, NC   Various   N/A   East     110,965                 N/A   N/A   N/A
Vacant
  Broomfield, CO   Office   N/A   West     57,827                 N/A   N/A   N/A
Vacant
  San Leandro, CA   Land   N/A   West     1                 N/A   N/A   N/A
Vacant
  Chattanooga, TN   Industrial   N/A   South     242,317                 N/A   N/A   N/A
Vacant
  Paris, France   Office   N/A   Europe     3,407                 N/A   N/A   N/A
                                     
Vacant Total
                    717,691                              
 
                                                   
Grand Total
                    17,990,782     $ 100,003,023       100 %            
 
(1)   WPC LLC owns 95% of this property. Rents reflect a conversion rate of 1.3203 USD/EUR as of December 31, 2006.
 
(2)   INSEE construction index, an index published quarterly by the French Government.
 
(3)   WPC LLC owns 75% of this property. Rents reflect a conversion rate of 1.3203 USD/EUR as of December 31, 2006.
 
(4)   WPC LLC owns 49.625% of this property. Rents reflect a conversion rate of 1.3203 USD/EUR as of December 31, 2006.
 
(5)   WPC LLC owns 40% of this property.
 
(6)   WPC LLC owns 74.583% of this property.
 
(7)   WPC LLC owns 50% of this property.
 
(8)   WPC LLC owns 33.33% of this property.
 
(9)   WPC LLC owns 36.00% of this property.
 
(10)   WPC LLC owns 33.93% of this property.
 
(11)   WPC LLC owns 80% of this property. Rents reflect a conversion rate of 1.3203 USD/EUR as of December 31, 2006.
 
(12)   Tenant is occupying property on a month-to-month basis.
 
(13)   WPC LLC owns 60% of this property.
 
(14)   WPC LLC owns 35% of this property.
     
Ticker: WPC   www.wpcarey.com