EX-99.1 2 y64258exv99w1.htm EX-99.1: SUPPLEMENTAL OPERATING AND FINANCIAL DATA EX-99.1
Table of Contents

EXHIBIT 99.1
(W.P. CAREY LOGO)
W. P. Carey & Co. LLC
Supplemental Operating and Financial Data
For the Three and Six Months Ended
June 30, 2008
(WPC LISTED NYSE LOGO)

 


Table of Contents

Important Disclosures About this Supplemental Package
As used in this supplemental package, the terms “the Company,” “we,” “us” and “our” include W. P. Carey & Co. LLC, its consolidated subsidiaries and predecessors, unless otherwise indicated.
Important Note Regarding Non-GAAP Financial Measures
This supplemental package includes non-GAAP financial measures, including earnings before interest, taxes, depreciation and amortization (“EBITDA”), funds from operations (“FFO”), adjusted cash flow from operations, revenue diversification analysis and revenue stability analysis. A description of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures are provided in this supplemental package.
Forward-Looking Statements
This supplemental package contains forward-looking statements within the meaning of the Federal securities laws. It is important to note that our actual results could be materially different from those projected in such forward-looking statements. You should exercise caution in relying on forward-looking statements as they involve known and unknown risks, uncertainties and other factors that may materially affect our future results, performance, achievements or transactions. Information on factors which could impact actual results and forward-looking statements contained herein is included in our filings with the SEC, including but not limited to our Form 10-K for the year ended December 31, 2007. We do not undertake to revise or update any forward-looking statements.

2


 

W. P. CAREY & CO. LLC
Supplemental Operating and Financial Data
For the Three and Six Months Ended June 30, 2008
 
         
Contents
       
    4  
    5  
    6  
    7  
    8  
    9  
    10  
    11  
    12  
    14  
    15  
    16  
    17  
    18  
    19  
    20  
    21  
    22  
    23  

3


Table of Contents

W. P. CAREY & CO. LLC
Company Overview
June 30, 2008
 
         
Key Company Contacts
      Executive Offices
Wm. Polk Carey
  Chairman of the Board and Director   50 Rockefeller Plaza
Gordon F. Dugan
  President, Chief Executive Officer and Director   New York, NY 10020
Thomas E. Zacharias
  Managing Director, Chief Operating Officer   Tel: 1-800-WPCAREY or (212) 492-1100
Mark J. DeCesaris
  Managing Director, Acting Chief Financial Officer   Fax: (212) 492-8922
Susan C. Hyde
  Managing Director, Director of Investor Relations   Web Site Address: www.wpcarey.com
 
       
Banks
       
Bank of America, N.A.
  Administrative and Documentation Agent    
The Bank of New York
  Syndication Agent    
JPMorgan Chase Bank, N.A.
  Syndication Agent    
PNC Bank, N.A.
  Syndication Agent    
 
       
Analyst Coverage
       
Everett Reveley
  Davenport & Company, LLC    
Stephanie M. Krewson
  Janney Montgomery Scott LLC    
Andrew T. Dizio
  Janney Montgomery Scott LLC    
                                         
    Second     First     Fourth     Third     Second  
    Quarter     Quarter     Quarter     Quarter     Quarter  
    2008     2008     2007     2007     2007  
Stock Data (NYSE: WPC)
                                       
High Price
  $ 33.97     $ 34.62     $ 36.86     $ 33.14     $ 35.50  
Low Price
  $ 27.67     $ 25.79     $ 31.02     $ 27.67     $ 29.71  
Closing Price
  $ 28.71     $ 29.97     $ 33.20     $ 31.50     $ 31.45  
 
                                       
Distributions declared per share – annualized (a)
  $ 1.95     $ 1.93     $ 1.91     $ 1.89     $ 1.87  
 
                                       
Distribution yield (annualized distribution / closing stock price)
    6.79 %     6.43 %     5.75 %     5.99 %     5.94 %
 
                                       
Shares outstanding at quarter end
    39,656,675       39,536,581       39,216,493       38,583,229       39,129,982  
 
                                       
Market value of outstanding shares at quarter end (in thousands)
  $ 1,138,543     $ 1,184,911     $ 1,301,988     $ 1,215,372     $ 1,230,638  
 
(a)   Fourth quarter 2007 excludes a special distribution of $0.27 per share that was paid in January 2008 to shareholders of record as of December 31, 2007. The special distribution was approved by our Board of Directors in connection with our corporate restructuring.

4


Table of Contents

W. P. CAREY & CO. LLC
Financial Highlights (Unaudited)
(in thousands, except per share amounts)
 
These financial highlights include non-GAAP financial measures, including earnings before interest, taxes, depreciation and amortization (“EBITDA”), funds from operations (“FFO”) and adjusted cash flow from operations. A description of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures is provided on the following pages.
                                                         
    Three months ended     Six months ended June 30,  
    June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     June 30, 2007     2008     2007  
EBITDA
                                                       
Investment management
  $ 15,774     $ 14,745     $ (3,906 )   $ 19,961     $ 63,517     $ 30,519     $ 75,090  
Real estate ownership
    22,307       20,634       31,123       17,454       22,318       42,941       39,756  
 
                                         
Total
  $ 38,081     $ 35,379     $ 27,217     $ 37,415     $ 85,835     $ 73,460     $ 114,846  
 
                                         
 
                                                       
FFO
                                                       
Investment management
  $ 14,664     $ 5,461     $ (14,281 )   $ 17,040     $ 62,561     $ 20,125     $ 66,410  
Real estate ownership
    20,887       16,069       17,192       15,184       17,004       36,956       31,721  
 
                                         
Total
  $ 35,551     $ 21,530     $ 2,911     $ 32,224     $ 79,565     $ 57,081     $ 98,131  
 
                                         
 
                                                       
EBITDA Per Share (Diluted)
                                                       
Investment management
  $ 0.39     $ 0.37     $ (0.10 )   $ 0.50     $ 1.59     $ 0.76     $ 1.88  
Real estate ownership
    0.56       0.51       0.78       0.44       0.56       1.06       1.00  
 
                                         
Total
  $ 0.95     $ 0.88     $ 0.68     $ 0.94     $ 2.15     $ 1.82     $ 2.88  
 
                                         
 
                                                       
FFO Per Share (Diluted)
                                                       
Investment management
  $ 0.36     $ 0.14     $ (0.36 )   $ 0.43     $ 1.56     $ 0.50     $ 1.66  
Real estate ownership
    0.52       0.40       0.43       0.38       0.43       0.92       0.80  
 
                                         
Total
  $ 0.88     $ 0.54     $ 0.07     $ 0.81     $ 1.99     $ 1.42     $ 2.46  
 
                                         
 
                                                       
Adjusted Cash Flow From Operating Activities
                                                       
Adjusted cash flow
                                          $ 53,789     $ 54,946  
 
                                                   
Adjusted cash flow per share (diluted)
                                          $ 1.34     $ 1.38  
 
                                                   
 
                                                       
Distributions declared per share
                                          $ 0.969     $ 0.929  
 
                                                   
Payout ratio (distributions per share/adjusted cash flow per share)
                                            72 %     67 %
 
                                         

5


Table of Contents

W. P. CAREY & CO. LLC
Reconciliation of Net Income to EBITDA (Unaudited)
(in thousands, except share and per share amounts)
 
                                                         
    Three months ended     Six months ended June 30,  
    June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     June 30, 2007     2008     2007  
Investment Management
                                                       
Net income
  $ 7,123     $ 6,931     $ (12,366 )   $ 12,685     $ 32,100     $ 14,054     $ 36,489  
Adjustments:
                                                       
Provision for income taxes
    7,556       6,784       2,473       11,171       30,376       14,340       36,514  
Depreciation and amortization
    1,095       1,030       5,987       (3,895 )     1,041       2,125       2,087  
 
                                         
EBITDA — investment management
  $ 15,774     $ 14,745     $ (3,906 )   $ 19,961     $ 63,517     $ 30,519     $ 75,090  
 
                                         
EBITDA per share (diluted)
  $ 0.39     $ 0.37     $ (0.10 )   $ 0.50     $ 1.59     $ 0.76     $ 1.88  
 
                                         
 
                                                       
Real Estate Ownership
                                                       
Net income
  $ 12,725     $ 10,170     $ 18,379     $ 7,724     $ 9,930     $ 22,895     $ 16,341  
Adjustments:
                                                       
Interest expense
    4,532       5,043       4,730       5,618       5,389       9,575       10,002  
Provision for income taxes
    (134 )     360       225       348       662       226       903  
Depreciation and amortization
    5,184       5,061       6,056       3,606       5,696       10,245       11,385  
Reconciling items attributable to discontinued operations
                1,733       158       641             1,125  
 
                                         
EBITDA — real estate ownership
  $ 22,307     $ 20,634     $ 31,123     $ 17,454     $ 22,318     $ 42,941     $ 39,756  
 
                                         
EBITDA per share (diluted)
  $ 0.56     $ 0.51     $ 0.78     $ 0.44     $ 0.56     $ 1.06     $ 1.00  
 
                                         
 
                                                       
Total Company
                                                       
EBITDA
  $ 38,081     $ 35,379     $ 27,217     $ 37,415     $ 85,835     $ 73,460     $ 114,846  
 
                                         
EBITDA per share (diluted)
  $ 0.95     $ 0.88     $ 0.68     $ 0.94     $ 2.15     $ 1.82     $ 2.88  
 
                                         
Diluted weighted average shares outstanding
    40,256,658       40,202,798       39,815,933       39,601,853       40,004,379       40,271,185       39,894,412  
 
                                         
Non-GAAP Financial Disclosure
EBITDA as disclosed represents earnings before interest, taxes, depreciation and amortization. We believe that EBITDA is a useful supplemental measure for assessing the performance of our business segments, although it does not represent net income that is computed in accordance with GAAP. Accordingly, EBITDA should not be considered an alternative for net income as an indicator of our financial performance. EBITDA may not be comparable to similarly titled measures of other companies.

6


Table of Contents

W. P. CAREY & CO. LLC
Reconciliation of Net Income to Funds From Operations (FFO) (Unaudited)
(in thousands, except share and per share amounts)
 
                                                         
    Three months ended     Six months ended June 30,  
    June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     June 30, 2007     2008     2007  
Investment Management
                                                       
Net income
  $ 7,123     $ 6,931     $ (12,366 )   $ 12,685     $ 32,100     $ 14,054     $ 36,489  
Amortization, deferred taxes and other non-cash charges
    4,041       (2,554 )     (2,466 )     7,114       28,261       1,487       25,546  
FFO from equity investments
    3,500       1,084       551       (2,759 )     2,200       4,584       4,375  
 
                                         
FFO — investment management
  $ 14,664     $ 5,461     $ (14,281 )   $ 17,040     $ 62,561     $ 20,125     $ 66,410  
 
                                         
FFO per share (diluted)
  $ 0.36     $ 0.14     $ (0.36 )   $ 0.43     $ 1.56     $ 0.50     $ 1.66  
 
                                         
 
                                                       
Real Estate Ownership
                                                       
Net income
  $ 12,725     $ 10,170     $ 18,379     $ 7,724     $ 9,930     $ 22,895     $ 16,341  
Gain on sale of real estate, net
                (14,865 )           (962 )           (962 )
Depreciation, amortization and other non-cash charges
    5,389       3,561       4,929       4,228       5,653       8,950       11,115  
Straight-line and other rent adjustments
    659       669       964       660       623       1,328       1,456  
Impairment charges
                1,017       2,317                    
FFO adjustment to earnings from equity investments
    2,287       1,841       1,662       464       1,972       4,128       4,186  
Minority investees’ share of FFO
    (173 )     (172 )     5,106       (209 )     (212 )     (345 )     (415 )
 
                                         
FFO — real estate ownership
  $ 20,887     $ 16,069     $ 17,192     $ 15,184     $ 17,004     $ 36,956     $ 31,721  
 
                                         
FFO per share (diluted)
  $ 0.52     $ 0.40     $ 0.43     $ 0.38     $ 0.43     $ 0.92     $ 0.80  
 
                                         
 
                                                       
Total Company
                                                       
FFO
  $ 35,551     $ 21,530     $ 2,911     $ 32,224     $ 79,565     $ 57,081     $ 98,131  
 
                                         
FFO per share (diluted)
  $ 0.88     $ 0.54     $ 0.07     $ 0.81     $ 1.99     $ 1.42     $ 2.46  
 
                                         
Diluted weighted average shares outstanding
    40,256,658       40,202,798       39,815,933       39,601,853       40,004,379       40,271,185       39,894,412  
 
                                         
Non-GAAP Financial Disclosure
Funds from operations (FFO) is a non-GAAP financial measure that is commonly used in evaluating real estate companies. Although the National Association of Real Estate Investment Trusts (NAREIT) has published a definition of FFO, real estate companies often modify this definition as they seek to provide financial measures that meaningfully reflect their operations. FFO should not be considered as an alternative to net income as an indication of a company’s operating performance or to cash flow from operating activities as a measure of its liquidity. It should be used in conjunction with GAAP net income. FFO disclosed by other REITs may not be comparable to our FFO calculation.
NAREIT’s definition of FFO adjusts GAAP net income to exclude depreciation and gains/losses from the sales of properties and adjusts for FFO applicable to unconsolidated partnerships and joint ventures. We calculate FFO in accordance with this definition and then include other adjustments to GAAP net income to adjust for certain non-cash charges such as amortization of intangibles, deferred income tax benefits and expenses, straight-line rents, stock compensation, impairment charges on real estate and unrealized foreign currency exchange gains and losses. We exclude these items from GAAP net income as they are not the primary drivers in our decision making process. Our assessment of our operations is focused on long term sustainability and not on such non-cash items which may cause short-term fluctuations in net income but that have no impact on cash flows.

7


Table of Contents

W. P. CAREY & CO. LLC
Adjusted Cash Flow from Operating Activities (Unaudited)
(in thousands, except share and per share amounts)
 
                 
    Six months ended June 30,  
    2008     2007  
Cash flow from operating activities – as reported
  $ 27,219     $ 11,648  
Adjustments:
               
CPA®:16 - Global performance adjustment, net (a)
    (12,291 )     17,763  
Settlement payment (b)
    21,012        
CPA®:12/14 Merger – payment of taxes (c)
          20,708  
Distributions received from equity investments in real estate in excess of equity income (d)
    3,223       5,435  
Changes in working capital (c)
    14,626       (608 )
 
           
Adjusted cash flow from operating activities
  $ 53,789     $ 54,946  
 
           
Adjusted cash flow per share (diluted)
  $ 1.34     $ 1.38  
 
           
 
               
Distributions declared per share
  $ 0.969     $ 0.929  
 
           
Payout ratio (distributions per share/adjusted cash flow per share)
    72 %     67 %
 
           
 
               
Diluted weighted average shares outstanding
    40,271,185       39,894,412  
 
           
Non-GAAP Financial Disclosure
Adjusted cash flow from operating activities is a non-GAAP financial measure that represents cash flow from operating activities on a GAAP basis adjusted for certain timing differences and deferrals as described below. We believe that adjusted cash flow from operating activities is a useful supplemental measure for assessing the cash flow generated from our core operations and is used in evaluating distributions to shareholders. Adjusted cash flow from operating activities should not be considered as an alternative for cash flow from operating activities computed on a GAAP basis as a measure of our liquidity. Adjusted cash flow from operating activities may not be comparable to similarly titled measures of other companies.
 
(a)   Amounts (paid)/deferred in lieu of CPA®:16 – Global achieving its performance criterion, net of a 45% tax provision. In determining cash flow generated from our core operations, we believe it is more appropriate to normalize cash flow for the impact of CPA®:16 – Global achieving its performance criterion, rather than recognizing the entire deferred amount in the quarter in which the performance criterion was met as this revenue was actually earned over a three year period.
 
(b)   In March 2008, we entered into a settlement with the SEC with respect to all matters relating to their investigation. As a result, we paid $29,979 in the first quarter of 2008, and recognized an offsetting $8,967 tax benefit in the same period.
 
(c)   Timing differences arising from the payment of certain liabilities in a period other than that in which the expense is recognized in determining net income may distort the actual cash flow that our core operations generate. We adjust our GAAP cash flow from operations to record such amounts in the period in which the liability was actually incurred. We believe this is a fairer measure of determining our cash flow from core operations.
 
(d)   We take a substantial portion of our asset management revenue in shares of the CPA® REIT funds. To the extent we receive distributions in excess of the equity income that we recognize, we include such amounts in our evaluation of cash flow from core operations.

8


Table of Contents

W. P. CAREY & CO. LLC
Revenue Diversification Analysis (Unaudited)
(in thousands)
 
                                                         
    Three months ended     Six months ended June 30,  
    June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     June 30, 2007     2008     2007  
Revenue from Investment Management
                                                       
Asset management revenue
  $ 20,039     $ 20,126     $ 19,165     $ 18,648     $ 30,204     $ 40,165     $ 45,238  
Structuring revenue
    3,169       3,416       10,366       9,778       53,448       6,585       58,031  
Other interest income
    548       533       1,057       1,087       3,360       1,081       3,887  
 
                                         
Total investment management revenue
  $ 23,756     $ 24,075     $ 30,588     $ 29,513     $ 87,012     $ 47,831     $ 107,156  
 
                                         
Percentage of total adjusted revenue
    47 %     52 %     58 %     55 %     77 %     49 %     69 %
 
                                         
 
                                                       
Revenue from Real Estate Ownership
                                                       
Lease revenue – continuing and discontinued operations
  $ 23,247     $ 19,254     $ 20,196     $ 20,143     $ 22,121     $ 42,501     $ 42,114  
Other real estate income
    3,305       3,122       2,144       4,159       3,113       6,427       6,115  
Other interest income
    131       228       257       200       284       359       355  
 
                                         
Total real estate revenue
  $ 26,683     $ 22,604     $ 22,597     $ 24,502     $ 25,518     $ 49,287     $ 48,584  
 
                                         
Percentage of total adjusted revenue
    53 %     48 %     42 %     45 %     23 %     51 %     31 %
 
                                         
 
                                                       
Reconciliation of Total Revenue
                                                       
Total revenue – as reported
  $ 58,503     $ 57,372     $ 51,607     $ 55,852     $ 109,040     $ 115,875     $ 153,721  
Less: Reimbursed costs from affiliates (a)
    (12,568 )     (11,506 )     (3,641 )     (3,422 )     (3,244 )     (24,074 )     (6,719 )
Add: Other interest income
    679       761       1,314       1,287       3,644       1,440       4,242  
Add: Revenue from discontinued operations
    3,825       52       3,905       298       3,090       3,877       4,496  
 
                                         
Total Adjusted Revenue
  $ 50,439     $ 46,679     $ 53,185     $ 54,015     $ 112,530     $ 97,118     $ 155,740  
 
                                         
 
(a)   Total adjusted revenue excludes reimbursements of costs received from affiliated CPA®REITs as they have no impact on net income. Includes wholesaling revenue earned in connection with CPA®: 17 – Global’s initial public offering and is primarily offset by underwriting costs incurred in connection with the offering.

9


Table of Contents

W. P. CAREY & CO. LLC
Revenue Stability Analysis (Unaudited)
(in thousands)
 
                                                                                                                 
    Three months ended     Six months ended June 30,  
    June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     June 30, 2007     2008     2007  
    Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %  
Revenue Type
                                                                                                               
Rents (a)
  $ 23,378             $ 19,482             $ 20,453             $ 20,343             $ 22,405             $ 42,860             $ 42,469          
Management revenue (b)(d)
    20,587               20,659               20,222               19,735               33,564               41,246               49,125          
 
                                                                                                 
Rents and Management Revenue
    43,965       87 %     40,141       86 %     40,675       76 %     40,078       74 %     55,969       50 %     84,106       87 %     91,594       59 %
 
                                                                                   
 
                                                                                                               
Structuring revenue (c)(d)
    3,169               3,416               10,366               9,778               53,448               6,585               58,031          
Other real estate income
    3,305               3,122               2,144               4,159               3,113               6,427               6,115          
 
                                                                                                 
Structuring Revenue & Other Income
    6,474       13 %     6,538       14 %     12,510       24 %     13,937       26 %     56,561       50 %     13,012       13 %     64,146       41 %
 
                                                                                   
 
                                                                                                               
Total Adjusted Revenue
  $ 50,439       100 %   $ 46,679       100 %   $ 53,185       100 %   $ 54,015       100 %   $ 112,530       100 %   $ 97,118       100 %   $ 155,740       100 %
 
                                                                                   
 
(a)   Rents = lease revenue (continuing operations) + revenue from discontinued operations + other interest income from real estate ownership.
 
(b)   Management revenue includes asset management revenue and interest income earned from CPA®REITs under management.
 
(c)   Structuring revenue includes structuring fees and deferred structuring fees.
 
(d)   Management revenue for June 2007 includes the recognition of $11,945 of previously deferred performance revenue from CPA®:16 – Global meeting its performance criterion. Structuring revenue for June 2007 includes the recognition of $31,674 of previously deferred structuring revenue as a result of CPA®:16 – Global meeting its performance criterion.

10


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Debt Overview (Pro rata basis) (Unaudited)
June 30, 2008
 

         
Portfolio Debt Maturity  
Year of Maturity   Outstanding Balance (a)  
2008
  $ 40,352,161  
2009
    29,911,440  
2010
    12,938,137  
2011
    133,841,566  
2012
    32,391,797  
2013
    2,259,196  
2014
    62,923,605  
2015
    50,422,770  
2016
    38,676,808  
2017
    62,337,996  
2018
    10,373,096  
2019
     
2020
     
2021
     
2022
     
2023
    5,709,195  
 
     
Total
  $ 482,137,767  
 
     
         
Fixed and Variable Rate Debt Analysis  
Non-Recourse Debt   Outstanding Balance  
Fixed
  $ 261,979,645  
Fixed – Swap Agreement
    10,373,096  
Fixed – Future Rate Reset
    71,819,796  
Variable
    56,965,230  
 
     
 
    401,137,767  
 
     
Recourse Debt
       
Variable – Line of Credit
    81,000,000  
 
     
Total Debt
  $ 482,137,767  
 
     
(DEBT BAR GRAPH)


 
(a)   Debt balances calculated using an exchange rate of 1.5799 USD/EUR at June 30, 2008 (where applicable).

11


Table of Contents

W. P. CAREY & CO. LLC
Detailed Debt Summary (Pro rata basis) (Unaudited)
June 30, 2008
 
                         
                    Outstanding  
Tenant/Lease Guarantor / Percent Ownership   Rate Type   Interest Rate     Maturity Date   Balance  
 
                       
Self-Storage Credit Facility (a)
  Variable     4.77 %   Dec-2008   $ 35,352,156  
Billipp Portfolio (b)
  Variable     4.13 %   Dec-2008     5,000,005  
Orbital Sciences Corporation
  Fixed     7.38 %   Jun-2009     12,337,227  
US Airways Group, Inc. (75%)
  Fixed     7.23 %   Aug-2009     15,366,582  
The Retail Distribution Group, Inc. (40%)
  Fixed     8.51 %   Sep-2009     2,207,631  
Bell South Corporation
  Fixed     8.11 %   Jan-2010     3,113,769  
Hibbett Sports
  Fixed     7.50 %   Apr-2010     4,600,249  
Daimler Trucks North America LLC
  Fixed     7.96 %   Jun-2010     5,224,119  
Federal Express Corporation (40%)
  Fixed     7.50 %   Jan-2011     16,415,982  
AutoZone, Inc. — Series A
  Fixed     6.85 %   Jan-2011     1,224,631  
Childtime Childcare, Inc. (34%)
  Fixed     7.50 %   Jan-2011     2,251,111  
Information Resources, Inc. (33%)
  Fixed     7.60 %   Jan-2011     7,546,813  
Pioneer Credit Recovery, Inc.
  Fixed     7.34 %   Jan-2011     5,517,168  
AutoZone, Inc. — Series B
  Fixed     6.85 %   Feb-2011     1,924,912  
Career Education Corporation
  Fixed     7.58 %   Jun-2011     6,871,572  
24 Hour Fitness USA, Inc.
  Fixed     7.50 %   Aug-2011     2,928,785  
Sprint Spectrum, LP
  Fixed     7.64 %   Aug-2011     8,160,592  
Qwest Communications, Inc.
  Fixed     7.50 %   Jun-2012     1,458,203  
AutoZone, Inc. — Series C
  Fixed     6.85 %   Aug-2012     855,719  
BE Aerospace, Inc.
  Fixed     6.11 %   Nov-2012     8,537,955  
Faurecia Exhaust Systems, Inc.
  Fixed     5.16 %   Nov-2012     2,535,049  
Anthony’s Manufacturing Company
  Fixed     5.11 %   Nov-2012     8,795,572  
Alstom Power, Inc. and Werner Co.
  Fixed     5.18 %   Dec-2012     10,209,299  
AutoZone, Inc. — Series D
  Fixed     6.85 %   Aug-2013     2,259,196  
Carrefour France, S.A. (46%) (c)
  Fixed - Future Rate Reset     5.55 %   Dec-2014     62,923,605  
Lowe’s Home Improvement Warehouse
  Fixed     4.87 %   Sep-2015     9,360,790  
Bouygues Telecom, S.A. (Tours) (95%) (c)
  Fixed - Future Rate Reset     3.86 %   Oct-2015     8,896,191  
The American Bottling Company
  Fixed     5.13 %   Nov-2015     32,165,789  
CheckFree Holdings, Inc. (50%)
  Fixed     6.18 %   Jun-2016     15,000,000  
Bouygues Telecom, S.A. (Illkirch-Graffenstaden) (75%) (c) (d)
  Variable     5.01 %   Oct-2016     16,613,069  
Consolidated Systems, Inc. (60%)
  Fixed     5.87 %   Nov-2016     7,063,739  
Western Union Financial Services, Inc.
  Fixed     5.50 %   Jan-2017     6,000,000  
Hellweg Die Profi-Baumärkte GmbH & Co KG (5%) (c)
  Fixed     5.49 %   Jan-2017     16,862,587  
SICOR, Inc. (50%)
  Fixed     6.20 %   Jul-2017     17,675,000  
Medica France, S.A. (46%) (c)
  Fixed     5.63 %   Oct-2017     21,800,409  

12


Table of Contents

                         
                    Outstanding  
Tenant/Lease Guarantor / Percent Ownership   Rate Type   Interest Rate     Maturity Date   Balance  
OBI Wroclaw
  Fixed - Swap     4.23 %   Mar-2018   $ 10,373,096  
Hologic, Inc. (36%)
  Fixed     6.40 %   May-2023     5,709,195  
 
                   
Total Non-Recourse Debt
        5.86% (d)       $ 401,137,767  
 
                   
Unsecured Credit Facility
  Variable     3.55 %   Jun-2011   $ 81,000,000  
 
                     
Total Debt
        5.48% (d)       $ 482,137,767  
 
                   
 
(a)   Facility includes an option to extend for three consecutive one-year periods. LIBOR capped at 4.75% through December 2008.
 
(b)   Loan agreement includes a one-year extension option.
 
(c)   Debt balance calculated using an exchange rate of 1.5799 USD/EUR as of June 30, 2008.
 
(d)   Reflects weighted average interest rate for the applicable debt.

13


Table of Contents

W. P. CAREY & CO. LLC
2008 Investment and Disposition Activity (Unaudited)
As of June 30, 2008
 
Investment Activity
Investment Management Activity — Real Estate
                                 
            Purchase Price             Gross Square  
Portfolio   Tenant/Lease Guarantor   Property Location(s)   (000s)     Closing Date   Property Type   Footage  
CPA®:16 – Global
  Briggs Nursery, LLC   Elma, WA   $ 6,545     Feb-08   Industrial     77,775  
 
      Colton, CA; Dallas, TX; Bonner                        
CPA®:16 – Global
  Best Brands   Springs, KS; Eagan, MN     50,638     Mar-08   Industrial     795,379  
CPA®:16 – Global
  Mantsinen   Ylamylly, Finland     18,113     Apr-08   Industrial     118,942  
CPA®:16 – Global
  Schoeller Arca System   Monheim, Germany     12,864     Apr-08   Industrial     100,018  
CPA®:17 – Global
  Arnold Magnetic Technologies   Norfolk, NE     2,618     Jun-08   Industrial     109,200  
CPA®:16 – Global
  Schoeller Arca System   Nurieux, France     17,006     Jun-08   Industrial     196,743  
CPA®:16 – Global
  Leipold   Wolfach, Dransfekl, & Bunde, Germany     16,068     Jun-08   Industrial     196,023  
CPA®:16 – Global
  Leipold   Windsor, CT     1,585     Jun-08   Industrial     17,400  
 
                           
 
            125,437               1,611,480  
 
                           
Investment Management Activity — CMBS
                                 
        Face Value     Purchase Price              
Portfolio   Pool / Security Type   (000s)     (000s)     Closing Date   Rating   Implied Yield
CPA®:17 – Global
  TOP29 Class H Securities   $ 6,994     $ 2,661     Apr-08   BBB-   22.69%
CPA®:17 – Global
  LBUBS 2008-C1 Class G     3,330       2,075     Apr-08   A-   13.43%
CPA®:17 – Global
  LBUBS 2008-C1 Class H     3,830       1,771     Apr-08   BBB+   17.54%
CPA®:17 – Global
  LB-UBS 2007-C7 Class G     9,517       6,621     Jun-08   A-   12.08%
CPA®:17 – Global
  MSC 2007 IQ16 Class E     5,300       3,842     Jun-08   A+   11.30%
CPA®:17 – Global
  MSC 2007 IQ16 Class G     2,343       1,534     Jun-08   A-   12.90%
CPA®:17 – Global
  BACM 2008-1 Class F     2,000       1,461     Jun-08     11.22%
 
                           
 
      $ 33,314       19,965              
 
                           
 
                               
Total Investment Management Acquisitions
              $ 145,402              
 
                             
Disposition Activity
Investment Management Activity
                                 
    Tenant/Lease       Gross Sale Price     Disposition       Gross Square  
Portfolio(s)   Guarantor   Property Location(s)   (000s)     Date   Property Type   Footage  
CPA®:15
  MBM Beef   Macon, GA   $ 1,010     Apr-08   Warehouse/Distribution     20,038  
CPA®:14
  Earle M. Jorgensen   Kansas City, MO     6,460     Jun-08   Warehouse/Distribution     120,855  
 
                           
 
                               
Total Investment Management Dispositions
          $ 7,470               140,893  
 
                           

14


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Analysis (Unaudited)
June 30, 2008
 
Portfolio Diversification by Rent (Pro rata basis)
                 
            Percentage of   Percentage of
            Total Annualized   Total
    Annualized Rent     Rent   Adjusted
Top Ten Tenants/Lease Guarantors   (Pro Rata)     (Pro Rata)   Revenue(a)
Carrefour France, S.A. — France
  $ 10,508,320     10%   5%
Bouygues Telecom, S.A. — France
    5,411,439     5%   3%
The American Bottling Company
    4,746,519     5%   2%
Daimler Trucks North America LLC
    4,634,253     5%   2%
Medica France S.A. — France
    3,442,238     3%   2%
US Airways Group, Inc.
    3,171,909     3%   2%
Federal Express Corporation
    3,046,177     3%   2%
Orbital Sciences Corporation
    3,022,947     3%   2%
Titan Corporation
    2,706,799     3%   1%
Schuler A.G. — Germany
    2,575,553     3%   1%
 
             
 
  $ 43,266,154          
 
             
 
(a)   Total Adjusted Revenue = Total revenue as reported, less reimbursed costs from affiliates, plus other interest income, plus revenue from discontinued operations.
(RENT LINEGRAPH)

15


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Property Type (Unaudited)
June 30, 2008
 

                 
Property Type   Square Footage(a)     Percent  
Industrial
    8,654,935       50 %
Warehouse/Distribution
    5,105,685       29 %
Office
    2,029,908       12 %
Retail
    1,125,347       6 %
Other Properties (c)
    363,271       2 %
Hospitality
    158,000       1 %
 
           
Total (d)
    17,437,146       100 %
 
           
                 
Property Type   Annualized Rent(b)     Percent  
Industrial
  $ 36,915,913       36 %
Office
    29,801,537       29 %
Warehouse/Distribution
    21,369,594       21 %
Other Properties (c)
    6,822,113       7 %
Retail
    6,181,160       6 %
Hospitality
    1,200,000       1 %
 
           
Total (d)
  $ 102,290,317       100 %
 
           


     
()
  ()
 
(a)   Square footage for jointly owned properties shown on a pro rata basis.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Reflects properties used for health care; education, child care and social services; leisure, amusement and recreation; unoccupied land.
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of June 30, 2008.

16


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Tenant Industry (Unaudited)
June 30, 2008
 
                 
    Annualized     Percentage of  
Industry Type(a)   Rent(b)     Annualized Rent  
Retail Stores
  $ 17,440,007       17 %
Telecommunications
    11,184,028       11 %
Business and Commercial Services
    11,173,113       11 %
Healthcare, Education and Childcare
    9,484,043       9 %
Electronics
    6,946,222       7 %
Automobile
    5,283,706       5 %
Beverages, Food, and Tobacco
    5,141,050       5 %
Aerospace and Defense
    4,894,813       5 %
Forest Products and Paper
    4,418,376       5 %
Machinery
    3,362,476       3 %
Transportation — Personal
    3,329,109       3 %
Transportation — Cargo
    3,083,377       3 %
Consumer Non-durable Goods
    2,178,006       2 %
Consumer and Durable Goods
    2,175,819       2 %
Media: Printing and Publishing
    1,940,625       2 %
Mining, Metals, and Primary Metal Industries
    1,859,659       2 %
Chemicals, Plastics, Rubber, and Glass
    1,845,526       2 %
Hotels and Gaming
    1,209,000       1 %
Federal, State and Local Government
    1,170,000       1 %
Construction and Building
    1,139,591       1 %
Textiles, Leather, and Apparel
    978,153       1 %
Leisure, Amusement, Entertainment
    876,485       1 %
Other (c)
    1,177,133       1 %
 
           
Total (d)
  $ 102,290,317       100 %
 
           
 
(a)   Based on the Moody’s Classification System and information provided by the tenant.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Reflects properties with tenants in the grocery and banking industries.
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of June 30, 2008.

17


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Geography (Unaudited)
June 30, 2008
 

                 
Region   Square Footage(a)     Percent  
South
    5,015,925       29 %
Midwest
    4,556,704       26 %
East
    3,499,563       20 %
West
    2,321,016       13 %
Europe
    2,043,938       12 %
 
           
Total (c)
    17,437,146       100 %
 
           
                 
Region   Annualized Rent(b)     Percent  
South
  $ 27,889,668       27 %
West
    21,468,540       21 %
Midwest
    17,892,761       17 %
East
    11,976,410       12 %
Europe
    23,062,938       23 %
 
           
Total (c)
  $ 102,290,317       100 %
 
           


     
()
  ()
 
(a)   Square footage for jointly owned properties shown on a pro rata basis.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of June 30, 2008.

18


Table of Contents

W. P. CAREY & CO. LLC
Portfolio Lease Maturity Analysis (Unaudited)
June 30, 2008
 

                 
            Percentage of  
Year of Lease   Annualized     Total Annualized  
Expiration(a)   Rents     Rent  
     2008 (b)     2,155,577       2 %
     2009     11,101,937       11 %
     2010     18,463,347       18 %
     2011     18,483,734       18 %
     2012     8,163,977       8 %
     2013     7,562,572       7 %
     2014     9,616,125       9 %
     2015     3,499,141       3 %
     2016     1,674,363       2 %
     2017     2,403,225       2 %
     2018     3,853,779       4 %
     2019     4,448,150       4 %
     2020     4,634,253       5 %
     2021           0 %
     2022     1,581,496       2 %
     2023           0 %
     2024           0 %
     2025     1,125,388       1 %
     2026     947,700       1 %
     2027     2,575,553       3 %
 
           
Total (c)
  $ 102,290,317       100 %
 
           
()


Weighted Average Years to Maturity: 5.43
 
(a)   Assumes tenant does not exercise renewal option.
 
(b)   Month-to-month properties are counted in current year’s revenue stream.
 
(c)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of June 30, 2008.

19


Table of Contents

W. P. CAREY & CO. LLC
Consolidated Balance Sheets (Unaudited)
(in thousands, except share amounts)
 
                 
    June 30, 2008     December 31, 2007  
          (NOTE)  
Assets
               
Real estate, net
  $ 510,714     $ 513,405  
Net investment in direct financing leases
    88,637       89,463  
Equity investments in real estate and CPA® REITs
    266,807       242,677  
Operating real estate, net
    75,635       73,189  
Cash and cash equivalents
    14,419       12,137  
Due from affiliates
    48,126       88,329  
Intangible assets and goodwill, net
    96,172       99,873  
Other assets, net
    30,556       34,211  
 
           
Total assets
  $ 1,131,066     $ 1,153,284  
 
           
 
               
Liabilities and Members’ Equity
               
Liabilities:
               
Non-recourse debt
  $ 261,688     $ 254,051  
Unsecured credit facility
    81,000       62,700  
Accounts payable, accrued expenses and other liabilities
    39,576       59,076  
Income taxes, net
    61,833       65,152  
Distributions payable
    19,265       29,222  
Settlement provision
          29,979  
 
           
Total liabilities
    463,362       500,180  
 
           
Minority interest in consolidated entities
    19,260       18,833  
 
           
Commitments and contingencies
               
Members’ equity:
               
Listed shares, no par value, 100,000,000 shares authorized; 39,656,675 and 39,216,493 shares issued and outstanding, respectively
    760,723       748,584  
Distributions in excess of accumulated earnings
    (118,812 )     (117,051 )
Accumulated other comprehensive income
    6,533       2,738  
 
           
Total members’ equity
    648,444       634,271  
 
           
Total liabilities and members’ equity
  $ 1,131,066     $ 1,153,284  
 
           
Note: The consolidated balance sheet at December 31, 2007 has been derived from the audited consolidated financial statements at that date.

20


Table of Contents

W. P. CAREY & CO. LLC
Consolidated Statements of Income (Unaudited)
(in thousands, except share and per share amounts)
 
                                 
    Three months ended June 30,     Six months ended June 30,  
    2008     2007     2008     2007  
Revenues
                               
Asset management revenue
  $ 20,039     $ 30,204     $ 40,165     $ 45,238  
Structuring revenue
    3,169       53,448       6,585       58,031  
Wholesaling revenue
    1,488             2,628        
Reimbursed costs from affiliates
    11,080       3,244       21,446       6,719  
Lease revenues
    19,422       19,031       38,624       37,618  
Other real estate income
    3,305       3,113       6,427       6,115  
 
                       
 
    58,503       109,040       115,875       153,721  
 
                       
Operating Expenses
                               
General and administrative
    (15,816 )     (23,133 )     (31,229 )     (35,301 )
Reimbursable costs
    (11,080 )     (3,244 )     (21,446 )     (6,719 )
Depreciation and amortization
    (6,279 )     (6,737 )     (12,370 )     (13,472 )
Property expenses
    (1,362 )     (1,669 )     (3,740 )     (2,787 )
Other real estate expenses
    (2,146 )     (1,301 )     (4,215 )     (3,825 )
 
                       
 
    (36,683 )     (36,084 )     (73,000 )     (62,104 )
 
                       
Other Income and Expenses
                               
Other interest income
    679       3,644       1,440       4,242  
Income from equity investments in real estate and CPA® REITs
    3,934       1,929       8,645       4,367  
Minority interest in income
    (304 )     (3,129 )     (393 )     (3,406 )
Gain on sale of securities, foreign currency transactions and other, net
    1,848       169       4,659       355  
Interest expense
    (4,532 )     (5,389 )     (9,575 )     (10,002 )
 
                       
 
    1,625       (2,776 )     4,776       (4,444 )
 
                       
Income from continuing operations before income taxes
    23,445       70,180       47,651       87,173  
Provision for income taxes
    (7,422 )     (31,038 )     (14,566 )     (37,417 )
 
                       
Income from continuing operations
    16,023       39,142       33,085       49,756  
 
                       
                                 
Discontinued Operations
                               
Income from operations of discontinued properties
    3,825       1,926       3,864       2,112  
Gain on sale of real estate, net
          962             962  
 
                       
Income from discontinued operations
    3,825       2,888       3,864       3,074  
 
                       
                                 
Net Income
  $ 19,848     $ 42,030     $ 36,949     $ 52,830  
 
                       
Basic Earnings Per Share
                               
Income from continuing operations
  $ 0.41     $ 1.02     $ 0.85     $ 1.31  
Income from discontinued operations
    0.10       0.08       0.10       0.08  
 
                       
Net income
  $ 0.51     $ 1.10     $ 0.95     $ 1.39  
 
                       
                                 
Diluted Earnings Per Share
                               
Income from continuing operations
  $ 0.40     $ 1.03     $ 0.83     $ 1.29  
Income from discontinued operations
    0.10       0.07       0.10       0.08  
 
                       
Net income
  $ 0.50     $ 1.10     $ 0.93     $ 1.37  
 
                       
                                 
Weighted Average Shares Outstanding
                               
Basic
    39,204,221       38,308,202       39,039,617       38,120,532  
 
                       
Diluted
    40,256,658       40,004,379       40,271,185       39,894,412  
 
                       
                                 
Distributions Declared Per Share
  $ 0.487     $ 0.467     $ 0.969     $ 0.929  
 
                       

21


Table of Contents

W. P. CAREY & CO. LLC
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
                 
    Six months ended June 30,  
    2008     2007  
Cash Flows — Operating Activities
               
Net income
  $ 36,949     $ 52,830  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization including intangible assets and deferred financing costs
    13,506       14,509  
Income from equity investments in real estate and CPA® REITs in excess of distributions received
    (1,924 )     (1,628 )
Gain on sale of real estate, net
          (962 )
Minority interest in income
    393       3,472  
Straight-line rent adjustments
    1,252       1,421  
Management income received in shares of affiliates
    (20,053 )     (31,728 )
Unrealized gain on foreign currency transactions, warrants and securities
    (1,203 )     (313 )
Realized gain on foreign currency transactions
    (1,565 )     (42 )
Stock-based compensation expense
    3,922       2,328  
(Increase) decrease in deferred acquisition revenue received
    (3,538 )     16,164  
Decrease (increase) in structuring revenue receivable
    46,695       (44,956 )
(Decrease) increase in income taxes, net
    (3,963 )     2,802  
Decrease in settlement provision
    (29,979 )      
Net changes in other operating assets and liabilities
    (13,273 )     (2,249 )
 
           
Net cash provided by operating activities
    27,219       11,648  
 
           
Cash Flows — Investing Activities
               
Distributions received from equity investments in real estate and CPA ® REITs in excess of equity income
    3,425       21,716  
Capital contributions to equity investments
    (837 )      
Purchases of real estate and equity investments in real estate
    (184 )     (40,381 )
Capital expenditures
    (6,455 )     (7,361 )
VAT refunded on purchase of real estate
    3,189        
Proceeds from sales of real estate
          6,014  
Funds placed in escrow in connection with the sale of property
          (3,340 )
Funds released from escrow in connection with the sale of property
    636        
Payment of deferred acquisition revenue to affiliate
    (120 )     (524 )
 
           
Net cash provided by (used in) investing activities
    (346 )     (23,876 )
 
           
Cash Flows — Financing Activities
               
Distributions paid
    (48,668 )     (35,202 )
Contributions from minority interests
    1,320       688  
Distributions to minority interests
    (1,329 )     (942 )
Scheduled payments of mortgage principal
    (4,698 )     (7,719 )
Proceeds from mortgages and credit facilities
    101,937       118,617  
Prepayments of mortgage principal and credit facilities
    (73,729 )     (68,257 )
Repayment of loan from affiliates
    (7,569 )      
Payment of financing costs
    (370 )     (1,303 )
Proceeds from issuance of shares
    12,743       3,917  
Excess tax benefits associated with stock-based compensation awards
    608       1,335  
Repurchase and retirement of shares
    (5,134 )     (2,038 )
 
           
Net cash (used in) provided by financing activities
    (24,889 )     9,096  
 
           
Change in Cash and Cash Equivalents During the Period
               
Effect of exchange rate changes on cash
    298       74  
 
           
Net increase (decrease) in cash and cash equivalents
    2,282       (3,058 )
Cash and cash equivalents, beginning of period
    12,137       22,108  
 
           
Cash and cash equivalents, end of period
  $ 14,419     $ 19,050  
 
           

22


Table of Contents

W. P. CAREY & CO. LLC
Detailed Property Summary (Unaudited)
June 30, 2008
                                                                                         
   
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region     Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Carrefour France, SAS (a)
    46%   Crepy en Valois, France   Warehouse/Distribution   Retail Stores   Europe     101,255     $ 905,474       0.89 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Crepy en Valois, France   Warehouse/Distribution   Retail Stores   Europe     152,374       1,362,614       1.33 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Lens, France   Warehouse/Distribution   Retail Stores   Europe     126,933       1,103,424       1.08 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Lens, France   Warehouse/Distribution   Retail Stores   Europe     2,599       22,589       0.02 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Lens, France   Warehouse/Distribution   Retail Stores   Europe     4,349       37,804       0.04 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     134,945       968,559       0.95 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     2,554       18,332       0.02 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     596       4,281       0.00 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     174,272       1,399,956       1.37 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     60,296       484,370       0.47 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     7,524       60,443       0.06 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     2,899       23,289       0.02 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Thuit Hebert, France   Warehouse/Distribution   Retail Stores   Europe     107,965       696,639       0.68 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Thuit Hebert, France   Warehouse/Distribution   Retail Stores   Europe     68,481       441,870       0.43 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Ploufragan, France   Warehouse/Distribution   Retail Stores   Europe     122,599       844,505       0.83 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Cholet, France   Warehouse/Distribution   Retail Stores   Europe     99,268       725,230       0.71 %   INSEE (2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46%   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     177,797       1,408,941       1.38 %   INSEE (2)   Nov-2012   Nov-2012
                                                                     
Carrefour France, SAS Total
                                            1,346,706       10,508,320       10.27 %                        
 
                                                                                       
Bouygues Telecom, S.A.(a)
    75%   Illkirch-Graffenstaden, Fran   Office   Telecommunications   Europe     80,729       3,374,568       3.30 %   INSEE (2)   Feb-2013   Feb-2013
Bouygues Telecom, S.A.(a)
    95%   Tours, France   Office   Telecommunications   Europe     102,237       2,036,871       1.99 %   INSEE (2)   Sep-2009   Sep-2009
                                                                     
Bouygues Telecom, S.A. Total
                                            182,966       5,411,439       5.29 %                        
 
                                                                                       
The American Bottling Company
    100%   Irving, TX   Industrial   Beverages, Food, and Tobacco   South     459,497       2,879,237       2.81 %   CPI   Jun-2014   Jun-2014
The American Bottling Company
    100%   Houston, TX   Industrial   Beverages, Food, and Tobacco   South     262,450       1,867,282       1.83 %   CPI   Jun-2014   Jun-2014
                                                                     
The American Bottling Company Total
                                            721,947       4,746,519       4.64 %                        
 
                                                                                       
Daimler Trucks North America LLC
    100%   Detroit, MI   Industrial   Automobile   Midwest     2,730,750       4,634,253       4.53 %   PPI   Jun-2020   Jun-2030
 
                                                                                       
Medica France S.A. (a)
    46%   Chatou, France   Other   Healthcare, Education and Childcare   Europe     24,668       464,775       0.45 %   INSEE (2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46%   Poissy, France   Other   Healthcare, Education and Childcare   Europe     24,593       508,347       0.50 %   INSEE (2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46%   Rosny sous Bois, France   Other   Healthcare, Education and Childcare   Europe     21,847       430,643       0.42 %   INSEE (2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46%   Paris, France   Other   Healthcare, Education and Childcare   Europe     24,771       653,590       0.64 %   INSEE (2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46%   Rueil Malmaison, France   Other   Healthcare, Education and Childcare   Europe     23,815       615,100       0.60 %   INSEE (2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46%   Sarcelles, France   Other   Healthcare, Education and Childcare   Europe     34,622       769,783       0.75 %   INSEE (2)   Jun-2010   Jun-2010
                                                                     
Medica France S.A. Total
                                            154,316       3,442,238       3.37 %                        
 
                                                                                       
US Airways Group, Inc.
    75%   Tempe, AZ   Office   Transportation - Personal   West     167,913       3,171,909       3.10 %   CPI   Apr-2014   Nov-2029
 
                                                                                       
Federal Express Corporation
    40%   Collierville, TN   Office   Transportation - Cargo   South     39,038       694,185       0.68 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40%   Collierville, TN   Office   Transportation - Cargo   South     39,038       694,185       0.68 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40%   Collierville, TN   Office   Transportation - Cargo   South     39,038       694,185       0.68 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40%   Collierville, TN   Office   Transportation - Cargo   South     39,038       694,185       0.68 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    100%   College Station, TX   Warehouse/Distribution   Transportation - Cargo   South     12,080       68,400       0.07 %   Fixed   Apr-2012   Apr-2017
Federal Express Corporation
    100%   Corpus Christi, TX   Warehouse/Distribution   Transportation - Cargo   South     30,212       201,037       0.20 %   Fixed   May-2012   May-2017
                                                                     
Federal Express Corporation Total
                                            198,444       3,046,177       2.98 %                        
 
                                                                                       
Orbital Sciences Corporation
    100%   Chandler, AZ   Industrial   Aerospace and Defense   West     335,307       3,022,947       2.96 %   CPI   Sep-2009   Sep-2029
 
                                                                                       
The Titan Corporation
    100%   San Diego, CA   Office   Electronics   West     166,403       2,706,799       2.65 %   CPI   Jul-2012   Jul-2017
 
                                                                                       
Schuler AG (a)
    33%   Göppingen, Germany   Industrial   Machinery   Europe     246,380       2,575,553       2.52 %   CPI   Oct-2027   Oct-2047
 
                                                                                       
CheckFree Holdings, Inc.
    50%   Norcross, GA   Office   Business and Commercial Services   South     50,063       945,443       0.92 %   CPI   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50%   Norcross, GA   Office   Business and Commercial Services   South     34,150       800,384       0.78 %   Other   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50%   Norcross, GA   Office   Business and Commercial Services   South     26,125       606,943       0.59 %   Other   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50%   Norcross, GA   Land   Business and Commercial Services   South     1       62,368       0.06 %   Other   Dec-2015   Dec-2030
                                                                     
CheckFree Holdings, Inc. Total
                                            110,339       2,415,138       2.36 %                        
 
                                                                                       
AutoZone, Inc.
    100%   Decatur, AL   Retail   Retail Stores   South     5,400       44,620       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Bessemer, AL   Retail   Retail Stores   South     5,400       32,158       0.03 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Phenix City, AL   Retail   Retail Stores   South     5,400       44,620       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Mobile, AL   Retail   Retail Stores   South     5,400       44,620       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Chickasaw, AL   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Montgomery, AL   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Panama City, FL   Retail   Retail Stores   South     5,401       35,345       0.03 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   Jacksonville, FL   Retail   Retail Stores   South     5,000       34,867       0.03 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   Jacksonville, FL   Retail   Retail Stores   South     5,400       47,772       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Jacksonville, FL   Retail   Retail Stores   South     5,400       54,379       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Columbus, GA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Albany, GA   Retail   Retail Stores   South     5,400       43,262       0.04 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Brunswick, GA   Retail   Retail Stores   South     5,400       39,854       0.04 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Augusta, GA   Retail   Retail Stores   South     5,400       34,138       0.03 %   None   Aug-2013   Dec-2038

23


Table of Contents

                                                                                         
   
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region     Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
AutoZone, Inc.
    100%   Macon, GA   Retail   Retail Stores   South     5,400       49,503       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Collinsville, IL   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Alton, IL   Retail   Retail Stores   Midwest     5,400       44,620       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Wood River, IL   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Belleville, IL   Retail   Retail Stores   Midwest     5,400       44,620       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   West Monroe, LA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Baton Rouge, LA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Lake Charles, LA   Retail   Retail Stores   South     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Lake Charles, LA   Retail   Retail Stores   South     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Baton Rouge, LA   Retail   Retail Stores   South     6,600       21,567       0.02 %   Fixed   Mar-2009   Mar-2024
AutoZone, Inc.
    100%   Baton Rouge, LA   Retail   Retail Stores   South     5,401       23,124       0.02 %   Fixed   Apr-2009   Apr-2019
AutoZone, Inc.
    100%   Hammond, LA   Retail   Retail Stores   South     6,480       40,121       0.04 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   Maplewood, MO   Retail   Retail Stores   Midwest     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Overland, MO   Retail   Retail Stores   Midwest     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   St. Louis, MO   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   Breckenridge, MO   Retail   Retail Stores   Midwest     5,400       44,151       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100%   St. Peters, MO   Retail   Retail Stores   Midwest     5,400       48,957       0.05 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   St. Peters, MO   Retail   Retail Stores   Midwest     6,660       48,718       0.05 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   Gastonia, NC   Retail   Retail Stores   East     5,400       52,149       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Charlotte, NC   Retail   Retail Stores   East     5,400       42,283       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Statesville, NC   Retail   Retail Stores   East     5,400       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Lenoir, NC   Retail   Retail Stores   East     5,400       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Shelby, NC   Retail   Retail Stores   East     6,660       30,807       0.03 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100%   Kannapolis, NC   Retail   Retail Stores   East     6,408       24,069       0.02 %   Fixed   Oct-2010   Oct-2025
AutoZone, Inc.
    100%   Morgantown, NC   Retail   Retail Stores   East     5,400       19,451       0.02 %   Fixed   Oct-2010   Aug-2019
AutoZone, Inc.
    100%   Albuquerque, NM   Retail   Retail Stores   West     5,400       54,642       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Farmington, NM   Retail   Retail Stores   West     5,400       41,479       0.04 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   Lexington, SC   Retail   Retail Stores   East     5,400       50,079       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   East Ridge, TN   Retail   Retail Stores   South     6,480       20,602       0.02 %   Fixed   Oct-2013   Oct-2023
AutoZone, Inc.
    100%   Knoxville, TN   Retail   Retail Stores   South     6,660       23,008       0.02 %   Fixed   May-2009   May-2024
AutoZone, Inc.
    100%   Austin, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Waco, TX   Retail   Retail Stores   South     4,800       37,585       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Corpus Christi, TX   Retail   Retail Stores   South     6,600       51,679       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Corpus Christi, TX   Retail   Retail Stores   South     6,480       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Victoria, TX   Retail   Retail Stores   South     6,480       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   San Antonio, TX   Retail   Retail Stores   South     5,400       42,283       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Nederland, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   West Orange, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100%   Houston, TX   Retail   Retail Stores   South     5,400       53,488       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100%   San Antonio, TX   Retail   Retail Stores   South     5,400       55,795       0.05 %   None   Aug-2013   Dec-2038
                                                                     
AutoZone, Inc. Total
                                            302,230       2,216,594       2.17 %                        
 
                                                                                       
Lucent Technologies, Inc.
    100%   Charlotte, NC   Industrial   Electronics   East     568,670       1,993,194       1.95 %   Fixed   Mar-2010   Mar-2016
 
                                                                                       
Bell South Entertainment, Inc.
    100%   Ft. Lauderdale, FL   Warehouse/Distribution   Telecommunications   South     80,450       611,472       0.60 %   Fixed   Jun-2009   Jun-2019
BellSouth Telecommunications, Inc.
    100%   Lafayette, LA   Office   Telecommunications   South     66,846       1,351,150       1.32 %   Fixed   Dec-2009   Dec-2039
                                                                     
BellSouth Corporation Total
                                            147,296       1,962,622       1.92 %                        
 
                                                                                       
Quebecor Printing USA
    100%   Doraville, GA   Industrial   Media: Printing and Publishing   South     432,559       1,940,625       1.90 %   CPI   Dec-2009   Dec-2034
 
                                                                                       
Career Education Corporation
    100%   Mendota Heights, MN   Other   Healthcare, Education and Childcare   Midwest     136,400       1,892,831       1.85 %   Fixed   May-2011   May-2019
 
                                                                                       
Information Resources, Inc.
    33%   Chicago, IL   Office   Business and Commercial Services   Midwest     30,797       683,141       0.67 %   CPI   Oct-2013   Oct-2023
Information Resources, Inc.
    33%   Chicago, IL   Office   Business and Commercial Services   Midwest     53,195       1,179,801       1.15 %   CPI   Oct-2013   Oct-2015
                                                                     
Information Resources, Inc. Total
                                            83,992       1,862,942       1.82 %                        
 
                                                                                       
Fiskars Brands, Inc.
    100%   Apopka, FL   Industrial   Chemicals, Plastics, Rubber, and Glass   South     260,160       1,258,273       1.23 %   CPI   Mar-2010   Mar-2035
Fiskars Brands, Inc.
    100%   Apopka, FL   Industrial   Chemicals, Plastics, Rubber, and Glass   South     109,377       528,979       0.52 %   CPI   Mar-2010   Mar-2035
Fiskars Brands, Inc.
    100%   Apopka, FL   Industrial   Chemicals, Plastics, Rubber, and Glass   South     5,292       25,561       0.02 %   CPI   Mar-2010   Mar-2035
                                                                     
Fiskars Brands, Inc. Total
                                            374,829       1,812,813       1.77 %                        
 
                                                                                       
Pharmaco International, Inc.
    100%   Austin, TX   Industrial   Business and Commercial Services   South     65,160       639,282       0.62 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Warehouse/Distribution   Business and Commercial Services   South     17,588       181,889       0.18 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Office   Business and Commercial Services   South     8,500       92,480       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Office   Business and Commercial Services   South     8,525       92,765       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Office   Business and Commercial Services   South     8,500       92,480       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Office   Business and Commercial Services   South     40,560       413,825       0.40 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100%   Austin, TX   Office   Business and Commercial Services   South     24,603       260,867       0.26 %   CPI   Nov-2010   Nov-2030
                                                                     
Pharmaco International, Inc. Total
                                            173,436       1,773,588       1.73 %                        
 
                                                                                       
Sybron Dental Specialties, Inc.
    100%   Romulus, MI   Industrial   Healthcare, Education and Childcare   Midwest     220,000       1,281,052       1.25 %   CPI   Dec-2018   Dec-2043
Sybron Dental Specialties, Inc.
    100%   Glendora, CA   Office   Healthcare, Education and Childcare   West     25,000       489,246       0.48 %   CPI   Dec-2018   Dec-2043
                                                                     
Sybron Dental Specialties, Inc. Total
                                            245,000       1,770,298       1.73 %                        
 
                                                                                       
Unisource Worldwide, Inc.
    100%   Anchorage, AK   Warehouse/Distribution   Forest Products and Paper   West     44,712       344,803       0.34 %   Fixed   Dec-2009   Dec-2029
Unisource Worldwide, Inc.
    100%   Commerce, CA   Warehouse/Distribution   Forest Products and Paper   West     411,561       1,422,080       1.39 %   Fixed   Apr-2010   Apr-2030
                                                                     
Unisource Worldwide, Inc. Total
                                            456,273       1,766,883       1.73 %                        
 
                                                                                       
Brodart Company
    100%   Williamsport, PA   Industrial   Consumer Non-durable Goods   East     309,030       1,015,205       0.99 %   CPI   Aug-2008   Jun-2028
Brodart Company
    100%   Williamsport, PA   Industrial   Consumer Non-durable Goods   East     212,210       705,481       0.69 %   CPI   Aug-2008   Jun-2028
                                                                     
Brodart Company Total
                                            521,240       1,720,686       1.68 %                        
 
                                                                                       
Amylin Pharmaceuticals/SICOR, Inc.
    50%   San Diego, CA   Office   Healthcare, Education and Childcare   West     35,951       835,705       0.82 %   CPI   Jul-2019   Jul-2029

24


Table of Contents

                                                                                         
   
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region     Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Amylin Pharmaceuticals/SICOR, Inc.
    50%   San Diego, CA   Industrial   Healthcare, Education and Childcare   West     36,205       835,705       0.82 %   CPI   Jul-2019   Jul-2029
                                                                     
Amylin Pharmaceuticals/SICOR, Inc. Total
                                            72,156       1,671,410       1.63 %                        
 
                                                                                       
Cleo, Inc.
    100%   Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     614,274       958,496       0.94 %   CPI   Dec-2010   Dec-2015
Cleo, Inc.
    100%   Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     391,896       611,504       0.60 %   CPI   Dec-2010   Dec-2015
                                                                     
Cleo, Inc. Total
                                            1,006,170       1,570,000       1.53 %                        
 
                                                                                       
BE Aerospace, Inc.
    100%   Lenexa, KS   Industrial   Aerospace and Defense   Midwest     130,094       636,472       0.62 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Winston-Salem, NC   Warehouse/Distribution   Aerospace and Defense   East     90,800       255,968       0.25 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Winston-Salem, NC   Industrial   Aerospace and Defense   East     74,026       208,675       0.20 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Winston-Salem, NC   Industrial   Aerospace and Defense   East     50,200       141,515       0.14 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Winston-Salem, NC   Office   Aerospace and Defense   East     43,788       123,435       0.12 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Winston-Salem, NC   Industrial   Aerospace and Defense   East     15,402       43,420       0.04 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%   Dallas, TX   Industrial   Aerospace and Defense   South     22,680       121,233       0.12 %   Fixed   Sep-2017   Sep-2037
                                                                     
BE Aerospace, Inc. Total
                                            426,990       1,530,718       1.50 %                        
 
                                                                                       
Lowe’s Home Improvement Warehouse
    100%   Bellevue, WA   Retail   Retail Stores   West     143,352       1,440,412       1.41 %   CPI   Aug-2018   Aug-2018
 
                                                                                       
Sprint Spectrum, L.P.
    100%   Rio Rancho, NM   Office   Telecommunications   West     94,730       1,424,561       1.39 %   Fixed   May-2011   May-2021
 
                                                                                       
AT&T Corporation
    100%   Bridgeton, MO   Industrial   Telecommunications   Midwest     85,510       1,307,706       1.28 %   Fixed   Sep-2011   Jun-2021
 
                                                                                       
Radisson Hotels International, Inc.
    100%   Livonia, MI   Hospitality   Hotels and Gaming   Midwest     158,000       1,200,000       1.17 %   Fixed   Jan-2012   Jan-2012
 
                                                                                       
Hologic, Inc.
    36%   Danbury, CT   Industrial   Electronics   East     22,335       221,263       0.22 %   CPI   Aug-2022   Aug-2042
Hologic, Inc.
    36%   Bedford, MA   Industrial   Electronics   East     74,520       972,818       0.95 %   CPI   Aug-2022   Aug-2042
                                                                     
Hologic, Inc. Total
                                            96,855       1,194,081       1.17 %                        
 
                                                                                       
Omnicom Group, Inc.
    100%   Venice, CA   Office   Business and Commercial Services   West     77,719       1,193,661       1.17 %   Other   Sep-2010   Sep-2030
 
                                                                                       
United States Postal Service
    100%   Bloomingdale, IL   Office   Federal, State and Local Government   Midwest     60,000       1,170,000       1.14 %   Fixed   Apr-2011   Apr-2011
 
                                                                                       
OBI Group (a)
    100%   Wroclaw, Poland   Retail   Retail Stores   Europe     113,570       1,125,388       1.10 %   CPI   Dec-2025   Dec-2040
 
                                                                                       
Lockheed Martin Corporation
    100%   Webster, TX   Industrial   Business and Commercial Services   South     30,176       294,216       0.29 %   Fixed   Jun-2010   Jun-2013
Lockheed Martin Corporation
    100%   King of Prussia, PA   Office   Business and Commercial Services   East     88,578       819,347       0.80 %   Fixed   Jul-2013   Jul-2023
                                                                     
Lockheed Martin Corporation Total
                                            118,754       1,113,563       1.09 %                        
 
                                                                                       
Anthony’s Manufacturing Company, Inc.
    100%   San Fernando, CA   Industrial   Consumer and Durable Goods   West     39,920       238,343       0.23 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%   San Fernando, CA   Industrial   Consumer and Durable Goods   West     95,420       569,819       0.56 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%   San Fernando, CA   Industrial   Consumer and Durable Goods   West     7,220       43,127       0.04 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%   San Fernando, CA   Industrial   Consumer and Durable Goods   West     40,285       240,527       0.24 %   Other   May-2012   May-2012
                                                                     
Anthony’s Manufacturing Company, Inc. Total
                                            182,845       1,091,816       1.07 %                        
 
                                                                                       
Werner Co.
    100%   Erlanger, KY   Warehouse/Distribution   Consumer and Durable Goods   East     409,600       797,040       0.78 %   Fixed   Jul-2015   Jul-2021
Werner Co.
    100%   Erlanger, KY   Warehouse/Distribution   Consumer and Durable Goods   East     162,604       286,963       0.28 %   Fixed   Jul-2015   Jul-2021
                                                                     
Werner Co. Total
                                            572,204       1,084,003       1.06 %                        
 
                                                                                       
United Space Alliance, LLC
    100%   Webster, TX   Industrial   Business and Commercial Services   South     5,856       63,245       0.06 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%   Webster, TX   Industrial   Business and Commercial Services   South     38,150       412,020       0.40 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%   Webster, TX   Industrial   Business and Commercial Services   South     2,044       22,075       0.02 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%   Webster, TX   Warehouse/Distribution   Business and Commercial Services   South     91,800       572,832       0.56 %   None   Sep-2010   Sep-2012
                                                                     
United Space Alliance LLC Total
                                            137,850       1,070,172       1.05 %                        
 
                                                                                       
United Stationers Supply Company
    100%   New Orleans, LA   Warehouse/Distribution   Forest Products and Paper   South     59,000       366,539       0.36 %   CPI   Mar-2010   Mar-2030
United Stationers Supply Company
    100%   Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     75,000       317,385       0.31 %   CPI   Mar-2010   Mar-2030
United Stationers Supply Company
    100%   San Antonio, TX   Warehouse/Distribution   Forest Products and Paper   South     63,098       350,913       0.34 %   CPI   Mar-2010   Mar-2030
                                                                     
United Stationers Supply Company Total
                                            197,098       1,034,837       1.01 %                        
 
                                                                                       
Cree Microwave, LLC
    100%   Sunnyvale, CA   Industrial   Electronics   West     50,311       1,026,297       1.00 %   CPI   Nov-2011   Nov-2026
 
                                                                                       
Swat-Fame, Inc.
    100%   City of Industry, CA   Industrial   Textiles, Leather, and Apparel   West     233,205       978,153       0.96 %   CPI   Dec-2010   Dec-2020
 
                                                                                       
Consolidated Systems, Inc.
    60%   Columbia, SC   Office   Mining, Metals, and Primary Metal Industries   East     24,459       68,424       0.07 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60%   Columbia, SC   Industrial   Mining, Metals, and Primary Metal Industries   East     294,249       823,165       0.80 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60%   Columbia, SC   Warehouse/Distribution   Mining, Metals, and Primary Metal Industries   East     13,792       38,582       0.04 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60%   Columbia, SC   Warehouse/Distribution   Mining, Metals, and Primary Metal Industries   East     6,266       17,529       0.02 %   Fixed   Oct-2026   Oct-2046
                                                                     
Consolidated Systems, Inc. Total
                                            338,766       947,700       0.93 %                        
 
                                                                                       
Hibbett Sporting Goods, Inc.
    100%   Birmingham, AL   Warehouse/Distribution   Retail Stores   South     219,312       876,900       0.86 %   CPI   Dec-2014   Dec-2029
 
                                                                                       
24 Hour Fitness USA, Inc.
    100%   Austin, TX   Other   Leisure, Amusement, Entertainment   South     43,935       872,507       0.85 %   CPI   Jun-2017   Jun-2033
 
                                                                                       
NVR, Inc.
    100%   Thurmont, MD   Industrial   Construction and Building   East     150,468       687,992       0.67 %   CPI   Mar-2014   Mar-2030
NVR, Inc.
    100%   Farmington, NY   Industrial   Construction and Building   East     29,273       132,805       0.13 %   CPI   Mar-2014   Mar-2030
                                                                     
NVR, Inc. Total
                                            179,741       820,797       0.80 %                        
 
                                                                                       
Deloro Satellite Company, Inc.
    100%   Goshen, IN   Industrial   Mining, Metals, and Primary Metal Industries   Midwest     52,000       643,069       0.63 %   Fixed   Feb-2018   Feb-2023
 
                                                                                       
Western Union Financial Services, Inc.
    100%   Bridgeton, MO   Office   Banking   Midwest     78,080       637,133       0.62 %   Fixed   Nov-2016   Nov-2026

25


Table of Contents

                                                                                         
   
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region     Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Alcoa, Inc.
    100%   Salisbury, NC   Warehouse/Distribution   Machinery   East     244,000       601,558       0.59 %   Fixed   Jun-2010   Jun-2020
 
                                                                                       
Wal-Mart Stores, Inc.
    100%   Greenfield, IN   Warehouse/Distribution   Retail Stores   Midwest     82,620       567,745       0.56 %   None   Jan-2010   Jan-2020
 
                                                                                       
Vertafore, Inc.
    100%   College Station, TX   Office   Telecommunications   South     52,552       548,741       0.54 %   Fixed   Dec-2009   Dec-2015
 
                                                                                       
Childtime Childcare, Inc.
    34%   Chandler, AZ   Other   Healthcare, Education and Childcare   West     2,026       35,254       0.03 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Tucson, AZ   Other   Healthcare, Education and Childcare   West     2,165       36,751       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Alhambra, CA   Other   Healthcare, Education and Childcare   West     2,262       53,011       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Chino, CA   Other   Healthcare, Education and Childcare   West     2,166       46,300       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Garden Grove, CA   Other   Healthcare, Education and Childcare   West     2,848       45,526       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Tustin, CA   Other   Healthcare, Education and Childcare   West     2,264       52,598       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Westland, MI   Other   Healthcare, Education and Childcare   Midwest     2,472       26,376       0.03 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Westland, MI   Other   Healthcare, Education and Childcare   Midwest     2,787       34,583       0.03 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Canton, MI   Other   Healthcare, Education and Childcare   Midwest     2,311       47,797       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Carrollton, TX   Other   Healthcare, Education and Childcare   South     2,438       45,991       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Duncanville, TX   Other   Healthcare, Education and Childcare   South     2,438       45,991       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34%   Lewisville, TX   Other   Healthcare, Education and Childcare   South     2,440       45,991       0.04 %   CPI   Jan-2016   Jan-2041
                                                                     
Childtime Childcare, Inc. Total
                                            28,617       516,169       0.50 %                        
 
                                                                                       
Alstom Power
    100%   Erlanger, KY   Warehouse/Distribution   Business and Commercial Services   East     197,400       484,746       0.47 %   Fixed   May-2013   May-2013
 
                                                                                       
Jada Toys, Inc.
    100%   City of Industry, CA   Industrial   Consumer Non-durable Goods   West     92,595       457,320       0.45 %   Fixed   Apr-2012   Apr-2017
 
                                                                                       
Affiliated Foods Southwest, Inc.
    100%   Hope, AR   Retail   Grocery   South     35,784       75,144       0.07 %   CPI   Mar-2012   Mar-2037
Affiliated Foods Southwest, Inc.
    100%   Little Rock, AR   Retail   Grocery   South     21,932       34,745       0.03 %   CPI   Mar-2012   Mar-2022
Affiliated Foods Southwest, Inc.
    100%   Little Rock, AR   Retail   Grocery   South     64,358       295,611       0.29 %   Fixed   Jan-2009   Jan-2024
                                                                     
Affiliated Foods Southwest, Inc. Total
                                            122,074       405,500       0.40 %                        
 
                                                                                       
The Retail Distribution Group, Inc.
    40%   Grand Rapids, MI   Warehouse/Distribution   Beverages, Food, and Tobacco   Midwest     71,784       394,531       0.39 %   Fixed   Aug-2009   Aug-2013
 
                                                                                       
Kmart Corporation
    100%   Citrus Heights, CA   Retail   Retail Stores   West     89,760       180,000       0.18 %   None   May-2011   May-2026
Kmart Corporation
    100%   Drayton Plains, MI   Retail   Retail Stores   Midwest     103,018       210,000       0.21 %   None   Mar-2011   Mar-2026
                                                                     
Kmart Corporation Total
                                            192,778       390,000       0.38 %                        
 
                                                                                       
Faurecia Exhaust Systems
    100%   Toledo, OH   Office   Automobile   Midwest     61,000       387,415       0.38 %   CPI   Nov-2022   Nov-2022
 
                                                                                       
Petrocon Engineering, Inc.
    100%   Beaumont, TX   Office   Business and Commercial Services   South     8,580       76,362       0.07 %   Fixed   Dec-2011   Dec-2014
Petrocon Engineering, Inc.
    100%   Beaumont, TX   Office   Business and Commercial Services   South     34,300       304,584       0.30 %   Fixed   Dec-2011   Dec-2014
                                                                     
Petrocon Engineering, Inc. Total
                                            42,880       380,946       0.37 %                        
 
                                                                                       
Pioneer Credit Recovery, Inc.
    100%   Moorestown, NJ   Office   Business and Commercial Services   East     30,000       360,000       0.35 %   Fixed   Apr-2012   Apr-2018
 
                                                                                       
S&ME, Inc.
    100%   Raleigh, NC   Office   Business and Commercial Services   East     27,770       308,940       0.30 %   Fixed   Jul-2016   Jul-2026
 
                                                                                       
The Roof Center, Inc.
    100%   Manassas, VA   Industrial   Construction and Building   East     60,446       289,391       0.28 %   Fixed   Jul-2009   Jul-2009
 
                                                                                       
Qwest Communications, Inc.
    100%   Scottsdale, AZ   Industrial   Telecommunications   West     2,900       178,358       0.17 %   Fixed   Feb-2012   Feb-2017
Qwest Communications, Inc.
    100%   Scottsdale, AZ   Industrial   Telecommunications   West     1,560       95,946       0.09 %   Fixed   Feb-2012   Feb-2017
                                                                     
Qwest Communications, Inc. Total
                                            4,460       274,304       0.27 %                        
 
                                                                                       
Penberthy, Inc.
    100%   Prophetstown, IL   Industrial   Mining, Metals, and Primary Metal Industries   Midwest     161,878       268,890       0.26 %   CPI   Apr-2011   Apr-2026
 
                                                                                       
Honeywell International, Inc.
    100%   Houston, TX   Warehouse/Distribution   Aerospace and Defense   South     32,320       228,828       0.22 %   None   Sep-2010   Sep-2010
Honeywell International, Inc.
    100%   Houston, TX   Land   Aerospace and Defense   South     1       36,000       0.04 %   None   Sep-2010   Sep-2010
                                                                     
Honeywell International, Inc. Total
                                            32,321       264,828       0.26 %                        
 
                                                                                       
Tubular Metal Systems
    100%   Pinconning, MI   Industrial   Automobile   Midwest     220,588       254,538       0.25 %   CPI   Jul-2013   Dec-2022
 
                                                                                       
Bell Atlantic Corporation
    100%   Milton, VT   Industrial   Telecommunications   East     30,624       221,438       0.22 %   Fixed   Feb-2013   Feb-2013
 
                                                                                       
Ace Hardware
    100%   Houston, TX   Retail   Retail Stores   South     23,569       212,121       0.21 %   Fixed   Mar-2016   Mar-2026
 
                                                                                       
Multi-Tenant Building
    100%   Broomfield, CO   Office   Various   West     52,040       207,261       0.20 %   Various   Various   Various
 
                                                                                       
Xerox Corporation
    100%   Hot Springs, AR   Retail   Machinery   South     36,850       180,565       0.18 %   Fixed   May-2011   May-2021
 
                                                                                       
Continental Airlines, Inc.
    100%   Houston, TX   Warehouse/Distribution   Transportation - Personal   South     25,125       157,200       0.15 %   Fixed   Jul-2008   Jul-2008
 
                                                                                       
Winn-Dixie Stores, Inc.
    100%   Brewton, AL   Retail   Grocery   South     30,625       134,500       0.13 %   None   Oct-2010   Oct-2030
 
                                                                                       
Golder Associates Inc.
    100%   Houston, TX   Office   Business and Commercial Services   South     3,330       30,768       0.03 %   Fixed   Oct-2010   Oct-2020
Golder Associates Inc.
    100%   Houston, TX   Office   Business and Commercial Services   South     8,066       74,760       0.07 %   None   Oct-2010   Oct-2020
                                                                     
Golder Associates Inc. Total
                                            11,396       105,528       0.10 %                        
 
                                                                                       
Custom Training Group, Inc.
    100%   Houston, TX   Office   Healthcare, Education and Childcare   South     7,248       58,200       0.06 %   Fixed   Dec-2008   Dec-2011
Custom Training Group, Inc.
    100%   Houston, TX   Office   Healthcare, Education and Childcare   South     4,456       41,172       0.04 %   None   Dec-2008   Dec-2008
                                                                     
Custom Training Group, Inc. Total
                                            11,704       99,372       0.10 %                        
 
                                                                                       
Raytheon Company
    100%   Webster, TX   Industrial   Business and Commercial Services   South     9,138       82,248       0.08 %   Fixed   Jul-2010   Jul-2025
 
                                                                                       
The Boeing Company
    100%   Houston, TX   Warehouse/Distribution   Aerospace and Defense   South     10,960       76,320       0.07 %   Fixed   Jan-2009   Jan-2013

26


Table of Contents

                                                                                         
   
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region     Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Bike Barn Holding Company, Inc.
    100%   Houston, TX   Retail   Retail Stores   South     6,216       71,280       0.07 %   Fixed   Aug-2010   Aug-2015
 
                                                                                       
Kenyon International Emergency Services
    100%   Houston, TX   Warehouse/Distribution   Healthcare, Education and Childcare   South     17,725       70,014       0.07 %   None   Oct-2009   Oct-2019
 
                                                                                       
Olmsted Kirk Paper Company
    100%   Beaumont, TX   Office   Forest Products and Paper   South     5,760       46,656       0.05 %   Fixed   Dec-2012   Dec-2012
 
                                                                                       
Jerry Prater Trucking Incorporated
    100%   Salisbury, NC   Industrial   Transportation - Cargo   East     13,284       37,200       0.04 %   Fixed   Sep-2008   Sep-2012
 
                                                                                       
Photo Center (c)
    100%   Hot Springs, AR   Retail   Machinery   South     340       4,800       0.00 %   None   MTM   MTM
 
                                                                                       
Classic Cuisines Catering
    100%   Bloomingdale, IL   Office   Hotels and Gaming   Midwest     1,000       9,000       0.01 %   None   Oct-2008   Oct-2008
 
                                                                                       
Vacant
    100%   Bloomingdale, IL   Office     N/A     Midwest     14,084                   N/A       N/A       N/A  
Vacant
    100%   Bloomingdale, IL   Office     N/A     Midwest     36,967                   N/A       N/A       N/A  
Vacant
    100%   Bloomingdale, IL   Office     N/A     Midwest     3,949                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     5,517                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     6,357                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     2,670                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     1,650                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     4,341                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     22,477                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     3,450                   N/A       N/A       N/A  
Vacant
    100%   Broomfield, CO   Office     N/A     West     5,953                   N/A       N/A       N/A  
Vacant
    100%   Chattanooga, TN   Industrial     N/A     South     242,317                   N/A       N/A       N/A  
Vacant
    100%   Houston, TX   Office     N/A     South     7,306                   N/A       N/A       N/A  
Vacant
    100%   Houston, TX   Office     N/A     South     5,632                   N/A       N/A       N/A  
Vacant
    100%   Houston, TX   Office     N/A     South     7,860                   N/A       N/A       N/A  
Vacant
    100%   Houston, TX   Office     N/A     South     5,742                   N/A       N/A       N/A  
Vacant
    100%   Jacksonville, FL   Warehouse/Distribution     N/A     South     240,000                   N/A       N/A       N/A  
Vacant
    100%   Montgomery, AL   Retail     N/A     South     32,690                   N/A       N/A       N/A  
Vacant
    100%   Moorestown, NJ   Office     N/A     East     35,567                   N/A       N/A       N/A  
Vacant
    100%   Salisbury, NC   Warehouse/Distribution     N/A     East     43,000                   N/A       N/A       N/A  
Vacant
    100%   Salisbury, NC   Office     N/A     East     10,681                   N/A       N/A       N/A  
Vacant
    100%   San Leandro, CA   Land     N/A     West     1                   N/A       N/A       N/A  
Vacant
    100%   Webster, TX   Industrial     N/A     South     23,214                   N/A       N/A       N/A  
Vacant
    100%   West Mifflin, PA   Retail     N/A     East     121,053                   N/A       N/A       N/A  
                                                                     
Vacant Total
                                            882,478                                      
 
                                                                                       
Grand Total (d)
                                            17,437,146     $ 102,290,317       100 %                        
                                                                     
 
(a)   Rents reflect a conversion rate of 1.5799 USD/EUR as of June 30, 2008.
 
(b)   INSEE construction index, an index published quarterly by the French Government.
 
(c)   Tenant is occupying property on a month-to-month (MTM) basis.
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of June 30, 2008.
 
(e)   Numbers may not add due to rounding.

27