Maryland | 001-13779 | 45-4549771 |
(State of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
50 Rockefeller Plaza, New York, NY | 10020 | |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
W. P. Carey Inc. | ||
Date: | February 25, 2016 | By: /s/ Hisham A. Kader |
Hisham A. Kader | ||
Chief Financial Officer |
• | Fourth quarter net revenues of $232.4 million, comprised of net revenues from real estate ownership of $192.2 million and net revenues from the Managed Programs of $40.2 million |
• | 2015 net revenues of $859.7 million, comprised of net revenues from real estate ownership of $712.6 million and net revenues from the Managed Programs of $147.1 million |
• | Fourth quarter AFFO of $135.6 million, equivalent to $1.27 per diluted share |
• | 2015 AFFO of $531.2 million, equivalent to $4.99 per diluted share |
• | Quarterly dividend raised to $0.9646 per share, equivalent to an annualized dividend rate of $3.86 per share |
• | Completed three acquisitions totaling $145.4 million during the fourth quarter, bringing total investment volume for 2015 to $688.7 million |
• | Disposed of two properties for total proceeds of $6.7 million during the fourth quarter, bringing total dispositions for 2015 to $38.5 million |
• | Net lease portfolio occupancy of 98.8% |
• | Structured $636.9 million of investments on behalf of the Managed REITs during the fourth quarter, bringing the total for 2015 to $2.5 billion |
• | Investor capital inflows into the Managed Programs of $156.6 million during the fourth quarter, bringing the total for 2015 to $349.4 million |
• | Assets under management of $11.0 billion |
• | Continuing to review a range of strategic alternatives, advised by J.P. Morgan Securities LLC |
• | Total Company: Revenues excluding reimbursable costs (net revenues) for the 2015 fourth quarter totaled $232.4 million, up 11.6% from $208.2 million for the 2014 fourth quarter, due primarily to higher net revenues from real estate ownership. |
• | Real Estate Ownership: Real estate revenues excluding reimbursable tenant costs (net revenues from real estate ownership) for the 2015 fourth quarter were $192.2 million, up 19.5% from $160.8 million for the 2014 fourth quarter, due primarily to additional lease revenues from property acquisitions as well as higher lease termination income, a substantial amount of which related to one lease. |
• | Investment Management: Revenues from the Managed Programs excluding reimbursable costs (net revenues from the Managed Programs) for the 2015 fourth quarter were $40.2 million, down 15.2% from $47.4 million for the 2014 fourth quarter, due primarily to lower dealer manager fees and lower structuring revenues, which more than offset higher asset management revenue. |
• | AFFO for the 2015 fourth quarter was $1.27 per diluted share, up 6.7% compared to $1.19 per diluted share for the 2014 fourth quarter. The increase was due primarily to (i) higher asset management fees and distributions of available cash from the Company’s interests in the operating partnerships of the Managed REITs, driven by growth in assets under management within the Company’s investment management business; and (ii) the positive net impact of properties acquired for the Company’s owned real estate portfolio. These factors were partly offset by (i) lower structuring revenues, net of associated costs, as a result of lower investment volume on behalf of the Managed REITs; and (ii) the impact of a stronger U.S. dollar, principally relative to the euro, net of realized hedging gains. |
• | Note: Further information concerning AFFO, a non-GAAP supplemental performance metric, is presented in the accompanying tables and related notes. |
• | As previously announced, on December 10, 2015, the Company’s Board of Directors declared a quarterly cash dividend of $0.9646 per share, equivalent to an annualized dividend rate of $3.86 per share. The dividend was paid on January 15, 2016 to stockholders of record as of December 31, 2015. |
• | Total Company: Revenues excluding reimbursable costs (net revenues) for the 2015 full year totaled $859.7 million, up 14.1% from $753.4 million for the 2014 full year, due primarily to higher net revenues from real estate ownership. |
• | Real Estate Ownership: Real estate revenues excluding reimbursable tenant costs (net revenues from real estate ownership) for the 2015 full year were $712.6 million, up 14.8% from $620.5 million for the 2014 full year, due primarily to additional lease revenues from acquisitions. |
• | Investment Management: Revenues from the Managed Programs excluding reimbursable costs (net revenues from the Managed Programs) for the 2015 full year were $147.1 million, up 10.7% from $132.9 million for the 2014 full year, due primarily to higher structuring and asset management revenues, which more than offset lower dealer manager fees. |
• | AFFO for the 2015 full year was $4.99 per diluted share, up 3.7% compared to $4.81 per diluted share for the 2014 full year. The increase was due primarily to (i) the positive net impact of properties acquired for the Company’s owned real estate portfolio; (ii) higher asset management fees and distributions of available cash from the Company’s interests in the operating partnerships of the Managed REITs, driven by growth in assets under management within the Company’s investment management business; and (iii) increased structuring revenues, net of associated costs, as a result of higher investment volume on behalf of the Managed REITs. These factors were partly offset by (i) the impact of a stronger U.S. dollar, principally relative to the euro, net of realized hedging gains; and (ii) higher general and administrative expenses, due primarily to the Company’s implementation of a new accounting software system. |
• | Dividends declared during 2015 totaled $3.83 per share, an increase of 3.8% compared to dividends declared during 2014 of $3.69 per share. |
• | During the 2015 fourth quarter, the Company completed three investments totaling $145.4 million, bringing total investment volume for the year ended December 31, 2015 to $688.7 million, including transaction-related costs and fees. |
• | During the 2015 fourth quarter, the Company disposed of two properties as part of its capital recycling program for a total of $6.7 million, bringing total dispositions for the year ended December 31, 2015 to $38.5 million, including transaction-related costs and fees. |
• | As of December 31, 2015, the Company’s owned real estate portfolio consisted of 869 net lease properties, comprising 90.1 million square feet leased to 222 tenants and three operating properties. As of that date, the weighted-average lease term of the net lease portfolio was 9.0 years and the occupancy rate was 98.8%. |
• | W. P. Carey is the advisor to CPA®:17 – Global and CPA®:18 – Global (the CPA® REITs), Carey Watermark Investors Incorporated (CWI 1) and Carey Watermark Investors 2 Incorporated (CWI 2) (the CWI REITs, and together with the CPA® REITs, the Managed REITs) and Carey Credit Income Fund (CCIF) (together with the Managed REITs, the Managed Programs). |
• | During the 2015 fourth quarter, the Company structured new investments totaling $636.9 million on behalf of the Managed REITs, bringing total acquisitions for the year ended December 31, 2015 to $2.5 billion, including transaction-related costs and fees. |
• | As of December 31, 2015, the Managed Programs had total assets under management of approximately $11.0 billion, up 4.8% from $10.5 billion as of September 30, 2015, and up 19.6% from $9.2 billion as of December 31, 2014. |
• | During the 2015 fourth quarter, investor capital inflows for the Managed Programs totaled $156.6 million, due primarily to inflows into CWI 2, bringing total investor capital inflows for the year ended December 31, 2015 to $349.4 million. |
W. P. CAREY INC. | |||||||
Consolidated Balance Sheets | |||||||
(in thousands) | |||||||
December 31, | |||||||
2015 | 2014 | ||||||
Assets | |||||||
Investments in real estate: | |||||||
Real estate, at cost | $ | 5,309,925 | $ | 5,006,682 | |||
Operating real estate, at cost | 82,749 | 84,885 | |||||
Accumulated depreciation | (381,529 | ) | (258,493 | ) | |||
Net investments in properties | 5,011,145 | 4,833,074 | |||||
Net investments in direct financing leases | 756,353 | 816,226 | |||||
Assets held for sale | 59,046 | 7,255 | |||||
Net investments in real estate | 5,826,544 | 5,656,555 | |||||
Equity investments in the Managed Programs and real estate | 275,473 | 249,403 | |||||
Cash and cash equivalents | 157,227 | 198,683 | |||||
Due from affiliates | 62,218 | 34,477 | |||||
In-place lease and tenant relationship intangible assets, net | 902,848 | 993,819 | |||||
Goodwill | 681,809 | 692,415 | |||||
Above-market rent intangible assets, net | 475,072 | 522,797 | |||||
Other assets, net | 373,482 | 300,330 | |||||
Total Assets | $ | 8,754,673 | $ | 8,648,479 | |||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Non-recourse debt, net | $ | 2,271,204 | $ | 2,532,683 | |||
Senior Unsecured Notes, net | 1,486,568 | 498,345 | |||||
Senior Unsecured Credit Facility - Revolver | 485,021 | 807,518 | |||||
Senior Unsecured Credit Facility - Term Loan | 250,000 | 250,000 | |||||
Accounts payable, accrued expenses and other liabilities | 342,374 | 293,846 | |||||
Below-market rent and other intangible liabilities, net | 154,315 | 175,070 | |||||
Deferred income taxes | 86,104 | 94,133 | |||||
Distributions payable | 102,715 | 100,078 | |||||
Total liabilities | 5,178,301 | 4,751,673 | |||||
Redeemable noncontrolling interest | 14,944 | 6,071 | |||||
Equity: | |||||||
W. P. Carey stockholders’ equity: | |||||||
Preferred stock (none issued) | — | — | |||||
Common stock | 104 | 104 | |||||
Additional paid-in capital | 4,282,042 | 4,293,450 | |||||
Distributions in excess of accumulated earnings | (738,652 | ) | (497,730 | ) | |||
Deferred compensation obligation | 56,040 | 30,624 | |||||
Accumulated other comprehensive loss | (172,291 | ) | (75,559 | ) | |||
Total W. P. Carey stockholders’ equity | 3,427,243 | 3,750,889 | |||||
Noncontrolling interests | 134,185 | 139,846 | |||||
Total equity | 3,561,428 | 3,890,735 | |||||
Total Liabilities and Equity | $ | 8,754,673 | $ | 8,648,479 |
W. P. CAREY INC. | |||||||||||
Quarterly Consolidated Statements of Income | |||||||||||
(in thousands, except share and per share amounts) | |||||||||||
Three Months Ended | |||||||||||
December 31, 2015 | September 30, 2015 | December 31, 2014 | |||||||||
Revenues | |||||||||||
Real estate revenues: | |||||||||||
Lease revenues | $ | 169,476 | $ | 164,741 | $ | 153,265 | |||||
Lease termination income and other (a) | 15,826 | 2,988 | 177 | ||||||||
Operating property revenues (b) | 6,870 | 8,107 | 7,339 | ||||||||
Reimbursable tenant costs | 5,423 | 5,340 | 6,828 | ||||||||
197,595 | 181,176 | 167,609 | |||||||||
Revenues from the Managed Programs: | |||||||||||
Reimbursable costs | 27,436 | 11,155 | 33,833 | ||||||||
Structuring revenue | 24,382 | 8,207 | 30,765 | ||||||||
Asset management revenue | 13,748 | 13,004 | 10,154 | ||||||||
Dealer manager fees | 2,089 | 1,124 | 6,470 | ||||||||
67,655 | 33,490 | 81,222 | |||||||||
265,250 | 214,666 | 248,831 | |||||||||
Operating Expenses | |||||||||||
Depreciation and amortization | 74,237 | 75,512 | 61,481 | ||||||||
Reimbursable tenant and affiliate costs | 32,859 | 16,495 | 40,661 | ||||||||
General and administrative | 24,186 | 22,842 | 29,523 | ||||||||
Property expenses, excluding reimbursable tenant costs | 20,695 | 11,120 | 7,749 | ||||||||
Merger, property acquisition and other expenses (c) | (20,097 | ) | 4,760 | 3,096 | |||||||
Impairment charges | 7,194 | 19,438 | 16,776 | ||||||||
Stock-based compensation expense | 5,562 | 3,966 | 8,096 | ||||||||
Dealer manager fees and expenses | 3,519 | 3,185 | 6,203 | ||||||||
Subadvisor fees (d) | 2,747 | 1,748 | 2,651 | ||||||||
150,902 | 159,066 | 176,236 | |||||||||
Other Income and Expenses | |||||||||||
Interest expense | (49,001 | ) | (49,683 | ) | (44,780 | ) | |||||
Equity in earnings of equity method investments in the Managed Programs and real estate | 12,390 | 12,635 | 8,792 | ||||||||
Other income and (expenses) | (7,830 | ) | 6,608 | (2,073 | ) | ||||||
(44,441 | ) | (30,440 | ) | (38,061 | ) | ||||||
Income from continuing operations before income taxes and gain on sale of real estate | 69,907 | 25,160 | 34,534 | ||||||||
Provision for income taxes | (17,270 | ) | (3,361 | ) | (6,434 | ) | |||||
Income from continuing operations before gain on sale of real estate | 52,637 | 21,799 | 28,100 | ||||||||
Income from discontinued operations, net of tax | — | — | 300 | ||||||||
Gain on sale of real estate, net of tax | 3,507 | 1,779 | 5,063 | ||||||||
Net Income | 56,144 | 23,578 | 33,463 | ||||||||
Net income attributable to noncontrolling interests | (5,095 | ) | (1,833 | ) | (1,470 | ) | |||||
Net loss attributable to redeemable noncontrolling interest | — | — | 279 | ||||||||
Net Income Attributable to W. P. Carey | $ | 51,049 | $ | 21,745 | $ | 32,272 | |||||
Basic Earnings Per Share | |||||||||||
Income from continuing operations attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.31 | |||||
Income from discontinued operations attributable to W. P. Carey | — | — | — | ||||||||
Net Income Attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.31 | |||||
Diluted Earnings Per Share | |||||||||||
Income from continuing operations attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.30 | |||||
Income from discontinued operations attributable to W. P. Carey | — | — | — | ||||||||
Net Income Attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.30 | |||||
Weighted-Average Shares Outstanding | |||||||||||
Basic | 105,818,926 | 105,813,237 | 104,894,480 | ||||||||
Diluted | 106,383,786 | 106,337,040 | 105,794,118 | ||||||||
Amounts Attributable to W. P. Carey | |||||||||||
Income from continuing operations, net of tax | $ | 51,049 | $ | 21,745 | $ | 31,967 | |||||
Income from discontinued operations, net of tax | — | — | 305 | ||||||||
Net Income | $ | 51,049 | $ | 21,745 | $ | 32,272 |
W. P. CAREY INC. | |||||||
Consolidated Statements of Income | |||||||
(in thousands, except share and per share amounts) | |||||||
Years Ended December 31, | |||||||
2015 | 2014 | ||||||
Revenues | |||||||
Real estate revenues: | |||||||
Lease revenues | $ | 656,956 | $ | 573,829 | |||
Operating property revenues (b) | 30,515 | 28,925 | |||||
Lease termination income and other (a) | 25,145 | 17,767 | |||||
Reimbursable tenant costs | 22,832 | 24,862 | |||||
735,448 | 645,383 | ||||||
Revenues from the Managed Programs: | |||||||
Structuring revenue | 92,117 | 71,256 | |||||
Reimbursable costs | 55,837 | 130,212 | |||||
Asset management revenue | 49,984 | 38,063 | |||||
Dealer manager fees | 4,794 | 23,532 | |||||
Incentive revenue | 203 | — | |||||
202,935 | 263,063 | ||||||
938,383 | 908,446 | ||||||
Operating Expenses | |||||||
Depreciation and amortization | 280,315 | 237,123 | |||||
General and administrative | 103,172 | 91,588 | |||||
Reimbursable tenant and affiliate costs | 78,669 | 155,074 | |||||
Property expenses, excluding reimbursable tenant costs | 52,199 | 37,725 | |||||
Impairment charges | 29,906 | 23,067 | |||||
Stock-based compensation expense | 21,626 | 31,075 | |||||
Dealer manager fees and expenses | 11,403 | 21,760 | |||||
Subadvisor fees (d) | 11,303 | 5,501 | |||||
Merger, property acquisition and other expenses (c) | (7,764 | ) | 34,465 | ||||
580,829 | 637,378 | ||||||
Other Income and Expenses | |||||||
Interest expense | (194,326 | ) | (178,122 | ) | |||
Equity in earnings of equity method investments in the Managed Programs and real estate | 51,020 | 44,116 | |||||
Other income and (expenses) | 2,113 | (14,230 | ) | ||||
Gain on change in control of interests (e) | — | 105,947 | |||||
(141,193 | ) | (42,289 | ) | ||||
Income from continuing operations before income taxes and gain on sale of real estate | 216,361 | 228,779 | |||||
Provision for income taxes | (37,621 | ) | (17,609 | ) | |||
Income from continuing operations before gain on sale of real estate | 178,740 | 211,170 | |||||
Income from discontinued operations, net of tax | — | 33,318 | |||||
Gain on sale of real estate, net of tax | 6,487 | 1,581 | |||||
Net Income | 185,227 | 246,069 | |||||
Net income attributable to noncontrolling interests | (12,969 | ) | (6,385 | ) | |||
Net loss attributable to redeemable noncontrolling interest | — | 142 | |||||
Net Income Attributable to W. P. Carey | $ | 172,258 | $ | 239,826 | |||
Basic Earnings Per Share | |||||||
Income from continuing operations attributable to W. P. Carey | $ | 1.62 | $ | 2.08 | |||
Income from discontinued operations attributable to W. P. Carey | — | 0.34 | |||||
Net Income Attributable to W. P. Carey | $ | 1.62 | $ | 2.42 | |||
Diluted Earnings Per Share | |||||||
Income from continuing operations attributable to W. P. Carey | $ | 1.61 | $ | 2.06 | |||
Income from discontinued operations attributable to W. P. Carey | — | 0.33 | |||||
Net Income Attributable to W. P. Carey | $ | 1.61 | $ | 2.39 | |||
Weighted-Average Shares Outstanding | |||||||
Basic | 105,675,692 | 98,764,164 | |||||
Diluted | 106,507,652 | 99,827,356 | |||||
Amounts Attributable to W. P. Carey | |||||||
Income from continuing operations, net of tax | $ | 172,258 | $ | 206,329 | |||
Income from discontinued operations, net of tax | — | 33,497 | |||||
Net Income | $ | 172,258 | $ | 239,826 |
(a) | Amount for the three months and year ended December 31, 2015 includes $15.0 million of lease termination income related to a property classified as held for sale as of December 31, 2015. |
(b) | Comprised of revenues of $6.7 million from two hotels and revenues of $0.2 million from one self-storage facility for the three months ended December 31, 2015, and $29.5 million and $1.0 million, respectively, for the year ended December 31, 2015. During the three months ended September 30, 2015, we sold one self-storage facility. |
(c) | Amount for the three months and year ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(d) | We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 - Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 0.75% of the acquisition fees and 0.5% of asset management fees paid to us by CPA®:18 - Global. |
(e) | Gain on change in control of interests for the years ended December 31, 2014 represents a gain of $75.7 million recognized on our previously-held interest in shares of CPA®:16 – Global common stock, and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA®:16 – Global, which we had previously accounted for under the equity method. |
Three Months Ended | |||||||||||
December 31, 2015 | September 30, 2015 | December 31, 2014 | |||||||||
Net income attributable to W. P. Carey | $ | 51,049 | $ | 21,745 | $ | 32,272 | |||||
Adjustments: | |||||||||||
Depreciation and amortization of real property | 72,729 | 74,050 | 60,363 | ||||||||
Impairment charges | 7,194 | 19,438 | 16,776 | ||||||||
Gain on sale of real estate, net | (3,507 | ) | (1,779 | ) | (5,062 | ) | |||||
Proportionate share of adjustments for noncontrolling interests to arrive at FFO | (3,585 | ) | (2,632 | ) | (2,806 | ) | |||||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO | 1,275 | 1,293 | 3,126 | ||||||||
Total adjustments | 74,106 | 90,370 | 72,397 | ||||||||
FFO Attributable to W. P. Carey (as defined by NAREIT) | 125,155 | 112,115 | 104,669 | ||||||||
Adjustments: | |||||||||||
Merger, property acquisition and other expenses (a) (b) | (20,097 | ) | 4,760 | 3,097 | |||||||
Straight-line and other rent adjustments (c) | (17,558 | ) | (1,832 | ) | (3,657 | ) | |||||
Allowance for credit losses | 8,748 | — | — | ||||||||
Loss (gain) on extinguishment of debt | 7,950 | (2,305 | ) | — | |||||||
Above- and below-market rent intangible lease amortization, net | 6,810 | 10,184 | 14,008 | ||||||||
Tax expense (benefit) – deferred and other non-cash charges | 6,147 | (1,412 | ) | (8,741 | ) | ||||||
Stock-based compensation | 5,562 | 3,966 | 8,096 | ||||||||
AFFO adjustments to equity earnings from equity investments | 3,854 | 2,760 | 1,225 | ||||||||
Amortization of deferred financing costs | 1,473 | 1,489 | 1,046 | ||||||||
Other amortization and non-cash items (d) | 871 | (2,988 | ) | 2,099 | |||||||
Realized losses (gains) on derivatives, and other (e) | 591 | 367 | (643 | ) | |||||||
Other, net | — | — | 5,434 | ||||||||
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO (f) | 6,426 | (156 | ) | (930 | ) | ||||||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO | (381 | ) | (300 | ) | (98 | ) | |||||
Total adjustments | 10,396 | 14,533 | 20,936 | ||||||||
AFFO Attributable to W. P. Carey | $ | 135,551 | $ | 126,648 | $ | 125,605 | |||||
Summary | |||||||||||
FFO attributable to W. P. Carey (as defined by NAREIT) | $ | 125,155 | $ | 112,115 | $ | 104,669 | |||||
FFO attributable to W. P. Carey (as defined by NAREIT) per diluted share | $ | 1.18 | $ | 1.05 | $ | 0.99 | |||||
AFFO attributable to W. P. Carey | $ | 135,551 | $ | 126,648 | $ | 125,605 | |||||
AFFO attributable to W. P. Carey per diluted share | $ | 1.27 | $ | 1.19 | $ | 1.19 | |||||
Diluted weighted-average shares outstanding | 106,383,786 | 106,337,040 | 105,794,118 |
Years Ended December 31, | |||||||
2015 | 2014 | ||||||
Net income attributable to W. P. Carey | $ | 172,258 | $ | 239,826 | |||
Adjustments: | |||||||
Depreciation and amortization of real property | 274,358 | 232,692 | |||||
Impairment charges | 29,906 | 23,067 | |||||
Gain on sale of real estate, net | (6,487 | ) | (34,079 | ) | |||
Proportionate share of adjustments for noncontrolling interests to arrive at FFO | (11,510 | ) | (11,808 | ) | |||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO | 5,142 | 5,381 | |||||
Total adjustments | 291,409 | 215,253 | |||||
FFO Attributable to W. P. Carey (as defined by NAREIT) | 463,667 | 455,079 | |||||
Adjustments: | |||||||
Above- and below-market rent intangible lease amortization, net | 43,964 | 59,050 | |||||
Straight-line and other rent adjustments (c) | (25,397 | ) | (17,116 | ) | |||
Stock-based compensation | 21,626 | 31,075 | |||||
AFFO adjustments to equity earnings from equity investments | 9,177 | 6,190 | |||||
Allowance for credit losses | 8,748 | — | |||||
Merger, property acquisition and other expenses (a) (b) (g) | (7,764 | ) | 48,333 | ||||
Loss on extinguishment of debt | 5,645 | 9,835 | |||||
Amortization of deferred financing costs | 5,616 | 4,077 | |||||
Other amortization and non-cash items (d) | (2,001 | ) | 10,343 | ||||
Tax expense (benefit) – deferred and other non-cash charges | 1,617 | (22,582 | ) | ||||
Realized losses (gains) on derivatives and other (e) | 818 | (95 | ) | ||||
Gain on change in control of interests (h) | — | (105,947 | ) | ||||
Other, net (i) | — | 5,369 | |||||
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO (f) | 6,070 | (3,006 | ) | ||||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO | (584 | ) | (139 | ) | |||
Total adjustments | 67,535 | 25,387 | |||||
AFFO Attributable to W. P. Carey | $ | 531,202 | $ | 480,466 | |||
Summary | |||||||
FFO attributable to W. P. Carey (as defined by NAREIT) | $ | 463,667 | $ | 455,079 | |||
FFO attributable to W. P. Carey (as defined by NAREIT) per diluted share | $ | 4.35 | $ | 4.56 | |||
AFFO attributable to W. P. Carey | $ | 531,202 | $ | 480,466 | |||
AFFO attributable to W. P. Carey per diluted share | $ | 4.99 | $ | 4.81 | |||
Diluted weighted-average shares outstanding | 106,507,652 | 99,827,356 |
(a) | Amount for the three months and year ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(b) | Amount for the three months and year ended December 31, 2015 includes expenses related to our review of strategic alternatives of $4.5 million and $5.7 million, respectively. |
(c) | Amount for the three months and year ended December 31, 2015 includes an adjustment of $15.0 million related to lease termination income recognized from a tenant in a domestic property, which has been determined to be non-core income. |
(d) | Represents primarily unrealized gains and losses from foreign exchange and derivatives, as well as amounts for the amortization of contracts. |
(e) | Effective January 1, 2015, we no longer adjust for realized gains or losses on foreign currency derivatives. For the three months and year ended December 31, 2014, realized gains on foreign exchange derivatives were $0.8 million and $0.3 million, respectively. |
(f) | Amount for the three months and year ended December 31, 2015 includes CPA®:17 – Global’s $6.3 million share of the reversal of liabilities for German real estate transfer taxes, as described above. |
(g) | Amount for the year ended December 31, 2014 includes reported merger costs as well as income tax expense incurred in connection with the CPA®:16 merger. Income tax expense incurred in connection with the CPA®:16 merger represents the current portion of income tax expense, including the permanent difference incurred upon recognition of deferred revenue associated with the accelerated vesting of shares previously issued to us by CPA®:16 – Global for asset management and performance fees. |
(h) | Gain on change in control of interests for the year ended December 31, 2014 represents a gain of $75.7 million recognized on our previously-held interest in shares of CPA®:16 – Global common stock, and a gain of $30.2 million recognized on the purchase of the remaining interests in nine investments from CPA®:16 – Global in the CPA®:16 merger, which we had previously accounted for under the equity method. |
(i) | Other, net for the year ended December 31, 2014 primarily consists of proceeds from a bankruptcy settlement claim with U.S. Aluminum of Canada, a former CPA®:16 – Global tenant that was acquired as part of the CPA®:16 merger on January 31, 2014, which under GAAP was accounted for in purchase accounting. |
Table of Contents |
Overview | |
Financial Results | |
Balance Sheets and Capitalization | |
Owned Real Estate Portfolio | |
Investment Management | |
Appendix | |
Summary Metrics |
Financial Results | |||||||||||||||
Real estate revenues, excluding reimbursable tenant costs – consolidated ($'000) | $ | 192,172 | |||||||||||||
Revenues from the Managed Programs, excluding reimbursable costs – consolidated ($'000) | 40,219 | ||||||||||||||
Net income attributable to W. P. Carey ($'000) | 51,049 | ||||||||||||||
Net income attributable to W. P. Carey per diluted share | 0.48 | ||||||||||||||
Normalized pro rata cash NOI ($'000) (a) (b) | 169,107 | ||||||||||||||
Adjusted EBITDA ($'000) (b) (c) | 192,671 | ||||||||||||||
AFFO attributable to W. P. Carey ($'000) (b) (d) | 135,551 | ||||||||||||||
AFFO attributable to W. P. Carey per diluted share (b) (d) | 1.27 | ||||||||||||||
Distributions declared per share – fourth quarter | 0.9646 | ||||||||||||||
Distributions declared per share – fourth quarter annualized | 3.86 | ||||||||||||||
Dividend yield – annualized, based on quarter end share price of $59.00 | 6.5 | % | |||||||||||||
Dividend payout ratio – fourth quarter (e) | 76.0 | % | |||||||||||||
Balance Sheet and Capitalization | |||||||||||||||
Equity market capitalization – based on quarter end share price of $59.00 ($'000) | $ | 6,162,478 | |||||||||||||
Pro rata net debt ($'000) (f) | 4,268,273 | ||||||||||||||
Enterprise value ($'000) | 10,430,751 | ||||||||||||||
Total capitalization ($'000) (g) | 10,587,978 | ||||||||||||||
Total consolidated debt ($'000) | 4,492,793 | ||||||||||||||
Gross assets ($'000) (h) | 9,136,202 | ||||||||||||||
Liquidity ($'000) (i) | 1,170,576 | ||||||||||||||
Pro rata net debt to enterprise value (b) | 40.9 | % | |||||||||||||
Pro rata net debt to adjusted EBITDA (annualized) (b) (c) | 5.5x | ||||||||||||||
Total consolidated debt to gross assets | 49.2 | % | |||||||||||||
Weighted-average interest rate (b) | 4.1 | % | |||||||||||||
Weighted-average debt maturity (years) (b) | 4.9 | ||||||||||||||
Standard & Poor's Rating Services – issuer rating | BBB (stable) | ||||||||||||||
Moody's Investors Service – corporate rating | Baa2 (stable) | ||||||||||||||
Owned Real Estate Portfolio (Pro Rata) | |||||||||||||||
Number of net-leased properties | 869 | ||||||||||||||
Number of operating properties | 3 | ||||||||||||||
Number of tenants – net-leased properties | 222 | ||||||||||||||
ABR from Investment Grade tenants as a % of total ABR (net-leased properties) (j) | 23.2 | % | |||||||||||||
ABR from Implied Investment Grade tenants as a % of total ABR (net-leased properties) (k) | 8.2 | % | |||||||||||||
Net-leased properties – square footage (millions) | 90.1 | ||||||||||||||
Occupancy – net-leased properties (l) | 98.8 | % | |||||||||||||
Weighted-average remaining lease term (years) | 9.0 | ||||||||||||||
Acquisitions – fourth quarter ($'000) | $ | 145,427 | |||||||||||||
Dispositions – fourth quarter ($'000) | 6,721 | ||||||||||||||
Managed Programs | CPA® REITs | CWI REITs | CCIF | Total | |||||||||||
AUM ($'000) (m) | $ | 7,848,157 | $ | 3,109,039 | $ | 88,151 | $ | 11,045,347 | |||||||
Acquisitions – fourth quarter ($'000) | 384,021 | 252,854 | — | 636,875 | |||||||||||
Dispositions – fourth quarter ($'000) | — | — | — | — |
Investing for the long runTM | 1 |
(a) | Normalized pro rata cash NOI is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how normalized pro rata cash NOI is calculated. |
(b) | Presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata. |
(c) | Adjusted EBITDA is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures. |
(d) | AFFO is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures. |
(e) | Represents distributions declared per share divided by diluted AFFO per share. |
(f) | Represents total pro rata debt outstanding less consolidated cash and cash equivalents. See the Terms and Definitions section in the Appendix for a description of pro rata. |
(g) | Represents equity market capitalization plus total pro rata debt outstanding. See the Terms and Definitions section in the Appendix for a description of pro rata. |
(h) | Gross assets represent consolidated total assets before accumulated depreciation. |
(i) | Represents availability on our Senior Unsecured Credit Facility - Revolver plus cash and cash equivalents. |
(j) | Includes tenants or guarantors with a rating of BBB- or higher from Standard & Poor’s Rating Services or Baa3 or higher from Moody’s Investors Services. Percentage of portfolio based on ABR, as of December 31, 2015. |
(k) | Includes subsidiaries of non-guarantor parent companies with a rating of BBB- or higher from Standard & Poor’s Rating Services or Baa3 or higher from Moody’s Investors Services. Percentage of portfolio based on ABR, as of December 31, 2015. |
(l) | Occupancy for our self-storage property was 90.8% as of December 31, 2015. Occupancy for our two hotels was 78.1% for the three months ended December 31, 2015. |
(m) | Represents estimated value of real estate assets plus cash and cash equivalents, less distributions payable. |
Investing for the long runTM | 2 |
Components of Net Asset Value |
Real Estate | Three Months Ended Dec. 31, 2015 | Annualized | |||||||
Owned Real Estate: | A | A x 4 | |||||||
Normalized pro rata cash NOI (a) | $ | 169,107 | $ | 676,428 | |||||
Operating Partnership Interests in Real Estate Cash Flow of Managed REITs: (b) | |||||||||
CPA®:17 – Global (10% of Available Cash) | 6,978 | 27,912 | |||||||
CPA®:18 – Global (10% of Available Cash) | 2,296 | 9,184 | |||||||
CWI 1 (8% of Available Cash) | 613 | 2,452 | |||||||
CWI 2 (7.5% of Available Cash) | 92 | 368 | |||||||
9,979 | 39,916 | ||||||||
Investment Management | |||||||||
Investment Management Revenues | |||||||||
Structuring revenue | 24,382 | 97,528 | |||||||
Asset management revenue | 13,748 | 54,992 | |||||||
38,130 | 152,520 | ||||||||
Balance Sheet - Selected Information (Consolidated Unless Otherwise Stated) | As of Dec. 31, 2015 | ||||||||
Assets | |||||||||
Book value of real estate excluded from NOI (c) | $ | 47,206 | |||||||
Cash and cash equivalents | 157,227 | ||||||||
Due from affiliates | 62,218 | ||||||||
Other assets, net: | |||||||||
Restricted cash, including escrow | $ | 93,466 | |||||||
Accounts receivable | 55,992 | ||||||||
Securities and derivatives | 53,159 | ||||||||
Other intangible assets, net | 45,534 | ||||||||
Deferred charges | 42,976 | ||||||||
Straight-line rent adjustments | 39,764 | ||||||||
Prepaid expenses | 23,827 | ||||||||
Note receivable | 10,689 | ||||||||
Leasehold improvements, furniture and fixtures | 7,881 | ||||||||
Other | 194 | ||||||||
Total other assets, net | $ | 373,482 | |||||||
Liabilities | |||||||||
Total pro rata debt outstanding (d) | $ | 4,425,500 | |||||||
Distributions payable | 102,715 | ||||||||
Deferred income taxes | 86,104 | ||||||||
Accounts payable, accrued expenses and other liabilities: | |||||||||
Prepaid and deferred rents | $ | 150,502 | |||||||
Accounts payable and accrued expenses | 123,482 | ||||||||
Tenant security deposits | 27,113 | ||||||||
Accrued taxes payable | 21,311 | ||||||||
Straight-line rent adjustments | 2,886 | ||||||||
Other | 17,080 | ||||||||
Total accounts payable, accrued expenses and other liabilities | $ | 342,374 |
Investing for the long runTM | 3 |
Other | Number of Shares Owned | NAV / Offering Price Per Share | Implied Value | |||||||
A | B | A x B | ||||||||
Ownership in Managed Programs: (e) | ||||||||||
CPA®:17 – Global (3.1% ownership) | 10,404,985 | $ | 9.72 | (f) | $ | 101,136 | ||||
CPA®:18 – Global (0.7% ownership) | 975,776 | 10.00 | (g) | 9,758 | ||||||
CWI 1 (1.1% ownership) | 1,501,028 | 10.30 | (h) | 15,461 | ||||||
CWI 2 (0.4% ownership) | 99,720 | 10.00 | (i) | 997 | ||||||
CCIF (47.9% ownership) (j) | 2,777,778 | 9.00 | 25,000 | |||||||
$ | 152,352 |
(a) | Normalized pro rata cash NOI is a non-GAAP measure. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures and for details on how normalized pro rata cash NOI is calculated. |
(b) | We are entitled to receive distributions of our share of earnings up to 10% of the Available Cash of each of the Managed REITs, as defined in their respective operating partnership agreements. Pursuant to the terms of their subadvisory agreements, however, 20% of the distributions of Available Cash we receive from CWI 1 and 25% of the distributions of Available cash we receive from CWI 2 are paid to their respective subadvisors. |
(c) | Represents the value of real estate not included in net operating income, such as vacant assets and in-progress build-to-suit properties. |
(d) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
(e) | Excludes operating partnership interests. |
(f) | The estimated net asset value per share, or NAV, for CPA®:17 – Global was determined as of December 31, 2014. We calculated CPA®:17 – Global’s NAV by relying in part on an estimate of the fair market value of CPA®:17 – Global’s real estate portfolio and debt provided by third parties, adjusted to give effect to the estimated fair value of mortgage loans encumbering its assets (also provided by a third party) as well as other adjustments. |
(g) | The offering price shown is the initial offering price for shares of CPA®:18 – Global’s Class A common stock, as WPC owns shares of CPA®:18 – Global’s Class A common stock. |
(h) | CWI 1’s NAV was calculated by WPC, relying in part on appraisals of the fair market value of CWI 1’s real estate portfolio and mortgage debt provided by third parties. The net amount was then adjusted for estimated disposition costs (including estimates of expenses, commissions and fees payable to WPC) and CWI 1’s other net assets and liabilities at the same date. CWI 1’s NAV was based on shares of common stock outstanding at September 30, 2014. |
(i) | The offering price shown is the initial offering price for shares of CWI 2’s Class A common stock, as WPC owns shares of CWI 2’s Class A common stock. |
(j) | In December 2014, we purchased 2,777,778 shares of CCIF at $9.00 per share for a total purchase price of $25.0 million. We account for our interest in this investment using the equity method of accounting because we share the decision making with the third-party investment partner. The $9.00 purchase price does not reflect the NAV at December 31, 2015. |
Investing for the long runTM | 4 |
Investing for the long runTM | 5 |
Consolidated Statements of Income – Last Five Quarters |
Three Months Ended | |||||||||||||||||||
Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2014 | |||||||||||||||
Revenues | |||||||||||||||||||
Real estate revenues: | |||||||||||||||||||
Lease revenues | $ | 169,476 | $ | 164,741 | $ | 162,574 | $ | 160,165 | $ | 153,265 | |||||||||
Lease termination income and other (a) | 15,826 | 2,988 | 3,122 | 3,209 | 177 | ||||||||||||||
Operating property revenues (b) | 6,870 | 8,107 | 8,426 | 7,112 | 7,339 | ||||||||||||||
Reimbursable tenant costs | 5,423 | 5,340 | 6,130 | 5,939 | 6,828 | ||||||||||||||
197,595 | 181,176 | 180,252 | 176,425 | 167,609 | |||||||||||||||
Revenues from the Managed Programs: | |||||||||||||||||||
Reimbursable costs | 27,436 | 11,155 | 7,639 | 9,607 | 33,833 | ||||||||||||||
Structuring revenue | 24,382 | 8,207 | 37,808 | 21,720 | 30,765 | ||||||||||||||
Asset management revenue | 13,748 | 13,004 | 12,073 | 11,159 | 10,154 | ||||||||||||||
Dealer manager fees | 2,089 | 1,124 | 307 | 1,274 | 6,470 | ||||||||||||||
Incentive revenue | — | — | — | 203 | — | ||||||||||||||
67,655 | 33,490 | 57,827 | 43,963 | 81,222 | |||||||||||||||
265,250 | 214,666 | 238,079 | 220,388 | 248,831 | |||||||||||||||
Operating Expenses | |||||||||||||||||||
Depreciation and amortization | 74,237 | 75,512 | 65,166 | 65,400 | 61,481 | ||||||||||||||
Reimbursable tenant and affiliate costs | 32,859 | 16,495 | 13,769 | 15,546 | 40,661 | ||||||||||||||
General and administrative | 24,186 | 22,842 | 26,376 | 29,768 | 29,523 | ||||||||||||||
Property expenses, excluding reimbursable tenant costs | 20,695 | 11,120 | 11,020 | 9,364 | 7,749 | ||||||||||||||
Merger, property acquisition and other expenses (c) | (20,097 | ) | 4,760 | 1,897 | 5,676 | 3,096 | |||||||||||||
Impairment charges | 7,194 | 19,438 | 591 | 2,683 | 16,776 | ||||||||||||||
Stock-based compensation expense | 5,562 | 3,966 | 5,089 | 7,009 | 8,096 | ||||||||||||||
Dealer manager fees and expenses | 3,519 | 3,185 | 2,327 | 2,372 | 6,203 | ||||||||||||||
Subadvisor fees (d) | 2,747 | 1,748 | 4,147 | 2,661 | 2,651 | ||||||||||||||
150,902 | 159,066 | 130,382 | 140,479 | 176,236 | |||||||||||||||
Other Income and Expenses | |||||||||||||||||||
Interest expense | (49,001 | ) | (49,683 | ) | (47,693 | ) | (47,949 | ) | (44,780 | ) | |||||||||
Equity in earnings of equity method investments in the Managed Programs and real estate | 12,390 | 12,635 | 14,272 | 11,723 | 8,792 | ||||||||||||||
Other income and (expenses) | (7,830 | ) | 6,608 | 7,641 | (4,306 | ) | (2,073 | ) | |||||||||||
(44,441 | ) | (30,440 | ) | (25,780 | ) | (40,532 | ) | (38,061 | ) | ||||||||||
Income from continuing operations before income taxes and gain on sale of real estate | 69,907 | 25,160 | 81,917 | 39,377 | 34,534 | ||||||||||||||
Provision for income taxes | (17,270 | ) | (3,361 | ) | (15,010 | ) | (1,980 | ) | (6,434 | ) | |||||||||
Income from continuing operations before gain on sale of real estate | 52,637 | 21,799 | 66,907 | 37,397 | 28,100 | ||||||||||||||
Income from discontinued operations, net of tax | — | — | — | — | 300 | ||||||||||||||
Gain on sale of real estate, net of tax | 3,507 | 1,779 | 16 | 1,185 | 5,063 | ||||||||||||||
Net Income | 56,144 | 23,578 | 66,923 | 38,582 | 33,463 | ||||||||||||||
Net income attributable to noncontrolling interests | (5,095 | ) | (1,833 | ) | (3,575 | ) | (2,466 | ) | (1,470 | ) | |||||||||
Net loss attributable to redeemable noncontrolling interest | — | — | — | — | 279 | ||||||||||||||
Net Income Attributable to W. P. Carey | $ | 51,049 | $ | 21,745 | $ | 63,348 | $ | 36,116 | $ | 32,272 | |||||||||
Basic Earnings Per Share | |||||||||||||||||||
Income from continuing operations attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.60 | $ | 0.34 | $ | 0.31 | |||||||||
Income from discontinued operations attributable to W. P. Carey | — | — | — | — | — | ||||||||||||||
Net Income Attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.60 | $ | 0.34 | $ | 0.31 | |||||||||
Diluted Earnings Per Share | |||||||||||||||||||
Income from continuing operations attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.59 | $ | 0.34 | $ | 0.30 | |||||||||
Income from discontinued operations attributable to W. P. Carey | — | — | — | — | — | ||||||||||||||
Net Income Attributable to W. P. Carey | $ | 0.48 | $ | 0.20 | $ | 0.59 | $ | 0.34 | $ | 0.30 | |||||||||
Weighted-Average Shares Outstanding | |||||||||||||||||||
Basic | 105,818,926 | 105,813,237 | 105,764,032 | 105,303,679 | 104,894,480 | ||||||||||||||
Diluted | 106,383,786 | 106,337,040 | 106,281,983 | 106,109,877 | 105,794,118 | ||||||||||||||
Amounts Attributable to W. P. Carey | |||||||||||||||||||
Income from continuing operations, net of tax | $ | 51,049 | $ | 21,745 | $ | 63,348 | $ | 36,116 | $ | 31,967 | |||||||||
Income from discontinued operations, net of tax | — | — | — | — | 305 | ||||||||||||||
Net Income | $ | 51,049 | $ | 21,745 | $ | 63,348 | $ | 36,116 | $ | 32,272 |
Investing for the long runTM | 6 |
(a) | Amount for the three months ended December 31, 2015 includes $15.0 million of lease termination income related to a property classified as held for sale as of December 31, 2015. |
(b) | Comprised of revenues of $6.7 million from two hotels and revenues of $0.2 million from one self-storage facility for the three months ended December 31, 2015. During the three months ended September 30, 2015, we sold one self-storage facility. |
(c) | Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(d) | We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 - Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 0.75% of the acquisition fees and 0.5% of asset management fees paid to us by CPA®:18 - Global. |
Investing for the long runTM | 7 |
Reconciliation of Net Income to AFFO – Last Five Quarters |
Three Months Ended | |||||||||||||||||||
Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2014 | |||||||||||||||
Net income attributable to W. P. Carey | $ | 51,049 | $ | 21,745 | $ | 63,348 | $ | 36,116 | $ | 32,272 | |||||||||
Adjustments: | |||||||||||||||||||
Depreciation and amortization of real property | 72,729 | 74,050 | 63,688 | 63,891 | 60,363 | ||||||||||||||
Impairment charges | 7,194 | 19,438 | 591 | 2,683 | 16,776 | ||||||||||||||
Gain on sale of real estate, net | (3,507 | ) | (1,779 | ) | (16 | ) | (1,185 | ) | (5,062 | ) | |||||||||
Proportionate share of adjustments for noncontrolling interests to arrive at FFO | (3,585 | ) | (2,632 | ) | (2,640 | ) | (2,653 | ) | (2,806 | ) | |||||||||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at FFO | 1,275 | 1,293 | 1,296 | 1,278 | 3,126 | ||||||||||||||
Total adjustments | 74,106 | 90,370 | 62,919 | 64,014 | 72,397 | ||||||||||||||
FFO Attributable to W. P. Carey (as defined by NAREIT) (a) | 125,155 | 112,115 | 126,267 | 100,130 | 104,669 | ||||||||||||||
Adjustments: | |||||||||||||||||||
Merger, property acquisition and other expenses (b) (c) | (20,097 | ) | 4,760 | 1,897 | 5,676 | 3,097 | |||||||||||||
Straight-line and other rent adjustments (d) | (17,558 | ) | (1,832 | ) | (3,070 | ) | (2,937 | ) | (3,657 | ) | |||||||||
Allowance for credit losses | 8,748 | — | — | — | — | ||||||||||||||
Loss (gain) on extinguishment of debt | 7,950 | (2,305 | ) | — | — | — | |||||||||||||
Above- and below-market rent intangible lease amortization, net | 6,810 | 10,184 | 13,220 | 13,750 | 14,008 | ||||||||||||||
Tax expense (benefit) – deferred and other non-cash charges | 6,147 | (1,412 | ) | (1,372 | ) | (1,745 | ) | (8,741 | ) | ||||||||||
Stock-based compensation | 5,562 | 3,966 | 5,089 | 7,009 | 8,096 | ||||||||||||||
AFFO adjustments to equity earnings from equity investments | 3,854 | 2,760 | 1,426 | 1,137 | 1,225 | ||||||||||||||
Amortization of deferred financing costs | 1,473 | 1,489 | 1,489 | 1,165 | 1,046 | ||||||||||||||
Other amortization and non-cash items (e) | 871 | (2,988 | ) | (6,574 | ) | 6,690 | 2,099 | ||||||||||||
Realized losses (gains) on derivatives and other (f) | 591 | 367 | 415 | (554 | ) | (643 | ) | ||||||||||||
Other, net (g) | — | — | — | — | 5,434 | ||||||||||||||
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO (h) | 6,426 | (156 | ) | 15 | (214 | ) | (930 | ) | |||||||||||
Proportionate share of adjustments to equity in net income of partially-owned entities to arrive at AFFO | (381 | ) | (300 | ) | 234 | (137 | ) | (98 | ) | ||||||||||
Total adjustments | 10,396 | 14,533 | 12,769 | 29,840 | 20,936 | ||||||||||||||
AFFO Attributable to W. P. Carey (a) | $ | 135,551 | $ | 126,648 | $ | 139,036 | $ | 129,970 | $ | 125,605 | |||||||||
Summary | |||||||||||||||||||
FFO attributable to W. P. Carey (as defined by NAREIT) (a) | $ | 125,155 | $ | 112,115 | $ | 126,267 | $ | 100,130 | $ | 104,669 | |||||||||
FFO attributable to W. P. Carey (as defined by NAREIT) per diluted share (a) | $ | 1.18 | $ | 1.05 | $ | 1.19 | $ | 0.94 | $ | 0.99 | |||||||||
AFFO attributable to W. P. Carey (a) | $ | 135,551 | $ | 126,648 | $ | 139,036 | $ | 129,970 | $ | 125,605 | |||||||||
AFFO attributable to W. P. Carey per diluted share (a) | $ | 1.27 | $ | 1.19 | $ | 1.31 | $ | 1.22 | $ | 1.19 | |||||||||
Diluted weighted-average shares outstanding | 106,383,786 | 106,337,040 | 106,281,983 | 106,109,877 | 105,794,118 |
(a) | FFO and AFFO are non-GAAP measures. See the Terms and Definitions section in the Appendix for a description of our non-GAAP measures. |
(b) | Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(c) | Amount for the three months ended December 31, 2015 includes expenses related to our review of strategic alternatives of $4.5 million. |
(d) | Amount for the three months ended December 31, 2015 includes an adjustment of $15.0 million related to lease termination income recognized from a tenant in a domestic property, which has been determined to be non-core income. |
(e) | Represents primarily unrealized gains and losses from foreign exchange and derivatives. |
(f) | Effective prospectively on January 1, 2015, we no longer adjust for realized gains or losses on foreign exchange derivatives. Realized gains on derivatives were $0.8 million for the three months ended December 31, 2014. |
Investing for the long runTM | 8 |
(g) | Other, net for the three months ended December 31, 2014 primarily consists of proceeds from a bankruptcy settlement claim with U.S. Aluminum of Canada, a former CPA®:16 – Global tenant that was acquired as part of the CPA®:16 merger on January 31, 2014, which under GAAP was accounted for in purchase accounting. |
(h) | Amount for the three months and year ended December 31, 2015 includes CPA®:17 – Global’s $6.3 million share of the reversal of liabilities for German real estate transfer taxes, as described above. |
Investing for the long runTM | 9 |
Reconciliation of Consolidated Statement of Income to AFFO |
GAAP Basis (a) | Add: Equity Investments (b) | Less: Noncontrolling Interests (c) | WPC's Pro Rata Share (d) | AFFO Adjustments | AFFO | ||||||||||||||||||
Revenues | A | B | C | A + B + C = D | E | D + E | |||||||||||||||||
Real estate revenues: | |||||||||||||||||||||||
Lease revenues (e) | $ | 169,476 | $ | 4,870 | $ | (5,782 | ) | $ | 168,564 | $ | 3,461 | (l) | $ | 172,025 | |||||||||
Lease termination income and other (f) | 15,826 | 68 | (1 | ) | 15,893 | (15,060 | ) | (m) | 833 | ||||||||||||||
Operating property revenues: | |||||||||||||||||||||||
Hotel revenues | 6,723 | — | — | 6,723 | — | 6,723 | |||||||||||||||||
Self-storage revenues | 147 | — | — | 147 | — | 147 | |||||||||||||||||
Reimbursable tenant costs | 5,423 | 23 | (132 | ) | 5,314 | — | 5,314 | ||||||||||||||||
197,595 | 4,961 | (5,915 | ) | 196,641 | (11,599 | ) | 185,042 | ||||||||||||||||
Revenues from the Managed Programs: | |||||||||||||||||||||||
Reimbursable costs | 27,436 | — | — | 27,436 | — | 27,436 | |||||||||||||||||
Structuring revenue | 24,382 | — | — | 24,382 | — | 24,382 | |||||||||||||||||
Asset management revenue | 13,748 | — | (14 | ) | 13,734 | — | 13,734 | ||||||||||||||||
Dealer manager fees | 2,089 | — | — | 2,089 | — | 2,089 | |||||||||||||||||
67,655 | — | (14 | ) | 67,641 | — | 67,641 | |||||||||||||||||
265,250 | 4,961 | (5,929 | ) | 264,282 | (11,599 | ) | 252,683 | ||||||||||||||||
Operating Expenses | |||||||||||||||||||||||
Depreciation and amortization | 74,237 | 359 | (2,620 | ) | 71,976 | (70,491 | ) | (n) | 1,485 | ||||||||||||||
Reimbursable tenant and affiliate costs | 32,859 | 24 | (127 | ) | 32,756 | — | 32,756 | ||||||||||||||||
General and administrative | 24,186 | 1 | 5 | 24,192 | — | 24,192 | |||||||||||||||||
Merger, property acquisition and other expenses (g) (h) | (20,097 | ) | — | 6,512 | (13,585 | ) | 13,585 | (m) | — | ||||||||||||||
Property expenses, excluding reimbursable tenant costs: | |||||||||||||||||||||||
Hotel expenses | 4,972 | — | — | 4,972 | — | 4,972 | |||||||||||||||||
Self-storage expenses | 81 | — | — | 81 | — | 81 | |||||||||||||||||
Non-reimbursable property expenses | 6,894 | 25 | (80 | ) | 6,839 | (136 | ) | (o) | 6,703 | ||||||||||||||
Allowance for credit losses | 8,748 | — | — | 8,748 | (8,748 | ) | (o) | — | |||||||||||||||
Impairment charges | 7,194 | — | (971 | ) | 6,223 | (6,223 | ) | (o) | — | ||||||||||||||
Stock-based compensation expense | 5,562 | — | — | 5,562 | (5,562 | ) | (o) | — | |||||||||||||||
Dealer manager fees and expenses | 3,519 | — | — | 3,519 | — | 3,519 | |||||||||||||||||
Subadvisor fees (i) | 2,747 | — | — | 2,747 | — | 2,747 | |||||||||||||||||
150,902 | 409 | 2,719 | 154,030 | (77,575 | ) | 76,455 | |||||||||||||||||
Other Income and Expenses | |||||||||||||||||||||||
Interest expense | (49,001 | ) | (558 | ) | 1,811 | (47,748 | ) | 696 | (p) | (47,052 | ) | ||||||||||||
Equity in earnings of equity method investments in the Managed Programs and real estate: | |||||||||||||||||||||||
Joint ventures | 3,469 | (4,036 | ) | — | (567 | ) | 915 | (q) | 348 | ||||||||||||||
Income related to our ownership in the Managed Programs | (1,242 | ) | — | — | (1,242 | ) | 3,854 | (r) | 2,612 | ||||||||||||||
Income related to our general partnership interests in the Managed Programs (j) | 10,163 | — | (154 | ) | 10,009 | — | 10,009 | ||||||||||||||||
Equity in earnings of equity method investments in the Managed Programs and real estate | 12,390 | (4,036 | ) | (154 | ) | 8,200 | 4,769 | 12,969 | |||||||||||||||
Other income and (expenses) | (7,830 | ) | (27 | ) | (180 | ) | (8,037 | ) | 10,726 | (s) | 2,689 | ||||||||||||
(44,441 | ) | (4,621 | ) | 1,477 | (47,585 | ) | 16,191 | (31,394 | ) | ||||||||||||||
Income before income taxes and gain on sale of real estate | 69,907 | (69 | ) | (7,171 | ) | 62,667 | 82,167 | 144,834 | |||||||||||||||
Provision for income taxes | (17,270 | ) | 69 | 1,703 | (15,498 | ) | 6,096 | (t) | (9,402 | ) | |||||||||||||
Income before gain on sale of real estate | 52,637 | — | (5,468 | ) | 47,169 | 88,263 | 135,432 | ||||||||||||||||
Gain on sale of real estate, net of tax | 3,507 | — | — | 3,507 | (3,507 | ) | — | ||||||||||||||||
Net Income | 56,144 | — | (5,468 | ) | 50,676 | 84,756 | 135,432 | ||||||||||||||||
Net income attributable to noncontrolling interests (k) | (5,095 | ) | — | 5,468 | 373 | (254 | ) | 119 | |||||||||||||||
Net Income / AFFO Attributable to W. P. Carey | $ | 51,049 | $ | — | $ | — | $ | 51,049 | $ | 84,502 | $ | 135,551 | |||||||||||
Earnings / AFFO Attributable to W. P. Carey Per Diluted Share | $ | 0.48 | $ | 1.27 |
Investing for the long runTM | 10 |
(a) | Consolidated amounts shown represent WPC's Consolidated Statement of Income for the three months ended December 31, 2015. |
(b) | Represents the break-out by line item of amounts recorded in Equity in earnings of equity method investments in the Managed Programs and real estate and joint ventures. |
(c) | Represents the break-out by line item of amounts recorded in Net income attributable to noncontrolling interests and Net loss attributable to redeemable noncontrolling interest. |
(d) | Represents our share in fully and co-owned entities. See the Terms and Definitions section in the Appendix for a description of pro rata. |
(e) | Lease revenues on a pro rata basis in this schedule reflect only revenues from continuing operations. There were no lease revenues from discontinued operations for the three months ended December 31, 2015. |
(f) | Lease termination income and other includes $15.0 million of lease termination income related to a property classified as held-for-sale as of December 31, 2015. |
(g) | Merger, property acquisition and other expenses includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(h) | Amount includes expenses related to our review of strategic alternatives of $4.5 million. |
(i) | We earn investment management revenue from CWI 1 and CWI 2 in our role as their advisor. Pursuant to the terms of their subadvisory agreements, however, 20% of the fees we receive from CWI 1 and 25% of the fees we receive from CWI 2 are paid to their respective subadvisors. In connection with the acquisitions of multi-family properties on behalf of CPA®:18 - Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 0.75% of the acquisition fees and 0.5% of asset management fees paid to us by CPA®:18 - Global. |
(j) | Amount includes 100% of CWI 2 general operating partnership distribution, including less than $0.1 million paid to subadvisors. |
(k) | Amount includes CPA®:17 – Global’s $6.3 million share of the reversal of liabilities for German real estate transfer taxes, as described above. |
(l) | For the three months ended December 31, 2015, represents the reversal of amortization of above- or below-market lease intangibles of $6.3 million and the elimination of non-cash amounts related to straight-line rent of $2.8 million. |
(m) | Adjustment to exclude a non-core item. |
(n) | Adjustment is a non-cash adjustment excluding corporate depreciation and amortization. |
(o) | Adjustment to exclude a non-cash item. |
(p) | Represents the elimination of non-cash components of interest expense, such as deferred financing fees, debt premiums and discounts. |
(q) | Adjustments to include our pro rata share of AFFO adjustments from equity investments. |
(r) | Adjustments include MFFO from the Managed REITs in place of our pro rata share of net income from our ownership in the Managed REITs. |
(s) | Represents eliminations of (gains) losses related to the extinguishment of debt, foreign currency, derivatives and other items related to continuing operations. |
(t) | Represents elimination of deferred taxes. |
Investing for the long runTM | 11 |
Capital Expenditures |
Three Months Ended December 31, 2015 | ||||
Tenant Improvements and Leasing Costs | ||||
Tenant improvements | $ | 821 | ||
Leasing costs | 1,097 | |||
Maintenance Capital Expenditures | ||||
Net lease properties | $ | 721 | ||
Operating properties | 100 | |||
Non-maintenance Capital Expenditures | ||||
Development, redevelopment, expansion and other capital expenditures | $ | 181 |
Investing for the long runTM | 12 |
Investing for the long runTM | 13 |
Consolidated Balance Sheets |
Dec. 31, | |||||||
2015 | 2014 | ||||||
Assets | |||||||
Investments in real estate: | |||||||
Real estate, at cost | $ | 5,309,925 | $ | 5,006,682 | |||
Operating real estate, at cost | 82,749 | 84,885 | |||||
Accumulated depreciation | (381,529 | ) | (258,493 | ) | |||
Net investments in properties | 5,011,145 | 4,833,074 | |||||
Net investments in direct financing leases | 756,353 | 816,226 | |||||
Assets held for sale | 59,046 | 7,255 | |||||
Net investments in real estate | 5,826,544 | 5,656,555 | |||||
Equity investments in the Managed Programs and real estate (a) | 275,473 | 249,403 | |||||
Cash and cash equivalents | 157,227 | 198,683 | |||||
Due from affiliates | 62,218 | 34,477 | |||||
In-place lease and tenant relationship intangible assets, net | 902,848 | 993,819 | |||||
Goodwill | 681,809 | 692,415 | |||||
Above-market rent intangible assets, net | 475,072 | 522,797 | |||||
Other assets, net | 373,482 | 300,330 | |||||
Total Assets | $ | 8,754,673 | $ | 8,648,479 | |||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Non-recourse debt, net | $ | 2,271,204 | $ | 2,532,683 | |||
Senior Unsecured Notes, net | 1,486,568 | 498,345 | |||||
Senior Unsecured Credit Facility - Revolver | 485,021 | 807,518 | |||||
Senior Unsecured Credit Facility - Term Loan | 250,000 | 250,000 | |||||
Accounts payable, accrued expenses and other liabilities | 342,374 | 293,846 | |||||
Below-market rent and other intangible liabilities, net | 154,315 | 175,070 | |||||
Deferred income taxes | 86,104 | 94,133 | |||||
Distributions payable | 102,715 | 100,078 | |||||
Total liabilities | 5,178,301 | 4,751,673 | |||||
Redeemable noncontrolling interest | 14,944 | 6,071 | |||||
Equity: | |||||||
W. P. Carey stockholders' equity: | |||||||
Preferred stock (none issued) | — | — | |||||
Common stock | 104 | 104 | |||||
Additional paid-in capital | 4,282,042 | 4,293,450 | |||||
Distributions in excess of accumulated earnings | (738,652 | ) | (497,730 | ) | |||
Deferred compensation obligation | 56,040 | 30,624 | |||||
Accumulated other comprehensive loss | (172,291 | ) | (75,559 | ) | |||
Total W. P. Carey stockholders' equity | 3,427,243 | 3,750,889 | |||||
Noncontrolling interests | 134,185 | 139,846 | |||||
Total equity | 3,561,428 | 3,890,735 | |||||
Total Liabilities and Equity | $ | 8,754,673 | $ | 8,648,479 |
(a) | Our equity investments in real estate joint ventures totaled $142.0 million and $128.0 million as of December 31, 2015 and 2014, respectively. Our equity investments in the Managed Programs totaled $133.5 million and $121.4 million as of December 31, 2015 and 2014, respectively. |
Investing for the long runTM | 14 |
Capitalization |
Description | Shares | Share Price | Market Value | ||||||||||
Equity | |||||||||||||
Common Equity | 104,448,777 | $ | 59.00 | $ | 6,162,478 | ||||||||
Preferred Equity | — | ||||||||||||
Total Equity Market Capitalization | 6,162,478 | ||||||||||||
Outstanding Balance | |||||||||||||
Pro Rata Debt | |||||||||||||
Non-recourse Debt | 2,196,129 | ||||||||||||
Senior Unsecured Credit Facility – Revolver | 485,021 | ||||||||||||
Senior Unsecured Credit Facility – Term Loan | 250,000 | ||||||||||||
Senior Unsecured Notes: | |||||||||||||
Senior Unsecured Notes (due January 20, 2023) | 544,350 | ||||||||||||
Senior Unsecured Notes (due April 1, 2024) | 500,000 | ||||||||||||
Senior Unsecured Notes (due February 1, 2025) | 450,000 | ||||||||||||
Total Pro Rata Debt | 4,425,500 | ||||||||||||
Total Market Capitalization | $ | 10,587,978 |
Investing for the long runTM | 15 |
Debt Overview |
Weighted - Average Maturity (Years) | Weighted- Average Interest Rate | Total Outstanding Balance (a) | Percent | ||||||||||
Non-Recourse Debt | |||||||||||||
Fixed | 4.0 | 5.8 | % | $ | 1,775,456 | 40.1 | % | ||||||
Variable: | |||||||||||||
Swapped | 3.4 | 5.0 | % | 251,031 | 5.6 | % | |||||||
Capped | 1.3 | 0.9 | % | 38,350 | 0.9 | % | |||||||
Floating | 1.2 | 2.7 | % | 91,858 | 2.1 | % | |||||||
Future Rate Reset | 10.1 | 4.5 | % | 39,434 | 0.9 | % | |||||||
Total Pro Rata Non-Recourse Debt | 3.9 | 5.5 | % | 2,196,129 | 49.6 | % | |||||||
Floating | |||||||||||||
Recourse Debt | |||||||||||||
Fixed: | |||||||||||||
Senior Unsecured Notes (due January 20, 2023) | 7.1 | 2.0 | % | 544,350 | |||||||||
Senior Unsecured Notes (due April 1, 2024) | 8.3 | 4.6 | % | 500,000 | |||||||||
Senior Unsecured Notes (due February 1, 2025) | 9.1 | 4.0 | % | 450,000 | |||||||||
Senior Unsecured Notes | 8.1 | 3.5 | % | 1,494,350 | 33.8 | % | |||||||
Variable: | |||||||||||||
Senior Unsecured Credit Facility – Revolver (due January 31, 2018) (b) | 2.1 | 1.0 | % | 485,021 | 11.0 | % | |||||||
Senior Unsecured Credit Facility – Term Loan (due January 31, 2017) (c) | 0.1 | 1.7 | % | 250,000 | 5.6 | % | |||||||
Total Recourse Debt | 5.9 | 2.7 | % | 2,229,371 | 50.4 | % | |||||||
Total Pro Rata Debt Outstanding (a) | 4.9 | 4.1 | % | 4,425,500 | 100.0 | % | |||||||
Unamortized discount on Senior Unsecured Notes | (7,782 | ) | |||||||||||
Total Pro Rata Debt Outstanding, net | $ | 4,417,718 |
(a) | Debt data is presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata. |
(b) | Based on the applicable currency, we incurred interest at the London Interbank Offered Rate (LIBOR) or the Euro Interbank Offered Rate (EURIBOR), plus 1.10% on our Senior Unsecured Credit Facility – Revolver. Availability under our Senior Unsecured Credit Facility – Revolver was $1.0 billion as of December 31, 2015. We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Revolver by one year. |
(c) | Our Senior Unsecured Credit Facility – Term Loan provides for two one-year extension options of the loan period. We exercised one of our options to extend the maturity date of our Term Loan Facility by one year on January 29, 2016 and our term loan now matures on January 31, 2017 with an option to extend the maturity date by one year. |
Investing for the long runTM | 16 |
Summary of Debt by Currency |
USD | EUR | Other Currencies (a) | Total | ||||||||||||||||
Outstanding Balance (in USD) | Weighted- Average Interest Rate | Outstanding Balance (in USD) | Weighted- Average Interest Rate | Outstanding Balance (in USD) | Weighted- Average Interest Rate | Outstanding Balance (in USD) | Weighted- Average Interest Rate | ||||||||||||
Non-Recourse Debt | |||||||||||||||||||
Fixed | $ | 1,340,615 | $ | 401,597 | $ | 33,244 | $ | 1,775,456 | |||||||||||
Variable | 175,531 | 240,121 | 5,021 | 420,673 | |||||||||||||||
Total Pro Rata Non-Recourse Debt | 1,516,146 | 5.6% | 641,718 | 5.0% | 38,265 | 6.5% | 2,196,129 | 5.5% | |||||||||||
Recourse Debt | |||||||||||||||||||
Fixed: | |||||||||||||||||||
Senior Unsecured Notes | 950,000 | 544,350 | — | 1,494,350 | |||||||||||||||
Variable: | |||||||||||||||||||
Senior Unsecured Credit Facility – Revolver | 92,000 | 393,021 | — | 485,021 | |||||||||||||||
Senior Unsecured Credit Facility – Term Loan | 250,000 | — | — | 250,000 | |||||||||||||||
Total Recourse Debt | 1,292,000 | 3.6% | 937,371 | 1.6% | — | —% | 2,229,371 | 2.7% | |||||||||||
Total Pro Rata Debt Outstanding | 2,808,146 | 4.7% | 1,579,089 | 3.0% | 38,265 | 6.2% | 4,425,500 | 4.1% | |||||||||||
Unamortized discount on Senior Unsecured Notes | (4,039 | ) | (3,743 | ) | — | (7,782 | ) | ||||||||||||
Total Pro Rata Debt Outstanding, Net | $ | 2,804,107 | $ | 1,575,346 | $ | 38,265 | $ | 4,417,718 |
(a) | Other currencies include debt denominated in Canadian dollar, British pound sterling, Japanese yen, Malaysian ringgit and Thai baht. |
Investing for the long runTM | 17 |
Debt Maturity |
Real Estate | Debt | ||||||||||||||||||||
Number of Properties (a) | Weighted- Average Interest Rate | Total Outstanding Balance (b) | |||||||||||||||||||
Year of Maturity | ABR (a) | Balloon | Percent | ||||||||||||||||||
Non-Recourse Debt | |||||||||||||||||||||
2016 | 102 | $ | 41,472 | 5.9 | % | $ | 309,253 | $ | 313,663 | 7.1 | % | ||||||||||
2017 | 88 | 92,867 | 5.4 | % | 548,431 | 574,351 | 13.0 | % | |||||||||||||
2018 | 34 | 50,724 | 5.3 | % | 261,052 | 282,846 | 6.4 | % | |||||||||||||
2019 | 11 | 15,848 | 6.1 | % | 51,450 | 63,518 | 1.4 | % | |||||||||||||
2020 | 21 | 36,904 | 5.3 | % | 185,942 | 218,095 | 4.9 | % | |||||||||||||
2021 | 11 | 20,682 | 5.9 | % | 89,920 | 116,790 | 2.6 | % | |||||||||||||
2022 | 31 | 42,475 | 5.1 | % | 209,232 | 250,438 | 5.7 | % | |||||||||||||
2023 | 25 | 35,340 | 5.3 | % | 86,800 | 150,883 | 3.4 | % | |||||||||||||
2024 | 23 | 20,887 | 5.9 | % | 7,731 | 72,191 | 1.6 | % | |||||||||||||
2025 | 14 | 14,056 | 5.1 | % | 58,580 | 90,949 | 2.1 | % | |||||||||||||
Thereafter | 9 | 12,570 | 6.3 | % | 15,505 | 62,405 | 1.4 | % | |||||||||||||
Total Pro Rata Non-Recourse Debt | 369 | $ | 383,825 | 5.5 | % | $ | 1,823,896 | 2,196,129 | 49.6 | % | |||||||||||
Recourse Debt | |||||||||||||||||||||
Senior Unsecured Notes (due January 20, 2023) | 2.0 | % | 544,350 | ||||||||||||||||||
Senior Unsecured Notes (due April 1, 2024) | 4.6 | % | 500,000 | ||||||||||||||||||
Senior Unsecured Notes (due February 1, 2025) | 4.0 | % | 450,000 | ||||||||||||||||||
Senior Unsecured Notes | 3.5 | % | 1,494,350 | 33.8 | % | ||||||||||||||||
Senior Unsecured Credit Facility – Revolver (due January 31, 2018) (c) | 1.0 | % | 485,021 | 11.0 | % | ||||||||||||||||
Senior Unsecured Credit Facility – Term Loan (due January 31, 2017) (d) | 1.7 | % | 250,000 | 5.6 | % | ||||||||||||||||
Total Recourse Debt | 2.7 | % | 2,229,371 | 50.4 | % | ||||||||||||||||
Total Pro Rata Debt Outstanding | 4.1 | % | 4,425,500 | 100.0 | % | ||||||||||||||||
Unamortized discount on Senior Unsecured Notes | (7,782 | ) | |||||||||||||||||||
Total Pro Rata Debt Outstanding, net | $ | 4,417,718 |
(a) | Represents the number of properties and ABR associated with the debt that is maturing in each respective year. |
(b) | Debt maturity data is presented on a pro rata basis. See the Terms and Definitions section in the Appendix for a description of pro rata. Total outstanding balance includes balloon payments, scheduled amortization and unamortized premium, net. |
(c) | Based on the applicable currency, we incurred interest at the LIBOR or the EURIBOR, plus 1.10% on our Senior Unsecured Credit Facility – Revolver. Availability under our Senior Unsecured Credit Facility – Revolver was $1.0 billion as of December 31, 2015. We have an option to extend the maturity date of our Senior Unsecured Credit Facility – Revolver by one year. |
(d) | Our Senior Unsecured Credit Facility – Term Loan provides for two one-year extension options of the loan period. We exercised one of our options to extend the maturity date of our Term Loan Facility by one year on January 29, 2016 and our term loan now matures on January 31, 2017 with an option to extend the maturity date by one year. |
Investing for the long runTM | 18 |
Senior Unsecured Notes |
Issuer / Corporate | Senior Unsecured Notes | |||||||
Ratings Agency | Rating | Outlook | Rating | Outlook | ||||
Standard & Poor's | BBB | Stable | BBB- | Stable | ||||
Moody's | Baa2 | Stable | Baa2 | Stable |
Covenant | Metric | Required | As of December 31, 2015 | |||
Limitation on the incurrence of debt | "Total Debt" / "Total Assets" | ≤ 60% | 44.9% | |||
Limitation on the incurrence of secured debt | "Secured Debt" / "Total Assets" | ≤ 40% | 22.6% | |||
Limitation on the incurrence of debt based on consolidated EBITDA to annual debt service charge | "Consolidated EBITDA" / "Annual Debt Service Charge" | ≥ 1.5x | 4.1x | |||
Maintenance of unencumbered asset value | "Unencumbered Assets" / "Total Unsecured Debt" | ≥ 150% | 201.1% |
Investing for the long runTM | 19 |
Investing for the long runTM | 20 |
Investment Activity – Acquisitions and Dispositions |
Acquisitions Tenant / Lease Guarantor | Property Location(s) | Purchase Price | Closing Date | Property Type(s) | Gross Square Footage | ||||||||
1Q15 | |||||||||||||
Pendragon plc (73 properties) (a) (b) | Various, United Kingdom | $ | 351,061 | Jan-15 | Retail | 1,490,688 | |||||||
Nippon Express Co. Ltd. (a) (b) | Rotterdam, Netherlands | 43,173 | Feb-15 | Warehouse | 761,438 | ||||||||
1Q15 Total | 394,234 | 2,252,126 | |||||||||||
2Q15 | |||||||||||||
Hornbach Baumarkt gmbH (a) (b) | Bad Fischau, Austria | 24,999 | Apr-15 | Retail | 136,702 | ||||||||
Scania AB (a) (b) | Oskarshamn, Sweden | 26,362 | Jun-15 | Industrial | 357,577 | ||||||||
2Q15 Total | 51,361 | 494,279 | |||||||||||
3Q15 | |||||||||||||
Npower Limited (b) | Sunderland, United Kingdom | 53,524 | Aug-15 | Office | 217,339 | ||||||||
MAN Truck & Bus AG (3 properties) (a) (b) | Gersthofen and Senden, Germany; and Leopoldsdorf, Austria | 44,146 | Aug-15 | Industrial | 185,215 | ||||||||
3Q15 Total (c) | 97,670 | 402,554 | |||||||||||
4Q15 | |||||||||||||
Courtyard Marriott (6 properties) (a) | Clive, IA; Baton Rouge, LA; St. Louis, MO; Greensboro, NC; Mount Laurel, NJ; and Fort Worth, TX | 52,004 | Oct-15 | Hotel | 447,448 | ||||||||
Stern Groep N.V. (10 properties) (b) | Almere, Amsterdam, Eindhoven, Houten, Nieuwegein, Utrecht, Veghel and Zwaag, Netherlands | 62,474 | Nov-15 | Retail | 557,216 | ||||||||
Harvest Christian Fellowship (a) | Irvine, CA | 30,949 | Dec-15 | Office | 106,107 | ||||||||
4Q15 Total | 145,427 | 1,110,771 | |||||||||||
Year-to-Date Total Acquisitions | $ | 688,692 | 4,259,730 |
Investing for the long runTM | 21 |
Investment Activity – Acquisitions and Dispositions (continued) |
Dispositions Tenant / Lease Guarantor | Property Location(s) | Gross Sale Price | Closing Date | Property Type(s) | Gross Square Footage | ||||||||
1Q15 | |||||||||||||
Vermont Teddy Bear | Shelburne, VT | $ | 3,500 | Jan-15 | Industrial | 55,446 | |||||||
Vacant (formerly Kenyon International Inc.) | Houston, TX | 1,300 | Jan-15 | Warehouse | 17,725 | ||||||||
Childtime Childcare, Inc. (4 properties) | Alhambra, Garden Grove and Tustin, CA; and Canton, MI | 8,240 | Feb-15; Mar-15 | Learning Center | 28,547 | ||||||||
Builders FirstSource, Inc. | Cincinnati, OH | 725 | Mar-15 | Warehouse | 165,680 | ||||||||
1Q15 Total | 13,765 | 267,398 | |||||||||||
2Q15 | |||||||||||||
SaarOTEC (b) | St. Ingbert, Germany | 4,324 | Apr-15 | Office/Industrial | 156,068 | ||||||||
McLean Midwest | Champlin, MN | 7,000 | May-15 | Office | 179,655 | ||||||||
2Q15 Total | 11,324 | 335,723 | |||||||||||
3Q15 | |||||||||||||
Vacant (formerly Cheese Works) (d) | Ringwood, NJ | 1,406 | Jul-15 | Warehouse | 44,832 | ||||||||
Broomfield Properties Corp & Carey Technology Properties II LLC | Broomfield, CO | 1,150 | Jul-15 | Industrial | 55,700 | ||||||||
Pensacola Storage, LLC | Pensacola, FL | 4,112 | Aug-15 | Self-Storage | 51,867 | ||||||||
3Q15 Total | 6,668 | 152,399 | |||||||||||
4Q15 | |||||||||||||
Childtime Childcare, Inc. | Tucson, AZ | 960 | Nov-15 | Learning Center | 6,381 | ||||||||
Kuehne + Nagel (b) | Lieusaint, France | 5,761 | Dec-15 | Warehouse | 329,925 | ||||||||
4Q15 Total | 6,721 | 336,306 | |||||||||||
Year-to-Date Total Dispositions | $ | 38,478 | 1,091,826 |
(a) | Acquisition was deemed to be a business combination and purchase price includes acquisition-related costs and fees, which were expensed. |
(b) | Amount reflects the applicable exchange rate on the date of the transaction. |
(c) | During the third quarter of 2015, we completed a build-to-suit office facility in Mönchengladbach, Germany for a total investment of $53.2 million. The 0.2 million square foot facility was placed into service in September 2015 and is guaranteed by Banco Santander S.A. |
(d) | Amount represents net proceeds upon foreclosure and sale of the property. |
Investing for the long runTM | 22 |
Joint Venture Information |
Joint Venture or JV (Principal Tenant) | WPC % Interest in JV | Total JV | WPC Pro Rata Share of Total JV (a) | ||||||||||||||||||||||||||
JV Partner % | Assets | Liabilities | Equity | Assets | Liabilities | Equity | |||||||||||||||||||||||
Unconsolidated Joint Ventures (Equity Method Investments) | |||||||||||||||||||||||||||||
Wanbishi Archives Co. Ltd. (b) | 3.00% | CPA®:17 – Global - 97.00% | $ | 33,251 | $ | 23,621 | $ | 9,630 | $ | 998 | $ | 709 | $ | 289 | |||||||||||||||
C1000 Logistiek Vastgoed B.V. (b) | 15.00% | CPA®:17 – Global - 85.00% | 143,650 | 73,860 | 69,790 | 21,548 | 11,079 | 10,469 | |||||||||||||||||||||
Actebis Peacock GmbH (b) | 30.00% | CPA®:17 – Global - 70.00% | 32,313 | 1,030 | 31,283 | 9,694 | 309 | 9,385 | |||||||||||||||||||||
Waldaschaff Automotive GmbH and Wagon Automotive Nagold GmbH (b) | 33.33% | CPA®:17 – Global - 66.67% | 31,872 | 1,345 | 30,527 | 10,623 | 448 | 10,175 | |||||||||||||||||||||
Frontier Spinning Mills, Inc. | 40.00% | CPA®:17 – Global - 60.00% | 37,262 | 422 | 36,840 | 14,905 | 169 | 14,736 | |||||||||||||||||||||
The New York Times Company | 45.00% | CPA®:17 – Global - 55.00% | 251,371 | 110,726 | 140,645 | 113,117 | 49,827 | 63,290 | |||||||||||||||||||||
Total Unconsolidated Joint Ventures | 529,719 | 211,004 | 318,715 | 170,885 | 62,541 | 108,344 | |||||||||||||||||||||||
Consolidated Joint Ventures | |||||||||||||||||||||||||||||
Carey Storage | 38.30% | Third party - 61.70% | 2,386 | 27 | 2,359 | 914 | 10 | 904 | |||||||||||||||||||||
Berry Plastics Corporation | 50.00% | CPA®:17 – Global - 50.00% | 65,531 | 25,662 | 39,869 | 32,766 | 12,831 | 19,935 | |||||||||||||||||||||
Tesco PLC (b) | 51.00% | CPA®:17 – Global - 49.00% | 58,084 | 35,359 | 22,725 | 29,623 | 18,033 | 11,590 | |||||||||||||||||||||
Dick’s Sporting Goods, Inc. | 55.00% | CPA®:17 – Global - 45.00% | 24,158 | 20,768 | 3,390 | 13,287 | 11,422 | 1,865 | |||||||||||||||||||||
Hellweg Die Profi-Baumärkte GmbH & Co. KG (b) | 63.50% | CPA®:17 – Global - 36.50% | 304,996 | 266,237 | 38,759 | 193,672 | 169,060 | 24,612 | |||||||||||||||||||||
Eroski Sociedad Cooperativa (b) | 70.00% | CPA®:17 – Global - 30.00% | 25,766 | 1,223 | 24,543 | 18,036 | 856 | 17,180 | |||||||||||||||||||||
Multi-tenant property in Illkirch-Graffens, France (b) | 75.00% | Third party - 25.00% | 10,563 | 8,286 | 2,277 | 7,922 | 6,215 | 1,707 | |||||||||||||||||||||
U-Haul Moving Partners, Inc. and Mercury Partners, LP | 88.46% | CPA®:17 – Global - 11.54% | 234,726 | 17,257 | 217,469 | 207,639 | 15,266 | 192,373 | |||||||||||||||||||||
Continental Airlines, Inc. | 90.00% | Third party - 10.00% | 5,184 | 3,963 | 1,221 | 4,666 | 3,567 | 1,099 | |||||||||||||||||||||
Total Consolidated Joint Ventures | 731,394 | 378,782 | 352,612 | 508,525 | 237,260 | 271,265 | |||||||||||||||||||||||
Total Unconsolidated and Consolidated Joint Ventures | $ | 1,261,113 | $ | 589,786 | $ | 671,327 | $ | 679,410 | $ | 299,801 | $ | 379,609 |
(a) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
(b) | Amounts are based on the applicable exchange rate at the end of the period. |
Investing for the long runTM | 23 |
Top Ten Tenants |
Tenant / Lease Guarantor | Property Type | Tenant Industry | Location | Number of Properties | ABR | ABR Percent | ||||||||||
Hellweg Die Profi-Baumärkte GmbH & Co. KG (a) | Retail | Retail Stores | Germany | 53 | $ | 33,016 | 4.8 | % | ||||||||
U-Haul Moving Partners Inc. and Mercury Partners, LP | Self Storage | Cargo Transportation, Consumer Services | Various U.S. | 78 | 31,853 | 4.6 | % | |||||||||
Carrefour France SAS (a) | Warehouse | Retail Stores | France | 16 | 26,972 | 3.9 | % | |||||||||
State of Andalucia (a) | Office | Sovereign and Public Finance | Spain | 70 | 25,697 | 3.7 | % | |||||||||
Pendragon Plc (a) | Retail | Retail Stores, Consumer Services | United Kingdom | 73 | 24,405 | 3.5 | % | |||||||||
Marriott Corporation | Hotel | Hotel, Gaming and Leisure | Various U.S. | 18 | 19,774 | 2.9 | % | |||||||||
True Value Company | Warehouse | Retail Stores | Various U.S. | 7 | 15,071 | 2.2 | % | |||||||||
OBI Group (a) | Retail | Retail Stores | Poland | 18 | 14,818 | 2.1 | % | |||||||||
UTI Holdings, Inc. | Learning Center | Consumer Services | Various U.S. | 6 | 14,638 | 2.1 | % | |||||||||
Advanced Micro Devices, Inc. | Office | High Tech Industries | Sunnyvale, CA | 1 | 12,769 | 1.8 | % | |||||||||
Total (b) | 340 | $ | 219,013 | 31.6 | % |
(a) | ABR amounts are subject to fluctuations in foreign currency exchange rates. |
(b) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 24 |
Diversification by Property Type |
Total Net-Lease Portfolio | Unencumbered Net-Lease Portfolio (a) | ||||||||||||||||||||||||||
Property Type | ABR | ABR Percent | Square Footage | Sq. ft. Percent | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||||||||||
U.S. | |||||||||||||||||||||||||||
Office | $ | 138,475 | 20.0 | % | 8,195 | 9.1 | % | $ | 44,563 | 14.4 | % | 3,559 | 8.3 | % | |||||||||||||
Industrial | 122,071 | 17.6 | % | 24,714 | 27.4 | % | 43,557 | 14.1 | % | 9,635 | 22.5 | % | |||||||||||||||
Warehouse | 68,945 | 10.0 | % | 14,206 | 15.9 | % | 19,629 | 6.4 | % | 4,642 | 10.9 | % | |||||||||||||||
Retail | 27,482 | 4.0 | % | 2,253 | 2.5 | % | 5,611 | 1.8 | % | 873 | 2.0 | % | |||||||||||||||
Self Storage | 31,853 | 4.6 | % | 3,536 | 3.9 | % | 31,853 | 10.3 | % | 3,535 | 8.3 | % | |||||||||||||||
Other Properties (b) | 54,021 | 7.8 | % | 3,763 | 4.2 | % | 8,060 | 2.6 | % | 737 | 1.7 | % | |||||||||||||||
U.S. Total | 442,847 | 64.0 | % | 56,667 | 63.0 | % | 153,273 | 49.6 | % | 22,981 | 53.7 | % | |||||||||||||||
International | |||||||||||||||||||||||||||
Office | 69,481 | 10.0 | % | 5,805 | 6.4 | % | 45,547 | 14.8 | % | 3,892 | 9.1 | % | |||||||||||||||
Industrial | 48,545 | 7.0 | % | 9,361 | 10.4 | % | 38,445 | 12.5 | % | 7,393 | 17.3 | % | |||||||||||||||
Warehouse | 50,902 | 7.3 | % | 10,628 | 11.7 | % | 24,764 | 8.0 | % | 4,802 | 11.2 | % | |||||||||||||||
Retail | 80,845 | 11.7 | % | 7,659 | 8.5 | % | 46,766 | 15.1 | % | 3,729 | 8.7 | % | |||||||||||||||
Self Storage | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||
Other Properties | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||
International Total | 249,773 | 36.0 | % | 33,453 | 37.0 | % | 155,522 | 50.4 | % | 19,816 | 46.3 | % | |||||||||||||||
Total | |||||||||||||||||||||||||||
Office | 207,956 | 30.0 | % | 14,000 | 15.5 | % | 90,110 | 29.2 | % | 7,451 | 17.4 | % | |||||||||||||||
Industrial | 170,616 | 24.6 | % | 34,075 | 37.8 | % | 82,002 | 26.6 | % | 17,028 | 39.8 | % | |||||||||||||||
Warehouse | 119,847 | 17.3 | % | 24,834 | 27.6 | % | 44,393 | 14.4 | % | 9,444 | 22.1 | % | |||||||||||||||
Retail | 108,327 | 15.7 | % | 9,912 | 11.0 | % | 52,377 | 16.9 | % | 4,602 | 10.7 | % | |||||||||||||||
Self Storage | 31,853 | 4.6 | % | 3,536 | 3.9 | % | 31,853 | 10.3 | % | 3,535 | 8.3 | % | |||||||||||||||
Other Properties (b) | 54,021 | 7.8 | % | 3,763 | 4.2 | % | 8,060 | 2.6 | % | 737 | 1.7 | % | |||||||||||||||
Total (c) | $ | 692,620 | 100.0 | % | 90,120 | 100.0 | % | $ | 308,795 | 100.0 | % | 42,797 | 100.0 | % |
(a) | Represents properties unencumbered by non-recourse mortgage debt. |
(b) | Includes ABR from tenants with the following property types: learning center, hotel, theater, sports facility and residential. |
(c) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 25 |
Diversification by Tenant Industry |
Total Net-Lease Portfolio | Unencumbered Net-Lease Portfolio (a) | ||||||||||||||||||||||||||
Industry Type | ABR | ABR Percent | Square Footage | Sq. ft. Percent | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||||||||||
Retail Stores | $ | 139,973 | 20.2 | % | 20,943 | 23.2 | % | $ | 56,971 | 18.5 | % | 7,757 | 18.1 | % | |||||||||||||
Consumer Services | 58,927 | 8.5 | % | 5,008 | 5.5 | % | 40,188 | 13.0 | % | 3,580 | 8.3 | % | |||||||||||||||
High Tech Industries | 46,070 | 6.7 | % | 3,225 | 3.6 | % | 14,784 | 4.8 | % | 1,310 | 3.1 | % | |||||||||||||||
Automotive | 39,116 | 5.6 | % | 6,599 | 7.3 | % | 21,133 | 6.8 | % | 3,354 | 7.8 | % | |||||||||||||||
Sovereign and Public Finance | 38,522 | 5.6 | % | 3,408 | 3.8 | % | 29,746 | 9.6 | % | 3,000 | 7.0 | % | |||||||||||||||
Beverage, Food and Tobacco | 33,807 | 4.9 | % | 7,371 | 8.2 | % | 23,521 | 7.6 | % | 5,854 | 13.7 | % | |||||||||||||||
Hotel, Gaming and Leisure | 33,759 | 4.9 | % | 2,254 | 2.5 | % | 6,838 | 2.2 | % | 670 | 1.6 | % | |||||||||||||||
Healthcare and Pharmaceuticals | 31,434 | 4.5 | % | 2,173 | 2.4 | % | 8,125 | 2.6 | % | 681 | 1.6 | % | |||||||||||||||
Cargo Transportation | 30,866 | 4.5 | % | 4,229 | 4.7 | % | 16,885 | 5.5 | % | 2,595 | 6.1 | % | |||||||||||||||
Media: Advertising, Printing and Publishing | 29,825 | 4.3 | % | 1,895 | 2.1 | % | 8,082 | 2.6 | % | 855 | 2.0 | % | |||||||||||||||
Containers, Packaging and Glass | 26,644 | 3.8 | % | 5,326 | 5.9 | % | 7,586 | 2.5 | % | 1,556 | 3.6 | % | |||||||||||||||
Capital Equipment | 26,295 | 3.8 | % | 4,932 | 5.4 | % | 17,010 | 5.5 | % | 2,777 | 6.5 | % | |||||||||||||||
Construction and Building | 19,834 | 2.9 | % | 4,224 | 4.7 | % | 8,596 | 2.8 | % | 2,252 | 5.3 | % | |||||||||||||||
Business Services | 17,794 | 2.6 | % | 1,849 | 2.1 | % | 564 | 0.2 | % | 67 | 0.2 | % | |||||||||||||||
Telecommunications | 16,743 | 2.4 | % | 1,188 | 1.3 | % | 10,579 | 3.4 | % | 788 | 1.8 | % | |||||||||||||||
Wholesale | 14,370 | 2.1 | % | 2,806 | 3.1 | % | 4,277 | 1.4 | % | 741 | 1.7 | % | |||||||||||||||
Durable Consumer Goods | 10,990 | 1.6 | % | 2,485 | 2.8 | % | 1,296 | 0.4 | % | 370 | 0.9 | % | |||||||||||||||
Aerospace and Defense | 10,508 | 1.5 | % | 1,183 | 1.3 | % | 5,184 | 1.7 | % | 700 | 1.6 | % | |||||||||||||||
Grocery | 10,347 | 1.5 | % | 1,260 | 1.4 | % | 1,858 | 0.6 | % | 321 | 0.8 | % | |||||||||||||||
Chemicals, Plastics and Rubber | 9,840 | 1.4 | % | 1,088 | 1.2 | % | 1,879 | 0.6 | % | 245 | 0.6 | % | |||||||||||||||
Metals and Mining | 9,623 | 1.4 | % | 1,413 | 1.6 | % | 1,732 | 0.6 | % | 208 | 0.5 | % | |||||||||||||||
Oil and Gas | 7,737 | 1.1 | % | 368 | 0.4 | % | 5,244 | 1.7 | % | 276 | 0.6 | % | |||||||||||||||
Non-Durable Consumer Goods | 7,667 | 1.1 | % | 1,883 | 2.1 | % | 4,775 | 1.5 | % | 1,320 | 3.1 | % | |||||||||||||||
Banking | 7,202 | 1.0 | % | 596 | 0.7 | % | — | — | % | — | — | % | |||||||||||||||
Other (b) | 14,727 | 2.1 | % | 2,414 | 2.7 | % | 11,942 | 3.9 | % | 1,520 | 3.5 | % | |||||||||||||||
Total (c) | $ | 692,620 | 100.0 | % | 90,120 | 100.0 | % | $ | 308,795 | 100.0 | % | 42,797 | 100.0 | % |
(a) | Represents properties unencumbered by non-recourse mortgage debt. |
(b) | Includes ABR from tenants in the following industries: insurance, electricity, media: broadcasting and subscription, forest products and paper, environmental industries, and consumer transportation. Also includes square footage for any vacant properties. |
(c) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 26 |
Diversification by Geography |
Total Net-Lease Portfolio | Unencumbered Net-Lease Portfolio (a) | ||||||||||||||||||||||||||
Region | ABR | ABR Percent | Square Footage | Sq. ft. Percent | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||||||||||
U.S. | |||||||||||||||||||||||||||
East | |||||||||||||||||||||||||||
New Jersey | $ | 25,969 | 3.8 | % | 1,724 | 2.0 | % | $ | 11,069 | 3.5 | % | 1,025 | 2.4 | % | |||||||||||||
North Carolina | 19,486 | 2.8 | % | 4,518 | 5.0 | % | 10,128 | 3.3 | % | 2,266 | 5.2 | % | |||||||||||||||
Pennsylvania | 18,327 | 2.6 | % | 2,526 | 2.8 | % | 7,320 | 2.4 | % | 1,477 | 3.4 | % | |||||||||||||||
New York | 17,742 | 2.6 | % | 1,178 | 1.3 | % | 758 | 0.2 | % | 66 | 0.2 | % | |||||||||||||||
Massachusetts | 14,786 | 2.1 | % | 1,390 | 1.5 | % | 10,749 | 3.5 | % | 1,163 | 2.7 | % | |||||||||||||||
Virginia | 7,992 | 1.2 | % | 1,093 | 1.2 | % | 2,853 | 0.9 | % | 332 | 0.8 | % | |||||||||||||||
Other (b) | 22,745 | 3.3 | % | 4,703 | 5.2 | % | 4,561 | 1.5 | % | 796 | 1.9 | % | |||||||||||||||
Total East | 127,047 | 18.4 | % | 17,132 | 19.0 | % | 47,438 | 15.3 | % | 7,125 | 16.6 | % | |||||||||||||||
West | |||||||||||||||||||||||||||
California | 57,426 | 8.3 | % | 3,624 | 4.0 | % | 8,891 | 2.9 | % | 1,050 | 2.5 | % | |||||||||||||||
Arizona | 25,916 | 3.8 | % | 2,928 | 3.3 | % | 7,604 | 2.4 | % | 560 | 1.3 | % | |||||||||||||||
Colorado | 10,304 | 1.5 | % | 1,268 | 1.4 | % | 4,474 | 1.4 | % | 444 | 1.0 | % | |||||||||||||||
Utah | 7,198 | 1.0 | % | 960 | 1.1 | % | 2,044 | 0.7 | % | 397 | 0.9 | % | |||||||||||||||
Other (b) | 20,135 | 2.9 | % | 2,297 | 2.5 | % | 8,758 | 2.8 | % | 876 | 2.0 | % | |||||||||||||||
Total West | 120,979 | 17.5 | % | 11,077 | 12.3 | % | 31,771 | 10.2 | % | 3,327 | 7.7 | % | |||||||||||||||
South | |||||||||||||||||||||||||||
Texas | 47,377 | 6.8 | % | 6,811 | 7.6 | % | 19,156 | 6.2 | % | 3,495 | 8.2 | % | |||||||||||||||
Georgia | 24,817 | 3.6 | % | 3,065 | 3.4 | % | 2,669 | 0.9 | % | 331 | 0.8 | % | |||||||||||||||
Florida | 17,977 | 2.6 | % | 1,855 | 2.1 | % | 12,498 | 4.0 | % | 1,472 | 3.4 | % | |||||||||||||||
Tennessee | 13,440 | 1.9 | % | 1,804 | 2.0 | % | 2,188 | 0.7 | % | 558 | 1.3 | % | |||||||||||||||
Other (b) | 8,122 | 1.2 | % | 1,848 | 2.1 | % | 4,844 | 1.6 | % | 1,502 | 3.5 | % | |||||||||||||||
Total South | 111,733 | 16.1 | % | 15,383 | 17.2 | % | 41,355 | 13.4 | % | 7,358 | 17.2 | % | |||||||||||||||
Midwest | |||||||||||||||||||||||||||
Illinois | 26,092 | 3.8 | % | 3,741 | 4.2 | % | 11,366 | 3.7 | % | 1,933 | 4.5 | % | |||||||||||||||
Michigan | 11,662 | 1.7 | % | 1,380 | 1.5 | % | 3,975 | 1.3 | % | 708 | 1.7 | % | |||||||||||||||
Indiana | 9,141 | 1.3 | % | 1,418 | 1.6 | % | 3,147 | 1.0 | % | 433 | 1.0 | % | |||||||||||||||
Ohio | 7,234 | 1.0 | % | 1,647 | 1.8 | % | 3,250 | 1.1 | % | 671 | 1.6 | % | |||||||||||||||
Missouri | 7,003 | 1.0 | % | 1,305 | 1.4 | % | 3,294 | 1.1 | % | 324 | 0.8 | % | |||||||||||||||
Other (b) | 21,956 | 3.2 | % | 3,584 | 4.0 | % | 7,677 | 2.5 | % | 1,102 | 2.6 | % | |||||||||||||||
Total Midwest | 83,088 | 12.0 | % | 13,075 | 14.5 | % | 32,709 | 10.7 | % | 5,171 | 12.2 | % | |||||||||||||||
U.S. Total | 442,847 | 64.0 | % | 56,667 | 63.0 | % | 153,273 | 49.6 | % | 22,981 | 53.7 | % | |||||||||||||||
International | |||||||||||||||||||||||||||
Germany | 58,425 | 8.5 | % | 7,131 | 7.9 | % | 32,483 | 10.6 | % | 3,937 | 9.2 | % | |||||||||||||||
France | 41,649 | 6.0 | % | 7,836 | 8.7 | % | 15,650 | 5.1 | % | 3,182 | 7.4 | % | |||||||||||||||
United Kingdom | 40,510 | 5.8 | % | 2,681 | 2.9 | % | 37,809 | 12.2 | % | 2,356 | 5.6 | % | |||||||||||||||
Spain | 27,200 | 3.9 | % | 2,927 | 3.2 | % | 27,200 | 8.8 | % | 2,927 | 6.8 | % | |||||||||||||||
Finland | 19,301 | 2.8 | % | 1,979 | 2.2 | % | 6,801 | 2.2 | % | 640 | 1.5 | % | |||||||||||||||
Poland | 16,662 | 2.4 | % | 2,189 | 2.4 | % | 1,844 | 0.6 | % | 362 | 0.8 | % | |||||||||||||||
The Netherlands | 14,056 | 2.0 | % | 2,233 | 2.5 | % | 11,095 | 3.6 | % | 1,792 | 4.2 | % | |||||||||||||||
Australia | 10,014 | 1.4 | % | 3,160 | 3.5 | % | 10,014 | 3.2 | % | 3,160 | 7.4 | % | |||||||||||||||
Other (c) | 21,956 | 3.2 | % | 3,317 | 3.7 | % | 12,626 | 4.1 | % | 1,460 | 3.4 | % | |||||||||||||||
International Total | 249,773 | 36.0 | % | 33,453 | 37.0 | % | 155,522 | 50.4 | % | 19,816 | 46.3 | % | |||||||||||||||
Total (d) | $ | 692,620 | 100.0 | % | 90,120 | 100.0 | % | $ | 308,795 | 100.0 | % | 42,797 | 100.0 | % |
Investing for the long runTM | 27 |
(a) | Represents properties unencumbered by non-recourse mortgage debt. |
(b) | Other properties in the East include assets in Connecticut, South Carolina, Kentucky, Maryland, New Hampshire and West Virginia. Other properties in the West include assets in Washington, New Mexico, Nevada, Oregon, Wyoming and Alaska. Other properties in the South include assets in Louisiana, Alabama, Arkansas, Mississippi and Oklahoma. Other properties in the Midwest include assets in Minnesota, Kansas, Wisconsin, Nebraska and Iowa. |
(c) | Includes assets in Norway, Austria, Hungary, Sweden, Belgium, Canada, Mexico, Thailand, Malaysia and Japan. |
(d) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 28 |
Contractual Rent Increases |
Total Net-Lease Portfolio | Unencumbered Net-Lease Portfolio (a) | ||||||||||||||||||||||||||
Rent Adjustment Measure | ABR | ABR Percent | Square Footage | Sq. ft. Percent | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||||||||||
(Uncapped) CPI | $ | 278,848 | 40.3 | % | 36,582 | 40.5 | % | $ | 126,939 | 41.1 | % | 16,327 | 38.1 | % | |||||||||||||
CPI-based | 194,448 | 28.1 | % | 24,201 | 26.9 | % | 87,328 | 28.3 | % | 13,105 | 30.6 | % | |||||||||||||||
Fixed | 183,707 | 26.5 | % | 25,236 | 28.0 | % | 81,128 | 26.3 | % | 11,388 | 26.6 | % | |||||||||||||||
Other | 20,150 | 2.9 | % | 1,248 | 1.4 | % | 4,050 | 1.3 | % | 627 | 1.5 | % | |||||||||||||||
None | 15,467 | 2.2 | % | 2,853 | 3.2 | % | 9,350 | 3.0 | % | 1,350 | 3.2 | % | |||||||||||||||
Total (b) | $ | 692,620 | 100.0 | % | 90,120 | 100.0 | % | $ | 308,795 | 100.0 | % | 42,797 | 100.0 | % |
(a) | Represents properties unencumbered by non-recourse mortgage debt. |
(b) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 29 |
Same Store Analysis |
ABR | Percent | ||||||||||||||
Property Type | As of December 31, 2015 | As of December 31, 2014 | Increase | Increase | |||||||||||
Office | $ | 190,597 | $ | 188,580 | $ | 2,017 | 1.1 | % | |||||||
Industrial | 159,420 | 157,350 | 2,070 | 1.3 | % | ||||||||||
Warehouse | 114,201 | 112,858 | 1,343 | 1.2 | % | ||||||||||
Retail | 76,675 | 76,207 | 468 | 0.6 | % | ||||||||||
Other | 81,924 | 81,411 | 513 | 0.6 | % | ||||||||||
Total | $ | 622,817 | $ | 616,406 | $ | 6,411 | 1.0 | % | |||||||
Rent Adjustment Measure | |||||||||||||||
(Uncapped) CPI | $ | 268,166 | $ | 266,876 | $ | 1,290 | 0.5 | % | |||||||
Fixed | 159,710 | 156,793 | 2,917 | 1.9 | % | ||||||||||
CPI-based | 160,823 | 158,639 | 2,184 | 1.4 | % | ||||||||||
Other | 20,150 | 20,150 | — | — | % | ||||||||||
None | 13,968 | 13,948 | 20 | 0.1 | % | ||||||||||
Total | $ | 622,817 | $ | 616,406 | $ | 6,411 | 1.0 | % | |||||||
Geography | |||||||||||||||
U.S. | $ | 419,078 | $ | 414,269 | $ | 4,809 | 1.2 | % | |||||||
Europe | 186,938 | 185,975 | 963 | 0.5 | % | ||||||||||
Other International | 16,801 | 16,162 | 639 | 4.0 | % | ||||||||||
Total | $ | 622,817 | $ | 616,406 | $ | 6,411 | 1.0 | % | |||||||
Same Store Portfolio Summary | |||||||||||||||
Number of properties | 749 | ||||||||||||||
Square footage (in thousands) | 81,146 |
Investing for the long runTM | 30 |
Leasing Activity |
Lease Renewals and Extensions | |||||||||||||||||||||||
ABR (a) | Expected Tenant Improvements/Leasing Commissions ($’000) | ||||||||||||||||||||||
Property Type | Square Feet | Number of Leases | Prior Lease ($’000s) | New Lease ($'000s) | Releasing Spread | Incremental Lease Term | |||||||||||||||||
Warehouse | 1,060,113 | 2 | $ | 4,913 | $ | 4,147 | (15.6 | )% | $ | 1,000 | 10.2 years | ||||||||||||
Industrial | 1,094,736 | 3 | 5,009 | 4,618 | (7.8 | )% | 1,829 | 10.1 years | |||||||||||||||
Office | — | — | — | — | — | % | — | N/A | |||||||||||||||
Retail | 67,078 | 1 | 1,845 | 1,811 | (1.8 | )% | 250 | 10.2 years | |||||||||||||||
Other | 158,202 | 1 | 1,588 | 1,588 | — | % | — | 10.0 years | |||||||||||||||
Total / Weighted Average (b) | 2,380,129 | 7 | $ | 13,355 | $ | 12,164 | (8.9 | )% | $ | 3,079 | 10.1 years | ||||||||||||
Q4 Summary | |||||||||||||||||||||||
Prior Lease ABR (% of Total Portfolio) | 1.9 | % |
New Leases | ||||||||||||||||
ABR | Tenant Improvements/Leasing Commissions ($’000) | |||||||||||||||
Property Type | Square Feet | Number of Leases | New Lease ($'000s) | New Lease Term | ||||||||||||
Industrial | — | — | $ | — | $ | — | N/A | |||||||||
Office (c) | 47,924 | 2 | 545 | 467 | 13.9 years | |||||||||||
Warehouse | — | — | — | — | N/A | |||||||||||
Retail | — | — | — | — | N/A | |||||||||||
Other | — | — | — | — | N/A | |||||||||||
Total / Weighted Average (d) | 47,924 | 2 | $ | 545 | $ | 467 | 13.9 years |
(a) | New lease amounts are based on in-place rents at time of lease commencement. Does not include any free rent periods. |
(b) | Weighted average refers to the incremental lease term. |
(c) | One of the two office leases is a gross rent lease of $0.8 million ABR and is presented on a net rent basis of $0.5 million ABR. |
(d) | Weighted average refers to the new lease term. |
Investing for the long runTM | 31 |
Lease Expirations – Total Net-Lease Portfolio |
Year of Lease Expiration (a) | Number of Leases Expiring | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||
December 31, 2015 (b) | 4 | $ | 6,350 | 0.9 | % | 269 | 0.3 | % | ||||||||
2016 (c) | 14 | 18,052 | 2.6 | % | 1,870 | 2.1 | % | |||||||||
2017 | 15 | 12,749 | 1.9 | % | 2,420 | 2.7 | % | |||||||||
2018 | 29 | 56,393 | 8.2 | % | 8,106 | 9.0 | % | |||||||||
2019 | 26 | 42,470 | 6.1 | % | 3,990 | 4.4 | % | |||||||||
2020 | 24 | 35,998 | 5.2 | % | 3,548 | 3.9 | % | |||||||||
2021 | 79 | 41,524 | 6.0 | % | 6,682 | 7.4 | % | |||||||||
2022 | 36 | 61,812 | 8.9 | % | 8,443 | 9.4 | % | |||||||||
2023 | 14 | 37,034 | 5.3 | % | 4,882 | 5.4 | % | |||||||||
2024 | 43 | 92,278 | 13.3 | % | 11,689 | 13.0 | % | |||||||||
2025 | 44 | 34,169 | 4.9 | % | 3,645 | 4.0 | % | |||||||||
2026 | 22 | 21,128 | 3.1 | % | 3,118 | 3.5 | % | |||||||||
2027 | 25 | 41,968 | 6.1 | % | 6,277 | 7.0 | % | |||||||||
2028 | 10 | 23,140 | 3.3 | % | 2,987 | 3.3 | % | |||||||||
2029 | 13 | 23,387 | 3.4 | % | 3,534 | 3.9 | % | |||||||||
Thereafter (>2029) | 85 | 144,168 | 20.8 | % | 17,590 | 19.5 | % | |||||||||
Vacant | — | — | — | % | 1,070 | 1.2 | % | |||||||||
Total (d) | 483 | $ | 692,620 | 100.0 | % | 90,120 | 100.0 | % |
(a) | Assumes tenant does not exercise any renewal option. |
(b) | Reflects ABR for leases that expired on December 31, 2015 |
(c) | A month-to-month lease with ABR of $0.1 million is included in 2016 ABR. |
(d) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
Investing for the long runTM | 32 |
Lease Expirations – Unencumbered Net-Lease Portfolio |
Year of Lease Expiration (a) | Number of Leases Expiring | ABR | ABR Percent | Square Footage | Sq. ft. Percent | |||||||||||
December 31, 2015 (b) | — | $ | — | — | % | — | — | % | ||||||||
2016 | 8 | 7,560 | 2.5 | % | 1,012 | 2.3 | % | |||||||||
2017 | 8 | 5,759 | 1.9 | % | 1,162 | 2.7 | % | |||||||||
2018 | 21 | 27,134 | 8.8 | % | 4,759 | 11.1 | % | |||||||||
2019 | 12 | 8,342 | 2.7 | % | 1,533 | 3.6 | % | |||||||||
2020 | 10 | 9,088 | 2.9 | % | 1,415 | 3.3 | % | |||||||||
2021 | 11 | 11,393 | 3.7 | % | 2,015 | 4.7 | % | |||||||||
2022 | 9 | 12,587 | 4.1 | % | 2,340 | 5.5 | % | |||||||||
2023 | 5 | 6,119 | 2.0 | % | 1,359 | 3.2 | % | |||||||||
2024 | 15 | 46,473 | 15.0 | % | 6,122 | 14.3 | % | |||||||||
2025 | 32 | 19,607 | 6.3 | % | 1,524 | 3.6 | % | |||||||||
2026 | 3 | 4,828 | 1.6 | % | 517 | 1.2 | % | |||||||||
2027 | 14 | 18,695 | 6.1 | % | 2,482 | 5.8 | % | |||||||||
2028 | 7 | 16,422 | 5.3 | % | 2,195 | 5.1 | % | |||||||||
2029 | 10 | 19,908 | 6.4 | % | 2,747 | 6.4 | % | |||||||||
Thereafter (>2029) | 67 | 94,880 | 30.7 | % | 11,199 | 26.2 | % | |||||||||
Vacant | — | — | — | % | 416 | 1.0 | % | |||||||||
Total (c) (d) | 232 | $ | 308,795 | 100.0 | % | 42,797 | 100.0 | % |
(a) | Assumes tenant does not exercise any renewal option. |
(b) | Reflects ABR for leases that expired on December 31, 2015 |
(c) | See the Terms and Definitions section in the Appendix for a description of pro rata. |
(d) | Represents properties unencumbered by non-recourse mortgage debt. |
Investing for the long runTM | 33 |
Investing for the long runTM | 34 |
Selected Information – Managed Programs |
Managed Programs | |||||||||||||||||||
CPA®:17 – Global | CPA®:18 – Global | CWI 1 | CWI 2 | CCIF | |||||||||||||||
General | |||||||||||||||||||
Year established | 2007 | 2013 | 2010 | 2015 | 2015 | ||||||||||||||
Total AUM (a) (b) | $ | 5,771,778 | $ | 2,076,379 | $ | 2,666,600 | $ | 442,439 | $ | 88,151 | |||||||||
Portfolio | |||||||||||||||||||
Investment type | Net lease / Diversified REIT | Net lease / Diversified REIT | Lodging REIT | Lodging REIT | BDC | ||||||||||||||
Number of net-leased properties | 377 | 58 | N/A | N/A | N/A | ||||||||||||||
Number of operating properties | 72 | 66 | 34 | 4 | N/A | ||||||||||||||
Number of tenants – net-leased properties (c) | 111 | 96 | N/A | N/A | N/A | ||||||||||||||
Square footage (c) | 40,683 | 9,518 | 6,539 | 870 | N/A | ||||||||||||||
Occupancy (d) | 100.0 | % | 100.0 | % | 76.3 | % | 71.8 | % | N/A | ||||||||||
Acquisitions – fourth quarter | $ | 107,016 | $ | 277,005 | $ | 73,538 | $ | 179,316 | N/A | ||||||||||
Dispositions – fourth quarter | — | — | — | — | N/A | ||||||||||||||
Balance Sheet (Book Value) | |||||||||||||||||||
Total assets | $ | 4,620,110 | $ | 2,138,617 | $ | 2,465,482 | $ | 482,697 | $ | 88,726 | |||||||||
Total debt | 1,894,271 | 1,008,190 | 1,379,422 | 208,700 | 37,038 | ||||||||||||||
Total debt / total assets | 41.0 | % | 47.1 | % | 55.9 | % | 43.2 | % | 41.7 | % | |||||||||
Investor Capital Inflow | |||||||||||||||||||
Gross offering proceeds – fourth quarter (e) | N/A | N/A | N/A | $ | 154,515 | $ | 2,045 | ||||||||||||
Status | Closed | Closed | Closed | Open | Open | ||||||||||||||
Amount raised: | |||||||||||||||||||
Initial offering (e) | $ | 1,537,187 | $ | 1,243,518 | $ | 575,810 | 246,975 | $ | 2,045 | ||||||||||
Follow-on offering (e) | 1,347,280 | N/A | 577,358 | N/A | N/A |
(a) | Represents estimated value of real estate assets plus cash and cash equivalents, less distributions payable for the Managed REITs and fair value of investments plus cash for CCIF. |
(b) | CCIF Total AUM includes $50.0 million of initial investment made by W. P. Carey Inc. and Guggenheim Partners Investment Management. Management fees are not paid on this portion of Total AUM. |
(c) | For CPA®:17 – Global and CPA®:18 – Global, excludes operating properties. |
(d) | Represents occupancy for net-leased properties for CPA®:17 – Global and single-tenant net-leased properties for CPA®:18 – Global. CPA®:18 – Global’s multi-tenant net-leased properties have an occupancy of 93.4% and square footage of 0.4 million. Represents occupancy for hotels owned by CWI 1 and CWI 2 for the year ended December 31, 2015. Occupancy for CPA®:17 – Global's 71 self-storage properties was 90.6% as of December 31, 2015. Occupancy for CPA®:18 – Global's 58 self-storage properties and six multi-family properties was 87.1% and 93.5%, respectively, as of December 31, 2015. CPA®:18 – Global’s operating portfolio also included two student housing developments as of December 31, 2015. |
(e) | Excludes distribution reinvestment plan proceeds. |
Investing for the long runTM | 35 |
Summary of Selected Revenue Sources from Managed Programs |
Managed Programs | |||||||||
CPA®:17 – Global | CPA®:18 – Global | CWI 1 | CWI 2 | CCIF (a) | |||||
Status | Closed | Closed | Closed | Open | Open | ||||
Profits Interests | |||||||||
Special general partnership profits interest (% of Available Cash) (b) (c) | 10.00% | 10.00% | 8.00% (d) | 7.50% (d) | N/A | ||||
Asset Management and Structuring Revenues | |||||||||
Asset management fees (% of average market value) (c) (e) | 0.50% | 0.50% (j) | 0.40% (f) | 0.4125% (g) | N/A | ||||
Acquisition / structuring fees (% of total aggregate cost) (c) (h) | 4.50% (i) | 4.50% (i) (j) | 2.00% (k) | 1.875% (l) | N/A | ||||
Management fee (average of gross assets at the end of the two most recently completed calendar months) | N/A | N/A | N/A | N/A | 2.00% - 1.75% (m) | ||||
Performance-based Incentive Fees | |||||||||
Incentive fee on income | N/A | N/A | N/A | N/A | Variable (n) | ||||
Incentive fee on capital gains | N/A | N/A | N/A | N/A | 20.00% (o) | ||||
Dealer Manager Related Revenues | |||||||||
Selling commissions | We receive selling commissions for the sale of shares in the Managed Programs, which are re-allowed to selected broker dealers. | ||||||||
Dealer manager fees | We receive a dealer manager fee for the sale of shares in the Managed Programs, a portion of which is re-allowed to selected broker dealers. | ||||||||
Distribution and shareholder servicing fees | We receive an annual distribution and shareholder servicing fee in connection with sales of shares of CPA®:18 – Global’s Class C common stock, CWI 2’s Class T common stock and CCIF 2016 T’s common stock, which may be re-allowed to selected broker dealers. |
(a) | CCIF pays us a management fee. CCIF 2016 T and CCIF – I do not pay a separate management fee. |
(b) | Available Cash means cash generated by operating partnership operations and investments, excluding cash from sales and refinancings, after the payment of debt service and other operating expenses, but before distributions to partners. Recorded in Equity in earnings of equity method investments in real estate and the Managed REITs in our consolidated financial statements. |
(c) | Fees are subject to certain regulatory limitations and restrictions, as described in the applicable Managed Programs prospectus. |
(d) | Special general partnership receives 10% of Available Cash; however, 20% of the Available Cash the special general partnership receives from CWI 1 and 25% of the Available Cash the special general partnership receives from CWI 2 is paid to their respective third-party subadvisors. |
(e) | Generally 0.50%; however, asset management fees may vary according to the type of asset as described in the prospectus of each Managed REIT. Under the terms of the respective advisory agreements of the Managed REITs, we may elect to receive cash or shares of CWI 1 and CWI 2’s stock for asset management fees due, while the CPA REITs have an option to pay asset management fees in cash or shares upon our recommendation. Asset management fees are recorded in Asset management revenue in our consolidated financial statements. |
(f) | 20% of CWI 1’s 0.50% asset management fee is paid to an unrelated third-party subadvisor. |
(g) | 25% of CWI 2’s 0.55% asset management fee is paid to an unrelated third-party subadvisor. |
(h) | Recorded in Structuring revenue in our consolidated financial statements. |
(i) | Comprised of an initial acquisition fee (generally 2.50% of the total aggregate cost of net-leased properties) paid when the transaction is completed and a subordinated acquisition fee (generally 2.00% of the total aggregate cost of net-leased properties) paid in annual installments over three years, provided certain performance criterion are met. The acquisition fee for other properties is generally 1.75% of the total aggregate cost. |
(j) | In connection with the acquisitions of multi-family properties on behalf of CPA®:18 - Global, we entered into agreements with third-party advisors for the day-to-day management of the properties for which we pay 0.75% of the acquisition fees and 0.5% of asset management fees paid to us by CPA®:18 - Global. |
(k) | 20% of CWI 1’s 2.50% acquisition fee is paid to an unrelated third-party subadvisor. Applied to the total investment cost and loans originated. A loan refinancing fee of up to 1.0% of the principal amount of a refinanced loan secured by property applies to loan refinancings that meet certain criteria, as described in the prospectus for CWI 1. 20% of the loan refinancing fee is paid to the subadvisor. |
(l) | 25% of CWI 2’s 2.50% acquisition fee is paid to an unrelated third-party subadvisor. Applied to the total investment cost and loans originated. A loan refinancing fee of up to 1.0% of the principal amount of a refinanced loan secured by property applies to loan refinancings that meet certain criteria. As described in the prospectus for CWI 2, 25% of the aforementioned loan refinancing fee is paid to the subadvisor. |
(m) | Management fees are incurred at 2.00% on portion of assets below $1.0 billion; 1.875% on portion of assets between $1.0 billion and $2.0 billion; and 1.75% on portion of assets above $2.0 billion. |
(n) | The incentive fee on income is paid quarterly if earned; it is computed as the sum of (i) 100% of quarterly pre-incentive fee net investment income in excess of 1.875% of average adjusted capital up to a limit of 2.344% of average adjusted capital and (ii) 20% of pre-incentive fee net investment income in excess of 2.344% of average adjusted capital. |
(o) | The incentive fee on capital gains is paid annually if earned; it is equal to 20% of realized capital gains on a cumulative basis from inception, net of (i) all realized capital losses and unrealized depreciation on a cumulative basis from inception and (ii) the aggregate amount, if any, of previously paid incentive fees on capital gains. |
Investing for the long runTM | 36 |
Investment Activity – Managed REITs |
Acquisitions – Net-Leased Properties | Gross Square Footage | ||||||||||||||
Portfolio(s) | Tenant / Lease Guarantor | Property Location(s) | Purchase Price | Closing Date | Property Type(s) | ||||||||||
1Q15 | |||||||||||||||
CPA®:17 – Global | iHeartCommunications, Inc. | San Antonio, TX | $ | 22,170 | Jan-15 | Office | 120,147 | ||||||||
CPA®:17 – Global | FM Polska sp. z o.o. (2 properties) (a) | Mszczonów and Tomaszów Mazowiecki, Poland | 63,849 | Feb-15 | Warehouse | 1,277,184 | |||||||||
CPA®:18 – Global | Rabobank (a) (b) | Eindhoven, Netherlands | 91,134 | Mar-15 | Office | BTS | |||||||||
CPA®:18 – Global | Broadfold (Truffle) (a) (c) | Aberdeen, United Kingdom | 7,552 | Mar-15 | Industrial | 55,247 | |||||||||
1Q15 Total | 184,705 | 1,452,578 | |||||||||||||
2Q15 | |||||||||||||||
CPA®:18 – Global | Republic Services, Inc. (c) | Freetown, MA | 3,999 | Apr-15 | Industrial | 66,000 | |||||||||
CPA®:18 – Global | Intuit Inc. (c) | Plano, TX | 35,455 | Apr-15 | Office | 166,033 | |||||||||
CPA®:18 – Global | Marriott Munich (a) (b) | Munich, Germany | 81,565 | May-15 | Hotel | BTS | |||||||||
CPA®:18 – Global | Core-Mark International, Inc. (c) | Plymouth, MN | 15,822 | May-15 | Industrial | 208,931 | |||||||||
CPA®:18 – Global (90%) | COOP Ost AS (a) (c) | Oslo, Norway | 93,766 | May-15 | Retail | 178,369 | |||||||||
CPA®:18 – Global (94.5%) | First Secretary of State (a) | Cardiff, United Kingdom | 12,517 | Jun-15 | Office | 51,005 | |||||||||
CPA®:17 – Global | Pilkington Automotive Poland (a) (b) | Chmielów, Poland | 11,937 | Jun-15 | Industrial | BTS | |||||||||
CPA®:18 – Global | Melia Hotels International, S.A. (a) (b) | Hamburg, Germany | 31,599 | Jun-15 | Hotel | BTS | |||||||||
CPA®:17 – Global | The Bon-Ton Stores, Inc. (6 properties) | Joliet, IL; Fargo, ND; and Ashwaubenon, Brookfield, Greendale and Wauwatosa, WI | 87,445 | Jun-15 | Retail | 1,002,731 | |||||||||
2Q15 Total | 374,105 | 1,673,069 | |||||||||||||
3Q15 | |||||||||||||||
CPA®:17 – Global | FM Slovenska, s.r.o. (a) | Sered, Slovakia | 22,385 | Jul-15 | Warehouse | 407,859 | |||||||||
CPA®:18 – Global | Acosta, Inc. | Jacksonville, FL | 16,540 | Jul-15 | Office | 88,062 | |||||||||
CPA®:18 – Global | Dutch Governmental Real Estate Department, Dutch Chamber of Commerce, Bureau for Information on Labor and Income and the Information Bureau (a) (c) | Utrecht, Netherlands | 51,763 | Jul-15 | Office | 154,990 | |||||||||
CPA®:18 – Global | Exelon Generation (c) | Warrenville, IL | 34,615 | Sep-15 | Office | 146,745 | |||||||||
3Q15 Total | 125,303 | 797,656 | |||||||||||||
4Q15 | |||||||||||||||
CPA®:18 – Global | Unomedical S.r.o. (a) (c) | Michalovce, Slovakia | 28,924 | Oct-15 | Industrial | 274,516 | |||||||||
CPA®:18 – Global (90%) | Iowa Board of Regents and the University of Iowa (c) | Coralville, IA | 43,451 | Oct-15 | Office | 213,000 | |||||||||
CPA®:17 – Global | FM Ceska s.r.o. (a) | Tuchomerice, Czech Republic | 33,250 | Dec-15 | Industrial | 573,060 | |||||||||
CPA®:17 – Global | Polkomtel S.A.(a) | Warsaw, Poland | 73,766 | Dec-15 | Office | 246,214 | |||||||||
CPA®:18 – Global (95%) | Wyndham Stuttgart (a) | Stuttgart, Germany | 33,604 | Dec-15 | Hotel | 232,043 | |||||||||
CPA®:18 – Global | Arandell Corporation | Menomonee Falls, WI | 23,098 | Dec-15 | Industrial | 550,323 | |||||||||
4Q15 Total | 236,093 | 2,089,156 | |||||||||||||
Year-to-Date Total Acquisitions – Net-Leased Properties | 920,206 | 6,012,459 |
Investing for the long runTM | 37 |
Investment Activity – Managed REITs (continued) |
Acquisitions – Self-Storage | |||||||
Portfolio(s) | Property Location(s) | Purchase Price (c) | Closing Date | ||||
1Q15 | |||||||
CPA®:18 – Global | Naples, FL | 16,458 | Jan-15 | ||||
CPA®:18 – Global | Valrico, FL | 9,746 | Jan-15 | ||||
CPA®:18 – Global | Tallahassee, FL | 7,919 | Feb-15 | ||||
CPA®:18 – Global | Sebastian, FL | 3,168 | Feb-15 | ||||
CPA®:18 – Global | Lady Lake, FL | 6,357 | Feb-15 | ||||
CPA®:18 – Global | Panama City Beach, FL | 4,224 | Mar-15 | ||||
1Q15 Total | 47,872 | ||||||
2Q15 | |||||||
CPA®:18 – Global (2 properties) | Lilburn and Stockbridge, GA | 6,407 | Apr-15 | ||||
CPA®:18 – Global (7 properties) | Hesperia, Highland, Lancaster, Palms and Rialto, CA | 38,375 | Apr-15 | ||||
CPA®:18 – Global | Louisville, KY | 10,642 | Apr-15 | ||||
CPA®:18 – Global | Crystal Lake, IL | 4,223 | May-15 | ||||
CPA®:18 – Global | Las Vegas, NV | 10,340 | May-15 | ||||
CPA®:18 – Global | Vaughan, Canada (a) (b) | 19,234 | May-15 | ||||
CPA®:18 – Global | Panama City Beach, FL | 9,949 | May-15 | ||||
CPA®:18 – Global (2 properties) | Sarasota, FL | 14,627 | Jun-15 | ||||
CPA®:18 – Global | St. Peters, MO | 3,715 | Jun-15 | ||||
2Q15 Total | 117,512 | ||||||
3Q15 | |||||||
CPA®:18 – Global | Leesburg, FL | 3,892 | Jul-15 | ||||
CPA®:18 – Global | Palm Bay, FL | 11,532 | Jul-15 | ||||
CPA®:18 – Global | Houston, TX | 7,470 | Aug-15 | ||||
CPA®:18 – Global | Ithaca, NY | 3,748 | Sep-15 | ||||
CPA®:18 – Global (2 properties) | Las Vegas, NV | 7,609 | Sep-15 | ||||
CPA®:18 – Global | Hudson, FL | 5,232 | Sep-15 | ||||
3Q15 Total | 39,483 | ||||||
4Q15 | |||||||
CPA®:18 – Global | Kissimmee, FL | 8,394 | Oct-15 | ||||
CPA®:18 – Global (7 properties) | Fernandina Beach, FL and El Paso, TX | 39,328 | Oct-15 | ||||
CPA®:18 – Global | Kissimmee, FL | 5,174 | Oct-15 | ||||
CPA®:18 – Global | Ontario, Canada (a) (b) | 14,542 | Oct-15 | ||||
CPA®:18 – Global | Houston, TX | 4,947 | Oct-15 | ||||
CPA®:18 – Global | Houston, TX | 5,301 | Nov-15 | ||||
CPA®:18 – Global | Greensboro, NC | 5,602 | Dec-15 | ||||
CPA®:18 – Global | Portland, OR | 11,250 | Dec-15 | ||||
4Q15 Total | 94,538 | ||||||
Year-to-Date Total Acquisitions – Self-Storage Properties | 299,405 |
Investing for the long runTM | 38 |
Investment Activity – Managed REITs (continued) |
Acquisitions – Hotels | |||||||
Portfolio(s) | Property Location(s) | Purchase Price (d) | Closing Date | ||||
1Q15 | |||||||
CWI 1 | Minneapolis, MN | 69,339 | Feb-15 | ||||
CWI 1 | Pasadena, CA | 157,959 | Mar-15 | ||||
1Q15 Total | 227,298 | ||||||
2Q15 | |||||||
CWI 1 | Atlanta, GA | 60,787 | Apr-15 | ||||
CWI 2 | Nashville, TN | 69,696 | May-15 | ||||
CWI 1 (60%) | Philadelphia, PA | 76,611 | May-15 | ||||
CWI 1 (47.3%); CWI 2 (19.3%) | Key Biscayne, FL | 256,764 | May-15 | ||||
CWI 1 (69.9%) | Fort Lauderdale, FL | 86,376 | Jun-15 | ||||
2Q15 Total | 550,234 | ||||||
3Q15 (N/A) | |||||||
4Q15 | |||||||
CWI 2 | Denver, CO | 179,316 | Nov-15 | ||||
CWI 1 | Dallas, TX | 73,538 | Nov-15 | ||||
4Q15 Total | 252,854 | ||||||
Year-to-Date Total Acquisitions – Hotels | 1,030,386 |
Acquisitions – Multi-Family | |||||||
Portfolio(s) | Property Location(s) | Purchase Price (d) | Closing Date | ||||
1Q15 | |||||||
CPA®:18 – Global (97%) | Durham, NC | 35,077 | Jan-15 | ||||
CPA®:18 – Global (97%) | Fort Myers, FL | 27,820 | Jan-15 | ||||
CPA®:18 – Global (96%) | Reading, United Kingdom (a) (b) | 45,637 | Feb-15 | ||||
1Q15 Total | 108,534 | ||||||
2Q15 | |||||||
CPA®:18 – Global (97%) | San Antonio, TX | 43,485 | Jun-15 | ||||
2Q15 Total | 43,485 | ||||||
3Q15 | |||||||
CPA®:18 – Global (97%) | Fort Walton Beach, FL | 26,360 | Jul-15 | ||||
3Q15 Total | 26,360 | ||||||
4Q15 | |||||||
CPA®:18 – Global (97%) | Portsmouth, United Kingdom (a) (b) | 53,390 | Dec-15 | ||||
4Q15 Total | 53,390 | ||||||
Year-to-Date Total Acquisitions – Multi-Family Properties | 231,769 |
Investing for the long runTM | 39 |
Investment Activity – Managed REITs (continued) |
Acquisitions – Other | ||||||||||
Portfolio(s) | Security Type | Company | Purchase Price | Closing Date | ||||||
1Q15 | ||||||||||
CPA®:17 – Global | Loan Receivable | 1185 Broadway LLC (d) | 30,303 | Jan-15 | ||||||
CPA®:17 – Global | Loan Receivable | 127 West 23rd Manager, LLC (d) | 12,727 | Feb-15 | ||||||
CPA®:17 – Global | Equity Securities | BPS Nevada, LLC | 9,091 | Feb-15 | ||||||
1Q15 Total | 52,121 | |||||||||
2Q15 (N/A) | ||||||||||
3Q15 (N/A) | ||||||||||
4Q15 (N/A) | ||||||||||
Year-to-Date Total Acquisitions – Other | 52,121 | |||||||||
Year-to-Date Total Acquisitions | $ | 2,533,887 |
Dispositions | ||||||||||
Portfolio(s) | Tenant / Lease Guarantor | Property Location(s) | Gross Sale Price | Closing Date | ||||||
1Q15 (N/A) | ||||||||||
2Q15 (N/A) | ||||||||||
3Q15 | ||||||||||
CPA®:18 – Global (5 properties) | Crowne Group, LLC | Logansport and Madison, IN; Fraser and Warren, MI; and Marion, SC | 35,675 | Aug-15 | ||||||
3Q15 Total | 35,675 | |||||||||
4Q15 (N/A) | ||||||||||
Year-to-Date Total Dispositions | $ | 35,675 |
(a) | Amount reflects the applicable exchange rate on the date of acquisition. |
(b) | Acquisition includes a build-to-suit transaction. Purchase price represents total commitment for build-to-suit funding. Gross square footage cannot be determined at this time. |
(c) | Acquisition was deemed to be a business combination and purchase price includes acquisition-related costs and fees, which were expensed. |
(d) | Purchase price includes acquisition-related costs and fees, which were expensed. |
Investing for the long runTM | 40 |
Investing for the long runTM | 41 |
Normalized Pro Rata Cash Net Operating Income (NOI) |
Three Months Ended Dec. 31, 2015 | |||
Consolidated Lease Revenues | |||
Total lease revenues – as reported | $ | 169,476 | |
Less: Consolidated Non-Reimbursable Property Expenses | |||
Non-reimbursable property expenses – as reported | 6,894 | ||
162,582 | |||
Plus: NOI from Operating Properties | |||
Hotels NOI | 1,752 | ||
Self-storage properties NOI | 54 | ||
1,806 | |||
164,388 | |||
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures: | |||
Add: Pro rata share of NOI from equity investments | 4,844 | ||
Less: Pro rata share of NOI attributable to noncontrolling interests | (5,703 | ) | |
(859 | ) | ||
163,529 | |||
Adjustments for Pro Rata Non-Cash Items: | |||
Add: Above- and below-market rent intangible lease amortization | 6,236 | ||
Less: Straight-line rent amortization | (2,775 | ) | |
Add: Other non-cash items | 124 | ||
3,585 | |||
Pro Rata Cash NOI (a) | 167,114 | ||
Adjustment to normalize for intra-period acquisitions and dispositions (b) | 1,993 | ||
Normalized Pro Rata Cash NOI (a) | $ | 169,107 |
(a) | Pro rata cash NOI and normalized pro rata cash NOI are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures and for details on how pro rata cash NOI and normalized pro rata cash NOI are calculated. |
(b) | For properties acquired during the three months ended December 31, 2015, the adjustment modifies our pro rata share of cash NOI for the partial period with an amount estimated to be equivalent to the additional pro rata share of cash NOI necessary to reflect ownership for the full quarter. For properties disposed of during the three months ended December 31, 2015, the adjustment eliminates our pro rata share of cash NOI for the period. |
Investing for the long runTM | 42 |
Reconciliation of Net Income to Adjusted EBITDA – Last Five Quarters |
Three Months Ended | |||||||||||||||||||
Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Dec. 31, 2014 | |||||||||||||||
Net income attributable to W. P. Carey | $ | 51,049 | $ | 21,745 | $ | 63,348 | $ | 36,116 | $ | 32,272 | |||||||||
Adjustments to Derive Consolidated EBITDA | |||||||||||||||||||
Depreciation and amortization (a) | 74,237 | 75,512 | 65,166 | 65,400 | 61,478 | ||||||||||||||
Interest expense (a) | 49,001 | 49,683 | 47,693 | 47,949 | 44,799 | ||||||||||||||
Provision for income taxes (a) | 17,270 | 3,361 | 15,010 | 1,980 | 6,172 | ||||||||||||||
EBITDA (b) | 191,557 | 150,301 | 191,217 | 151,445 | 144,721 | ||||||||||||||
Adjustments to Derive Adjusted EBITDA | |||||||||||||||||||
Adjustments for Non-Cash Items: | |||||||||||||||||||
Allowance for credit losses | 8,748 | — | — | — | — | ||||||||||||||
Impairment charges | 7,194 | 19,438 | 591 | 2,683 | 16,776 | ||||||||||||||
Stock-based compensation expense | 5,562 | 3,966 | 5,089 | 7,009 | 8,095 | ||||||||||||||
Above- and below-market rent intangible and straight-line rent adjustments | 4,270 | 8,940 | 10,150 | 10,813 | 10,350 | ||||||||||||||
Unrealized losses (gains) on hedging activity (c) | 1,189 | (1,523 | ) | (5,347 | ) | 7,425 | 1,293 | ||||||||||||
26,963 | 30,821 | 10,483 | 27,930 | 36,514 | |||||||||||||||
Adjustments for Non-Core Items (d) | |||||||||||||||||||
Merger (income) expenses (e) | (25,002 | ) | 630 | 27 | (645 | ) | 37 | ||||||||||||
Loss (gain) on extinguishment of debt | 7,950 | (2,305 | ) | — | — | — | |||||||||||||
Property acquisition expenses | 4,905 | 4,130 | 1,870 | 6,321 | 3,060 | ||||||||||||||
Gain on sale of real estate, net | (3,507 | ) | (1,779 | ) | (16 | ) | (1,185 | ) | (5,062 | ) | |||||||||
Other (f) (g) | (14,312 | ) | 239 | 509 | (382 | ) | 2,893 | ||||||||||||
(29,966 | ) | 915 | 2,390 | 4,109 | 928 | ||||||||||||||
Adjustments for Pro Rata Ownership | |||||||||||||||||||
Real Estate Joint Ventures: (h) | |||||||||||||||||||
Add: Pro rata share of adjustments for equity investments | 1,418 | 1,866 | 2,478 | 2,001 | 4,369 | ||||||||||||||
Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests | (1,067 | ) | (4,960 | ) | (4,838 | ) | (4,012 | ) | (4,550 | ) | |||||||||
351 | (3,094 | ) | (2,360 | ) | (2,011 | ) | (181 | ) | |||||||||||
Adjustments for Equity Investments in the Managed Programs (i) | |||||||||||||||||||
Add: Distributions received from equity investments in the Managed Programs | 2,524 | 1,909 | 1,754 | 1,580 | 1,447 | ||||||||||||||
Less: Loss (income) from equity investments in the Managed Programs | 1,242 | 711 | (572 | ) | (115 | ) | (333 | ) | |||||||||||
3,766 | 2,620 | 1,182 | 1,465 | 1,114 | |||||||||||||||
Adjusted EBITDA (b) | $ | 192,671 | $ | 181,563 | $ | 202,912 | $ | 182,938 | $ | 183,096 |
(a) | Includes amounts related to discontinued operations. |
(b) | EBITDA and adjusted EBITDA are non-GAAP measures. See the Terms and Definitions section that follows for a description of our non-GAAP measures. |
(c) | Comprised of gains and losses on derivatives and gains and losses on foreign currency hedges. |
(d) | Comprised of items that we do not consider to be part of our core operating business plan or representative of our overall long-term operating performance, based on a number of factors, including the nature of the item and/or the frequency with which it occurs. We believe that these adjustments provide a more representative view of EBITDA from our core operating business and allow for more meaningful comparisons. |
(e) | Amount for the three months ended December 31, 2015 includes a reversal of $25.0 million of reserves for German real estate transfer taxes, of which $7.9 million was previously recorded as merger expenses in connection with the CPA®:15 merger in September 2012 and $17.1 million was previously recorded in connection with the restructuring of a German investment, Hellweg 2, in October 2013. At the time of the restructuring, we owned an equity interest in the Hellweg 2 investment, which we jointly owned with CPA®:16 – Global. In connection with the CPA®:16 merger, we acquired CPA®:16 – Global’s controlling interest in the investment. Therefore, the reversal related to the Hellweg 2 investment has been recorded in Merger, property acquisition and other expenses in the consolidated financial statements for the year ended December 31, 2015, since we now consolidate the Hellweg 2 investment. |
(f) | Other for the three months ended December 31, 2015 includes $15.0 million of lease termination income related to a property classified as held for sale as of December 31, 2015. Other, net for the three months ended December 31, 2014 primarily consists of proceeds from a bankruptcy settlement claim with U.S. Aluminum of Canada, a former CPA®:16 – Global tenant that was acquired as part of the CPA®:16 merger on January 31, 2014, which under GAAP was accounted for in purchase accounting. |
(g) | Effective prospectively on January 1, 2015, we no longer adjust for realized gains or losses on foreign exchange derivatives. Realized gains on derivatives were $0.8 million for the three months ended December 31, 2014. |
Investing for the long runTM | 43 |
(h) | Adjustments to include our pro rata share of depreciation and amortization, interest expense, provision for income taxes, non-cash items and non-core items from joint ventures. |
(i) | Adjustments to include cash distributions received from the Managed Programs in place of our pro rata share of net income from our ownership in the Managed Programs. |
Investing for the long runTM | 44 |
Terms and Definitions |
Investing for the long runTM | 45 |
Investing for the long runTM | 46 |
D!\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"
MM@+! LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N
M [H#QP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$
MX03P!/X%#044%]@8&!A8&)P8W
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M>QRC',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5
M($$@;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EY
MYWI&>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P
M@I*"](-7@[J$'82 A..%1X6KA@Z& T.]\OU;P?J(Q_HEO63'S2@D&.)TE1
M_%UD-RS[U;#S+1/&^FE/^AW-(\_)ZF,YP!J#'^'HXD4L4\44\$L UEV2Y:V;B(+BLL/V!Q^H@^;>*>H_W3VWAEJUHYC/\#U9?R/Q#
M\]75:/:OQG[IZ:::;>NRLP.O>_=>Z]
M[]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7
MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][
M]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7N
MO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]
MU[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO
M>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U
M[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>
M_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[
MKWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_
M=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[K
MWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=
M>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KW
MOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>
MZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWO
MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z
M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW
M7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z]
M[]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7
MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][
M]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7N
MO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]
MU[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO
M>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U
M[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>
M_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[
MKWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_
M=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[K
MWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=
M>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KW
MOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>
MZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWO
MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z
M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[H N^/C!T;\E,#_ >X-@XK
M
9@_\
M#
:#_JTO6/EHNF".G^^T_XZ.E8%-SS
M:W/LZZ4@ZNNU(O87_P!C[]UXQ:>N!4CGZ\>_=.H:#/7)>!8\7^@/O?5':OV]
M>*@ZCIN>/K_A[]7RZ:$>HYZX<+]+W)_Q]^ZM'" >N2@<]^
MZ]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7
M...2:2.&&-Y997$<448+,S,;*JJ+DL2; #DGW[JR(9"%4$DF@ R23Y#K8Q_E
MW_RH(Z#^"=W_ "JV^LM=Z,GLOI?+QADA_7XZS