EX-99.2 3 wpc2024q2supplementalexh992.htm EX-99.2 Document

Exhibit 99.2



W. P. Carey Inc.
Supplemental Information
Second Quarter 2024



exhibit992-financialdocume.jpg



Terms and Definitions

As used in this supplemental package, the terms “W. P. Carey,” “WPC,” “we,” “us” and “our” include W. P. Carey Inc., its consolidated subsidiaries and its predecessors, unless otherwise indicated. Other terms and definitions are as follows:
REITReal estate investment trust
NLOPNet Lease Office Properties
Spin-OffThe spin-off of 59 office properties owned by WPC into NLOP, a separate publicly-traded REIT, which was completed on November 1, 2023
U.S.United States
ABRContractual minimum annualized base rent
SECSecurities and Exchange Commission
ASCAccounting Standards Codification
NAREITNational Association of Real Estate Investment Trusts (an industry trade group)
EUREuro
HellwegHellweg Die Profi-Baumärkte GmbH & Co. KG (one of our tenants)
EURIBOREuro Interbank Offered Rate
SOFRSecured Overnight Financing Rate
SONIASterling Overnight Index Average
TIBORTokyo Interbank Offered Rate

Important Note Regarding Non-GAAP Financial Measures

This supplemental package includes certain “non-GAAP” supplemental measures that are not defined by generally accepted accounting principles (“GAAP”), including funds from operations (“FFO”); adjusted funds from operations (“AFFO”); earnings before interest, taxes, depreciation and amortization (“EBITDA”); adjusted EBITDA; pro rata cash net operating income (“pro rata cash NOI”); normalized pro rata cash NOI; same-store pro rata rental income; cash interest expense; and cash interest expense coverage ratio. FFO is a non-GAAP measure defined by NAREIT. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures are provided within this supplemental package. In addition, refer to the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of these non-GAAP financial measures and other metrics.

Amounts may not sum to totals due to rounding.

Effective January 1, 2024, we no longer separately analyze our business between real estate operations and investment management operations, and instead view the business as one reportable segment. As a result of this change, we have conformed prior period segment information to reflect how we currently view our business.



W. P. Carey Inc.
Supplemental Information – Second Quarter 2024
Table of Contents
Overview
Financial Results
Balance Sheets and Capitalization
Real Estate
Investment Activity
Appendix



W. P. Carey Inc.
Overview – Second Quarter 2024
Summary Metrics
As of or for the three months ended June 30, 2024.
Financial Results
Revenues, including reimbursable costs – consolidated ($000s)$389,672 
Net income attributable to W. P. Carey ($000s)142,895 
Net income attributable to W. P. Carey per diluted share0.65 
Normalized pro rata cash NOI ($000s) (a) (b)
328,680 
Adjusted EBITDA ($000s) (a) (b)
326,773 
AFFO attributable to W. P. Carey ($000s) (a) (b)
257,099 
AFFO attributable to W. P. Carey per diluted share (a) (b)
1.17 
Dividends declared per share – current quarter0.870 
Dividends declared per share – current quarter annualized3.480 
Dividend yield – annualized, based on quarter end share price of $55.056.3 %
Dividend payout ratio – for the six months ended June 30, 2024 (c)
75.1 %
Balance Sheet and Capitalization
Equity market capitalization – based on quarter end share price of $55.05 ($000s)$12,046,694 
Pro rata net debt ($000s) (d)
7,058,297 
Enterprise value ($000s)19,104,991 
Total consolidated debt ($000s) 8,102,448 
Gross assets ($000s) (e)
19,448,136 
Liquidity ($000s) (f)
3,172,116 
Pro rata net debt to enterprise value (b)
36.9 %
Pro rata net debt to adjusted EBITDA (annualized) (a) (b)
5.4x
Total consolidated debt to gross assets41.7 %
Total consolidated secured debt to gross assets2.4 %
Cash interest expense coverage ratio (a) (b)
5.1x
Weighted-average interest rate – for the three months ended June 30, 2024 (b)
3.1 %
Weighted-average interest rate – as of June 30, 2024 (b)
3.3 %
Weighted-average debt maturity (years) (b)
4.4 
Moody's Investors Service – issuer ratingBaa1 (stable)
Standard & Poor's Ratings Services – issuer ratingBBB+ (stable)
Real Estate Portfolio (Pro Rata)
ABR – total portfolio ($000s) (g)
$1,294,521 
ABR – unencumbered portfolio (% / $000s) (g) (h)
94.4% /
$1,222,606 
Number of net-leased properties1,291 
Number of operating properties (i)
95 
Number of tenants – net-leased properties
346 
ABR from top ten tenants as a % of total ABR – net-leased properties19.5 %
ABR from investment grade tenants as a % of total ABR – net-leased properties (j)
23.1 %
Contractual same-store growth (k)
2.9 %
Net-leased properties – square footage (millions)170.1 
Occupancy – net-leased properties98.8 %
Weighted-average lease term (years)12.0 
Investment volume – current quarter ($000s)$293,352 
Dispositions – current quarter ($000s)152,228 
Maximum commitment for capital investments and commitments expected to be completed during 2024 ($000s)37,969 
________
navylogowhitebackground.jpg
Investing for the Long Run® | 1


W. P. Carey Inc.
Overview – Second Quarter 2024

(a)Normalized pro rata cash NOI, adjusted EBITDA, AFFO and cash interest expense coverage ratio are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures and for details on how certain non-GAAP measures are calculated.
(b)Presented on a pro rata basis. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(c)Represents dividends declared per share divided by AFFO per diluted share on a year-to-date basis.
(d)Represents total pro rata debt outstanding less consolidated cash and cash equivalents and cash held at qualified intermediaries. See the Components of Net Asset Value section for information about cash held at qualified intermediaries. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(e)Gross assets represent consolidated total assets before accumulated depreciation on buildings and improvements. Gross assets are net of accumulated amortization on in-place lease intangible assets of $945.3 million and above-market rent intangible assets of $472.4 million.
(f)Represents (i) availability under our Senior Unsecured Credit Facility (net of amounts reserved for standby letters of credit), (ii) consolidated cash and cash equivalents, and (iii) cash held at qualified intermediaries. See the Components of Net Asset Value section for information about cash held at qualified intermediaries.
(g)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of ABR.
(h)Represents ABR from properties unencumbered by non-recourse mortgage debt.
(i)Comprised of 89 self-storage properties, four hotels and two student housing properties.
(j)Percentage of portfolio is based on ABR, as of June 30, 2024. Includes tenants or guarantors with investment grade ratings (16.8%) and subsidiaries of non-guarantor parent companies with investment grade ratings (6.3%). Investment grade refers to an entity with a rating of BBB- or higher from Standard & Poor’s Ratings Services or Baa3 or higher from Moody’s Investors Service. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of ABR.
(k)See the Same-Store Analysis section for a description of contractual same-store growth.
navylogowhitebackground.jpg
Investing for the Long Run® | 2


W. P. Carey Inc.
Overview – Second Quarter 2024
Components of Net Asset Value
Dollars in thousands.
Normalized Pro Rata Cash NOI (a) (b)
Three Months Ended Jun. 30, 2024
Net lease properties$306,850 
Self-storage and other operating properties (c)
21,830 
Total normalized pro rata cash NOI (a) (b)
$328,680 
Balance Sheet – Selected Information (Consolidated Unless Otherwise Stated)As of Jun. 30, 2024
Assets
Book value of real estate excluded from normalized pro rata cash NOI (d)
$260,883 
Cash and cash equivalents1,085,967 
Las Vegas retail complex construction loan (e)
239,848 
Other secured loans receivable, net15,000 
Other assets, net:
Investment in shares of Lineage (a cold storage REIT) (f)
$404,921 
Straight-line rent adjustments339,530 
Cash held at qualified intermediaries (g)
106,935 
Deferred charges75,529 
Taxes receivable67,945 
Non-rent tenant and other receivables53,170 
Office lease right-of-use assets, net53,046 
Restricted cash, including escrow (excludes cash held at qualified intermediaries)36,768 
Prepaid expenses26,998 
Deferred income taxes18,677 
Securities and derivatives17,623 
Leasehold improvements, furniture and fixtures13,097 
Rent receivables (h)
2,440 
Due from affiliates1,108 
Other43,435 
Total other assets, net$1,261,222 
Liabilities
Total pro rata debt outstanding (b) (i)
$8,251,199 
Dividends payable194,515 
Deferred income taxes155,716 
Accounts payable, accrued expenses and other liabilities:
Accounts payable and accrued expenses$158,381 
Operating lease liabilities137,394 
Prepaid and deferred rents112,656 
Accrued taxes payable49,488 
Tenant security deposits45,072 
Other45,406 
Total accounts payable, accrued expenses and other liabilities$548,397 
________
(a)Normalized pro rata cash NOI is a non-GAAP measure. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures and for details on how they are calculated.
(b)Presented on a pro rata basis. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(c)Other operating properties include four hotels and two student housing properties.
(d)Represents the value of real estate not included in normalized pro rata cash NOI, such as vacant assets, in-progress build-to-suit properties, real estate under construction for certain expansion projects at existing properties and a common equity interest in the Harmon Retail Corner in Las Vegas.
(e)Represents a construction loan for a retail complex in Las Vegas, Nevada, which is included in Equity method investments (as an equity method investment in real estate) on our consolidated balance sheets. See the Investment Activity – Investment Volume section for additional information about this investment.
(f)Our investment in 5,541,478 shares of Lineage is valued on the balance sheet net of an estimated sponsor promote. The valuation was determined based on the last private capital raising round in December 2022. Going forward, the investment in Lineage will be valued using the closing share price at the end of each quarter, net of the estimated promote.
navylogowhitebackground.jpg
Investing for the Long Run® | 3


W. P. Carey Inc.
Overview – Second Quarter 2024

(g)Comprised of proceeds from certain dispositions that have been designated for future 1031 exchange transactions.
(h)Comprised of rent receivables that were substantially collected as of the date of this report.
(i)Excludes unamortized discount, net totaling $35.7 million and unamortized deferred financing costs totaling $28.7 million as of June 30, 2024.
navylogowhitebackground.jpg
Investing for the Long Run® | 4




W. P. Carey Inc.
Financial Results
Second Quarter 2024



financialdocumentcoverslid.jpg
navylogowhitebackground.jpg
Investing for the Long Run® | 5


W. P. Carey Inc.
Financial Results – Second Quarter 2024
Consolidated Statements of Income – Last Five Quarters
In thousands, except share and per share amounts.
Three Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023
Revenues
Real Estate:
Lease revenues$324,104 $322,251 $336,757 $369,159 $369,124 
Income from finance leases and loans receivable14,961 25,793 31,532 27,575 27,311 
Operating property revenues38,715 36,643 39,477 49,218 50,676 
Other lease-related income9,149 2,155 2,610 2,310 5,040 
386,929 386,842 410,376 448,262 452,151 
Investment Management:
Asset management revenue (a)
1,686 1,893 1,348 194 303 
Other advisory income and reimbursements (b)
1,057 1,063 713 97 124 
2,743 2,956 2,061 291 427 
389,672 389,798 412,437 448,553 452,578 
Operating Expenses
Depreciation and amortization137,481 118,768 129,484 144,771 143,548 
General and administrative24,168 27,868 21,579 23,355 24,912 
Operating property expenses18,565 17,950 20,403 26,570 26,919 
Impairment charges — real estate (c)
15,752 — 71,238 15,173 — 
Reimbursable tenant costs14,004 12,973 18,942 20,498 20,523 
Property expenses, excluding reimbursable tenant costs13,931 12,173 13,287 13,021 5,371 
Stock-based compensation expense8,903 8,856 8,693 9,050 8,995 
Merger and other expenses (d)
206 4,452 (641)4,152 1,419 
233,010 203,040 282,985 256,590 231,687 
Other Income and Expenses
Interest expense(65,307)(68,651)(72,194)(76,974)(75,488)
Gain on sale of real estate, net (e)
39,363 15,445 134,026 2,401 1,808 
Non-operating income (f)
9,215 15,505 7,445 4,862 4,509 
Earnings from equity method investments6,636 4,864 5,006 4,978 4,355 
Other gains and (losses) (g)
2,504 13,839 (45,777)2,859 (1,366)
(7,589)(18,998)28,506 (61,874)(66,182)
Income before income taxes149,073 167,760 157,958 130,089 154,709 
Provision for income taxes(6,219)(8,674)(13,714)(5,090)(10,129)
Net Income142,854 159,086 144,244 124,999 144,580 
Net loss attributable to noncontrolling interests41 137 50 41 40 
Net Income Attributable to W. P. Carey$142,895 $159,223 $144,294 $125,040 $144,620 
Basic Earnings Per Share$0.65 $0.72 $0.66 $0.58 $0.67 
Diluted Earnings Per Share$0.65 $0.72 $0.66 $0.58 $0.67 
Weighted-Average Shares Outstanding
Basic220,195,910 220,031,597 219,277,446 215,097,114 215,075,114 
Diluted220,214,118 220,129,870 219,469,641 215,252,969 215,184,485 
Dividends Declared Per Share$0.870 $0.865 $0.860 $1.071 $1.069 
________
(a)Amount for the three months ended June 30, 2024 is comprised of $1.6 million from NLOP and less than $0.1 million from CESH.
(b)Amount for the three months ended June 30, 2024 is comprised of (i) $1.0 million of administrative reimbursement for our management of NLOP and (ii) less than $0.1 million of reimbursable costs from CESH.
(c)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
(d)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
(e)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(f)Amount for the three months ended June 30, 2024 is comprised of interest income on deposits of $5.9 million and realized gains on foreign currency exchange derivatives of $3.3 million.
(g)Amount for the three months ended June 30, 2024 is primarily comprised of net gains on foreign currency exchange rate movements of $1.4 million and a release of a non-cash allowance for credit losses of $1.1 million.
navylogowhitebackground.jpg
Investing for the Long Run® | 6


W. P. Carey Inc.
Financial Results – Second Quarter 2024
FFO and AFFO, Consolidated – Last Five Quarters
In thousands, except share and per share amounts.
Three Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023
Net income attributable to W. P. Carey$142,895 $159,223 $144,294 $125,040 $144,620 
Adjustments:
Depreciation and amortization of real property136,840 118,113 128,839 144,111 142,932 
Gain on sale of real estate, net (a)
(39,363)(15,445)(134,026)(2,401)(1,808)
Impairment charges — real estate (b)
15,752 — 71,238 15,173 — 
Proportionate share of adjustments to earnings from equity method investments (c)
3,015 2,949 2,942 2,950 2,883 
Proportionate share of adjustments for noncontrolling interests (d)
(101)(103)(133)34 (268)
Total adjustments116,143 105,514 68,860 159,867 143,739 
FFO (as defined by NAREIT) Attributable to W. P. Carey (e)
259,038 264,737 213,154 284,907 288,359 
Adjustments:
Straight-line and other leasing and financing adjustments(15,310)(19,553)(19,071)(18,662)(19,086)
Stock-based compensation 8,903 8,856 8,693 9,050 8,995 
Above- and below-market rent intangible lease amortization, net
5,766 4,068 6,644 7,835 8,824 
Amortization of deferred financing costs4,555 4,588 4,895 4,805 5,904 
Other (gains) and losses (f)
(2,504)(13,839)45,777 (2,859)1,366 
Tax (benefit) expense – deferred and other(1,392)(1,373)2,507 (4,349)(2,723)
Other amortization and non-cash items580 579 152 584 527 
Merger and other expenses (g)
206 4,452 (641)4,152 1,419 
Proportionate share of adjustments to earnings from equity method investments (c)
(2,646)(519)(663)(691)(255)
Proportionate share of adjustments for noncontrolling interests (d)
(97)(104)(97)(380)(24)
Total adjustments(1,939)(12,845)48,196 (515)4,947 
AFFO Attributable to W. P. Carey (e)
$257,099 $251,892 $261,350 $284,392 $293,306 
Summary
FFO (as defined by NAREIT) attributable to W. P. Carey (e)
$259,038 $264,737 $213,154 $284,907 $288,359 
FFO (as defined by NAREIT) attributable to W. P. Carey per diluted share (e)
$1.18 $1.20 $0.97 $1.32 $1.34 
AFFO attributable to W. P. Carey (e)
$257,099 $251,892 $261,350 $284,392 $293,306 
AFFO attributable to W. P. Carey per diluted share (e)
$1.17 $1.14 $1.19 $1.32 $1.36 
Diluted weighted-average shares outstanding220,214,118 220,129,870 219,469,641 215,252,969 215,184,485 
________
(a)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(b)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
(c)Equity income, including amounts that are not typically recognized for FFO and AFFO, is recognized within Earnings from equity method investments on the consolidated statements of income. This represents adjustments to equity income to reflect FFO and AFFO on a pro rata basis.
(d)Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis.
(e)FFO and AFFO are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures.
(f)Amount for the three months ended June 30, 2024 is primarily comprised of net gains on foreign currency exchange rate movements of $1.4 million and a release of a non-cash allowance for credit losses of $1.1 million.
(g)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
navylogowhitebackground.jpg
Investing for the Long Run® | 7


W. P. Carey Inc.
Financial Results – Second Quarter 2024
Elements of Pro Rata Statement of Income and AFFO Adjustments
In thousands. For the three months ended June 30, 2024.

We believe that the table below is useful for investors to help them better understand our business by illustrating the impact of each of our AFFO adjustments on our GAAP statement of income line items. This presentation is not an alternative to the GAAP statement of income, nor is AFFO an alternative to net income as determined by GAAP.
Equity Method Investments (a)
Noncontrolling Interests (b)
AFFO Adjustments
Revenues
Real Estate:
Lease revenues
$3,801 $(247)$(11,116)
(c)
Income from finance leases and loans receivable— — 503 
Operating property revenues:
Self-storage revenues2,450 — — 
Hotel revenues— — — 
Student housing revenues— — — 
Other lease-related income— — — 

Investment Management:
Asset management revenue— — — 
Other advisory income and reimbursements— — — 
Operating Expenses
Depreciation and amortization2,861 (101)(139,698)
(d)
General and administrative— — — 
Operating property expenses:
Self-storage expenses799 — (29)
Hotel expenses— — — 
Student housing expenses— — — 
Impairment charges — real estate— — (15,752)
(e)
Reimbursable tenant costs
229 (44)— 

Property expenses, excluding reimbursable tenant costs
155 (16)(450)
(e)
Stock-based compensation expense
— — (8,903)
(e)
Merger and other expenses — — (206)

Other Income and Expenses
Interest expense(935)68 4,607 
(f)
Gain on sale of real estate, net— — (39,363)

Non-operating income12 (2)— 
Earnings from equity method investments:
Income related to joint ventures(1,533)— (1,252)
(g)
Other gains and (losses)14 97 (2,615)
(h)
Provision for income taxes235 (9)(1,598)
(i)
Net loss attributable to noncontrolling interests— (68)— 
________
(a)Represents the break-out by line item of amounts recorded in Earnings from equity method investments.
(b)Represents the break-out by line item of amounts recorded in Net income attributable to noncontrolling interests.
(c)Represents the reversal of amortization of above- or below-market lease intangibles of $5.7 million and the elimination of non-cash amounts related to straight-line rent and other of $16.8 million.
(d)Adjustment is a non-cash adjustment excluding corporate depreciation and amortization.
(e)Adjustment to exclude a non-cash item.
(f)Represents the elimination of non-cash components of interest expense, such as deferred financing costs, debt premiums and discounts.
(g)Adjustments to include our pro rata share of AFFO adjustments from equity method investments.
(h)Represents eliminations of gains (losses) related to the extinguishment of debt, unrealized gains (losses) on foreign currency exchange rate movements, gains (losses) on marketable securities, non-cash allowance for credit losses on loans receivable and finance leases, and other items.
(i)Primarily represents the elimination of deferred taxes.
navylogowhitebackground.jpg
Investing for the Long Run® | 8


W. P. Carey Inc.
Financial Results – Second Quarter 2024
Capital Expenditures
In thousands. For the three months ended June 30, 2024.
Turnover Costs (a)
Tenant improvements$2,363 
Leasing costs4,389 
Total Tenant Improvements and Leasing Costs6,752 
Property improvements — net-lease properties7,640 
Property improvements — operating properties46 
Total Turnover Costs$14,438 
Maintenance Capital Expenditures
Net-lease properties$1,627 
Operating properties1,711 
Total Maintenance Capital Expenditures$3,338 
________
(a)Turnover costs include the estimated landlord obligations in connection with the signing of a lease and exclude costs related to a first generation lease (for example, redevelopments and other capital commitments), which are included in the Investment Activity – Capital Investments and Commitments section.
navylogowhitebackground.jpg
Investing for the Long Run® | 9




W. P. Carey Inc.
Balance Sheets and Capitalization
Second Quarter 2024



financialdocumentcoverslid.jpg
navylogowhitebackground.jpg
Investing for the Long Run® | 10


W. P. Carey Inc.
Balance Sheets and Capitalization – Second Quarter 2024
Consolidated Balance Sheets
In thousands, except share and per share amounts.
June 30, 2024December 31, 2023
Assets
Investments in real estate:
Land, buildings and improvements — net lease and other$12,341,979 $12,095,458 
Land, buildings and improvements — operating properties1,238,340 1,256,249 
Net investments in finance leases and loans receivable667,667 1,514,923 
In-place lease intangible assets and other
2,256,793 2,308,853 
Above-market rent intangible assets
676,666 706,773 
Investments in real estate17,181,445 17,882,256 
Accumulated depreciation and amortization (a)
(3,096,516)(3,005,479)
Assets held for sale, net7,743 37,122 
Net investments in real estate14,092,672 14,913,899 
Equity method investments356,220 354,261 
Cash and cash equivalents1,085,967 633,860 
Other assets, net1,261,222 1,096,474 
Goodwill973,204 978,289 
Total assets$17,769,285 $17,976,783 
Liabilities and Equity
Debt:
Senior unsecured notes, net$6,519,887 $6,035,686 
Unsecured term loans, net1,100,356 1,125,564 
Unsecured revolving credit facility15,005 403,785 
Non-recourse mortgages, net467,200 579,147 
Debt, net8,102,448 8,144,182 
Accounts payable, accrued expenses and other liabilities548,397 615,750 
Below-market rent and other intangible liabilities, net
128,710 136,872 
Deferred income taxes155,716 180,650 
Dividends payable194,515 192,332 
Total liabilities9,129,786 9,269,786 
Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued
— — 
Common stock, $0.001 par value, 450,000,000 shares authorized; 218,831,869 and 218,671,874 shares, respectively, issued and outstanding
219 219 
Additional paid-in capital11,782,157 11,784,461 
Distributions in excess of accumulated earnings(2,975,236)(2,891,424)
Deferred compensation obligation78,379 62,046 
Accumulated other comprehensive loss(252,640)(254,867)
Total stockholders' equity8,632,879 8,700,435 
Noncontrolling interests6,620 6,562 
Total equity8,639,499 8,706,997 
Total liabilities and equity$17,769,285 $17,976,783 
________
(a)Includes $1.7 billion and $1.6 billion of accumulated depreciation on buildings and improvements as of June 30, 2024 and December 31, 2023, respectively, and $1.4 billion of accumulated amortization on lease intangibles as of both June 30, 2024 and December 31, 2023.
navylogowhitebackground.jpg
Investing for the Long Run® | 11


W. P. Carey Inc.
Balance Sheets and Capitalization – Second Quarter 2024
Capitalization
In thousands, except share and per share amounts. As of June 30, 2024.
DescriptionSharesShare PriceMarket Value
Equity
Common equity218,831,869 $55.05 $12,046,694 
Preferred equity— 
Total Equity Market Capitalization12,046,694 
Outstanding Balance (a)
Pro Rata Debt
Non-recourse mortgages555,778 
Unsecured term loans (due February 14, 2028)571,653 
Unsecured term loans (due April 24, 2026)535,250 
Unsecured revolving credit facility (due February 14, 2029)15,005 
Senior unsecured notes:
Due July 19, 2024 (EUR) (b)
535,250 
Due February 1, 2025 (USD)450,000 
Due April 9, 2026 (EUR)535,250 
Due October 1, 2026 (USD)350,000 
Due April 15, 2027 (EUR)535,250 
Due April 15, 2028 (EUR)535,250 
Due July 15, 2029 (USD)325,000 
Due September 28, 2029 (EUR)160,575 
Due June 1, 2030 (EUR)562,013 
Due February 1, 2031 (USD)500,000 
Due February 1, 2032 (USD)350,000 
Due July 23, 2032 (EUR)695,825 
Due September 28, 2032 (EUR)214,100 
Due April 1, 2033 (USD)425,000 
Due June 30, 2034 (USD)400,000 
Total Pro Rata Debt8,251,199 
Total Capitalization$20,297,893 
________
(a)Excludes unamortized discount, net totaling $35.7 million and unamortized deferred financing costs totaling $28.7 million as of June 30, 2024.
(b)In July 2024, we repaid our €500 million of 2.25% senior notes due 2024 at maturity.
navylogowhitebackground.jpg
Investing for the Long Run® | 12


W. P. Carey Inc.
Balance Sheets and Capitalization – Second Quarter 2024
Debt Overview
Dollars in thousands. Pro rata. As of June 30, 2024.
USD-DenominatedEUR-Denominated
Other Currencies (a)
Total
Outstanding Balance
Out-standing Balance
(in USD)
Weigh-ted
Avg. Interest
Rate
Out-standing Balance
(in USD)
Weigh-ted
Avg. Interest
Rate
Out-standing Balance
(in USD)
Weigh-ted
Avg. Interest
Rate
Amount
(in USD)
% of TotalWeigh-ted
Avg. Interest
Rate
Weigh-ted
Avg. Maturity (Years)
Non-Recourse Debt (b) (c)
Fixed (d)
$343,026 4.6 %$105,054 4.2 %$46,125 4.2 %$494,205 6.0 %4.5 %1.6 
Floating— — %61,573 5.5 %— — %61,573 0.7 %5.5 %1.4 
Total Pro Rata Non-Recourse Debt
343,026 4.6 %166,627 4.7 %46,125 4.2 %555,778 6.7 %4.6 %1.6 
Recourse Debt (b) (c)
Fixed – Senior unsecured notes:
Due July 19, 2024 (e)
— — %535,250 2.3 %— — %535,250 6.5 %2.3 %0.1 
Due February 1, 2025450,000 4.0 %— — %— — %450,000 5.5 %4.0 %0.6 
Due April 9, 2026— — %535,250 2.3 %— — %535,250 6.5 %2.3 %1.8 
Due October 1, 2026350,000 4.3 %— — %— — %350,000 4.2 %4.3 %2.3 
Due April 15, 2027— — %535,250 2.1 %— — %535,250 6.5 %2.1 %2.8 
Due April 15, 2028— — %535,250 1.4 %— — %535,250 6.5 %1.4 %3.8 
Due July 15, 2029325,000 3.9 %— — %— — %325,000 3.9 %3.9 %5.0 
Due September 28, 2029— — %160,575 3.4 %— — %160,575 1.9 %3.4 %5.2 
Due June 1, 2030— — %562,013 1.0 %— — %562,013 6.8 %1.0 %5.9 
Due February 1, 2031500,000 2.4 %— — %— — %500,000 6.1 %2.4 %6.6 
Due February 1, 2032350,000 2.5 %— — %— — %350,000 4.2 %2.5 %7.6 
Due July 23, 2032— — %695,825 4.3 %— — %695,825 8.4 %4.3 %8.1 
Due September 28, 2032— — %214,100 3.7 %— — %214,100 2.6 %3.7 %8.3 
Due April 1, 2033425,000 2.3 %— — %— — %425,000 5.2 %2.3 %8.8 
Due June 30, 2034400,000 5.4 %— — %— — %400,000 4.9 %5.4 %10.0 
Total Senior Unsecured Notes
2,800,000 3.5 %3,773,513 2.4 %  %6,573,513 79.7 %2.9 %4.9 
Swapped to Fixed:
Unsecured term loans (due April 24, 2026) (f)
— — %535,250 4.3 %— — %535,250 6.5 %4.3 %1.8 
Floating:
Unsecured term loans (due February 14, 2028) (g)
— — %230,158 4.6 %341,495 6.1 %571,653 6.9 %5.5 %3.6 
Unsecured revolving credit facility (due February 14, 2029) (h)
— — %— — %15,005 1.1 %15,005 0.2 %1.1 %4.6 
Total Recourse Debt2,800,000 3.5 %4,538,921 2.7 %356,500 5.8 %7,695,421 93.3 %3.2 %4.6 
Total Pro Rata Debt Outstanding
$3,143,026 3.6 %$4,705,548 2.8 %$402,625 5.7 %$8,251,199 100.0 %3.3 %4.4 
________
(a)Other currencies include debt denominated in British pound sterling, Norwegian krone and Japanese yen.
(b)Debt data is presented on a pro rata basis as of June 30, 2024. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(c)Excludes unamortized discount, net totaling $35.7 million and unamortized deferred financing costs totaling $28.7 million as of June 30, 2024.
(d)Includes $102.8 million of non-recourse mortgage debt which is swapped to fixed-rate through mortgage maturity.
(e)In July 2024, we repaid our €500 million of 2.25% senior notes due 2024 at maturity.
(f)Interest rate swap expiration date is December 31, 2024.
(g)We incurred interest at SONIA or EURIBOR, plus 0.85% for both base rates, on our Unsecured term loans.
(h)We incurred interest on our Unsecured revolving credit facility at TIBOR plus 0.775%. TIBOR has a floor of 0.00% under the terms of our credit agreement. Availability under our Unsecured revolving credit facility (net of amounts reserved for standby letters of credit) was approximately $2.0 billion as of June 30, 2024.
navylogowhitebackground.jpg
Investing for the Long Run® | 13


W. P. Carey Inc.
Balance Sheets and Capitalization – Second Quarter 2024
Debt Maturity
Dollars in thousands. Pro rata. As of June 30, 2024.
Real EstateDebt
Number of Properties (a)
Weighted-Average Interest Rate
Total Outstanding Balance (b) (c)
% of Total Outstanding Balance
Year of Maturity
ABR (a)
Balloon
Non-Recourse Debt
Remaining 202425 $11,914 3.6 %$61,010 $61,750 0.7 %
202538 22,274 4.5 %240,155 246,975 3.0 %
202636 25,774 5.1 %149,671 163,853 2.0 %
2027— 4.3 %21,450 21,450 0.3 %
20289,433 5.1 %43,306 55,621 0.7 %
20311,096 6.0 %— 2,522 — %
20331,424 5.6 %1,671 3,607 — %
2034— — — %— — — %
Total Pro Rata Non-Recourse Debt
105 $71,915 4.6 %$517,263 555,778 6.7 %
Recourse Debt
Fixed – Senior unsecured notes:
Due July 19, 2024 (EUR) (d)
2.3 %535,250 6.5 %
Due February 1, 2025 (USD)4.0 %450,000 5.5 %
Due April 9, 2026 (EUR)2.3 %535,250 6.5 %
Due October 1, 2026 (USD)4.3 %350,000 4.2 %
Due April 15, 2027 (EUR)2.1 %535,250 6.5 %
Due April 15, 2028 (EUR)1.4 %535,250 6.5 %
Due July 15, 2029 (USD)3.9 %325,000 3.9 %
Due September 28, 2029 (EUR)3.4 %160,575 1.9 %
Due June 1, 2030 (EUR)1.0 %562,013 6.8 %
Due February 1, 2031 (USD)2.4 %500,000 6.1 %
Due February 1, 2032 (USD)2.5 %350,000 4.2 %
Due July 23, 2032 (EUR)4.3 %695,825 8.4 %
Due September 28, 2032 (EUR)3.7 %214,100 2.6 %
Due April 1, 2033 (USD)2.3 %425,000 5.2 %
Due June 30, 2034 (USD)5.4 %400,000 4.9 %
Total Senior Unsecured Notes2.9 %6,573,513 79.7 %
Swapped to Fixed:
Unsecured term loans (due April 24, 2026) (e)
4.3 %535,250 6.5 %
Floating:
Unsecured term loans (due February 14, 2028) (f)
5.5 %571,653 6.9 %
Unsecured revolving credit facility (due February 14, 2029) (g)
1.1 %15,005 0.2 %
Total Recourse Debt3.2 %7,695,421 93.3 %
Total Pro Rata Debt Outstanding3.3 %$8,251,199 100.0 %
________
(a)Represents the number of properties and ABR associated with the debt that is maturing in each respective year.
(b)Debt maturity data is presented on a pro rata basis as of June 30, 2024. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata. Total outstanding balance includes balloon payments and scheduled amortization for our non-recourse debt.
(c)Excludes unamortized discount, net totaling $35.7 million and unamortized deferred financing costs totaling $28.7 million as of June 30, 2024.
(d)In July 2024, we repaid our €500 million of 2.25% senior notes due 2024 at maturity.
(e)Interest rate swap expiration date is December 31, 2024.
(f)We incurred interest at SONIA or EURIBOR, plus 0.85% for both base rates, on our Unsecured term loans.
(g)We incurred interest on our Unsecured revolving credit facility at TIBOR plus 0.775%. TIBOR has a floor of 0.00% under the terms of our credit agreement. Availability under our Unsecured revolving credit facility (net of amounts reserved for standby letters of credit) was approximately $2.0 billion as of June 30, 2024.
navylogowhitebackground.jpg
Investing for the Long Run® | 14


W. P. Carey Inc.
Balance Sheets and Capitalization – Second Quarter 2024
Senior Unsecured Notes
As of June 30, 2024.

Ratings
IssuerSenior Unsecured Notes
Ratings AgencyRatingOutlookRating
Moody'sBaa1StableBaa1
Standard & Poor’sBBB+StableBBB+

Senior Unsecured Note Covenants

The following is a summary of the key financial covenants for the Senior Unsecured Notes, along with our estimated calculations of our compliance with those covenants at the end of the period presented. These ratios are not measures of our liquidity or performance and serve only to demonstrate our ability to incur additional debt, as permitted by the covenants for the Senior Unsecured Notes.
CovenantMetricRequired As of
Jun. 30, 2024
Limitation on the incurrence of debt"Total Debt" /
"Total Assets"
≤ 60%41.4%
Limitation on the incurrence of secured debt"Secured Debt" /
"Total Assets"
≤ 40%2.4%
Limitation on the incurrence of debt based on consolidated EBITDA to annual debt service charge
"Consolidated EBITDA" /
"Annual Debt Service Charge"
≥ 1.5x4.4x
Maintenance of unencumbered asset value"Unencumbered Assets" / "Total Unsecured Debt"≥ 150%230.6%

navylogowhitebackground.jpg
Investing for the Long Run® | 15




W. P. Carey Inc.
Real Estate
Second Quarter 2024



financialdocumentcoverslid.jpg
navylogowhitebackground.jpg
Investing for the Long Run® | 16


W. P. Carey Inc.
Real Estate Second Quarter 2024
Investment Activity – Investment Volume
Dollars in thousands. Pro rata. For the six months ended June 30, 2024.
Property Type(s)Closing Date / Asset Completion DateGross Investment AmountInvestment Type
Lease Term (Years) (a)
Gross Square Footage
Tenant / Lease GuarantorProperty Location(s)
1Q24
WM Morrison Supermarkets PLC (2 properties) (b)
Doncaster, United KingdomRetail Jan-24$30,055 Acquisition14 93,007 
Fedrigoni S.p.A (5 properties) (b)
Various, ItalyIndustrial, Warehouse Jan-24148,131 Sale-leaseback20 1,739,312 
Hexagon Composites ASASalisbury, NC Industrial Mar-2413,800 Expansion15 125,549 
Metra S.p.A (5 properties) (b) (c)
Various, Italy (4 properties) and Laval, Canada (1 property)Industrial, WarehouseMar-2486,494 Sale-leaseback25 1,081,900 
1Q24 Total278,480 21 3,039,768 
2Q24
Danske Fragtmaend Ejendomme A/S (b)
Fredericia, DenmarkWarehouseApr-242,029 Renovation17 N/A
Hanesbrands Inc. Commercial Point, OHWarehouse Apr-2494,220 Acquisition1,194,865 
Storage SpaceLittle Rock, ARSelf-Storage (Operating)Apr-243,254 ExpansionN/A59,472 
Belden Inc. Tucson, AZWarehouse May-2438,783 Acquisition10 302,445 
Portfolio Acquisition:
AMCP Clean Holding Company, LLC (5 properties)Various, United StatesIndustrial, Warehouse May-2444,400 Acquisition10 432,233 
Hadley Products Corporation (4 properties)Various, United StatesIndustrial May-2423,330 Acquisition13 514,462 
Cleveland-Cliffs Inc.Sylacauga, ALIndustrial May-245,852 Acquisition13 111,249 
Specialty Building Products, Inc. (2 properties) Moxee, WA and La Porte, INIndustrial Jun-2437,019 Acquisition14 741,870 
Portfolio Total (12 properties)110,601 12 1,799,814 
EOS Fitness OPCO Holdings, LLC (2 properties)Mesa and Laveen, AZRetail Jun-2426,964 Acquisition20 84,000 
Terran Orbital CorporationIrvine, CAIndustrialJun-2414,462 Redevelopment10 94,195 
2Q24 Total290,313 12 3,534,791 
Year-to-Date Total568,793 16 6,574,559 
Property Type(s)Funded During Current QuarterFunded Year to DateExpected Funding Completion DateTotal FundedMaximum Commitment
DescriptionProperty Location(s)
Construction Loan
Southwest Corner of Las Vegas Boulevard & Harmon Avenue Retail Complex (d)
Las Vegas, NVRetail$3,039 $4,874 2025$236,261 $261,887 
Total4,874 
Year-to-Date Total Investment Volume$573,667 
________
(a)Total lease terms are based on weighted-average ABR for the investments as of the respective period ends.
(b)Amount reflects the applicable exchange rate on the date of the transaction.
(c)This acquisition is comprised of (i) four properties located in Italy with a gross investment amount of $83.9 million and 1,061,900 square feet and (ii) one property located in Laval, Canada, with a gross investment amount of $2.6 million and 20,000 square feet. The properties located in Italy are accounted for as a loan receivable within Net investments in finance leases and loans receivable on our consolidated balance sheets, in accordance with ASC 310, Receivables and ASC 842, Leases.
(d)This construction loan is accounted for as an equity method investment on our consolidated balance sheets, in accordance with U.S. GAAP. The interest rate is 6.0% and interest income is recognized within Earnings from equity method investments on our consolidated statements of income.
navylogowhitebackground.jpg
Investing for the Long Run® | 17


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Investment Activity – Capital Investments and Commitments (a)
Dollars in thousands. Pro rata.
Primary Transaction TypeProperty TypeExpected Completion / Closing DateAdditional Gross Square Footage
Lease Term (Years) (b)
Funded During Three Months Ended Jun. 30, 2024 (c)
Total Funded Through Jun. 30, 2024Maximum Commitment / Gross Investment Amount
TenantLocationRemainingTotal
TWAS Holdings, LLC (4 properties) (d)
Various, USPurchase CommitmentRetail (Car Wash)Q3 202414,420 19 $— $— $20,317 $20,317 
UnidentifiedAtlanta, GARedevelopmentWarehouseQ4 2024213,834 N/A1,430 2,504 15,148 17,652 
Expected Completion Date 2024 Total228,254 19 1,430 2,504 35,465 37,969 
ZF Friedrichshafen AG (e)
Washington, MIRedevelopmentResearch and DevelopmentQ1 202581,200 20 6,655 12,379 34,740 47,823 
Sumitomo Heavy Industries, LTD.Bedford, MARedevelopmentResearch and DevelopmentQ3 2025 N/A 15 2,023 2,023 42,117 44,140 
Fraikin SAS (f)
Various, FranceRenovationIndustrialQ4 2025 N/A 18 — 2,075 5,311 7,386 
Expected Completion Date 2025 Total81,200 18 8,678 16,477 82,168 99,349 
Capital Investments and Commitments Total309,454 18 $10,108 $18,981 $117,633 $137,318 
________
(a)This schedule includes future estimates for which we can give no assurance as to timing or amounts. Completed capital investments and commitments are included in the Investment Activity – Investment Volume section. Funding amounts exclude capitalized construction interest.
(b)Total lease terms are based on weighted-average ABR for the investments expected upon completion.
(c)Total funding during the three months ended June 30, 2024 excludes $0.7 million spent on pre-development work for potential projects in various phases.
(d)Projects will be funded upon completion and are contingent on buildings being constructed according to our standards.
(e)We earn interest from this tenant, which is accrued through the construction period and deducted from the remaining commitment.
(f)Commitment amounts are based on the applicable exchange rate at period end.
navylogowhitebackground.jpg
Investing for the Long Run® | 18


W. P. Carey Inc.
Real Estate Second Quarter 2024
Investment Activity – Dispositions
Dollars in thousands. Pro rata. For the six months ended June 30, 2024.
Tenant / Lease GuarantorProperty Location(s)Gross Sale PriceClosing DateProperty Type(s)Gross Square Footage
1Q24
State of Andalusia (70 properties) (a)
Various, Spain$359,340 Jan-24Office 2,788,704 
Cargotec Corporation (a)
Tampere, Finland28,444 Jan-24Office 183,568 
VacantFairfax, VA8,198 Jan-24Retail 103,277 
Vacant (formerly Pendragon PLC) (a)
Aylesbury, United Kingdom5,258 Feb-24Retail 27,355 
Vacant (formerly Pendragon PLC) (a)
Peterlee, United Kingdom1,085 Feb-24Retail 13,719 
U-Haul Moving Partners Inc. and Mercury Partners, LP (78 properties)Various, United States464,104 Feb-24Self-Storage (Net Lease)3,996,703 
Sec of State Communities and Local Gov (a)
Salford, United Kingdom22,750 Feb-24Office 211,367 
1Q24 Total889,179 7,324,693 
2Q24
Vacant (former Prima Wawona Packing Co., LLC) (2 properties)Sanger and Kerman, CA16,500 Apr-24; May-24Industrial 370,051 
Pendragon PLC (a)
Stourbridge, United Kingdom1,554 Apr-24Retail 6,796 
Silgan Containers Manufacturing Corp. (3 properties)Various, United States24,000 Apr-24Industrial 402,893 
Clayco, Inc. (2 properties)St. Louis, MO14,126 Jun-24Office 130,170 
Cornerstone Building Brands, Inc. (a)
Calgary, Canada7,275 Jun-24Industrial 302,884 
Marriott CorporationSacramento, CA20,300 Jun-24Hotel (Operating) 82,905 
Banco Santander, S.A. (a)
Monchengladbach, Germany48,173 Jun-24Office 212,000 
VacantChandler, AZ20,300 Jun-24Industrial 355,307 
2Q24 Total152,228 1,863,006 
Year-to-Date Total Dispositions$1,041,407 9,187,699 
________
(a)Amount reflects the applicable exchange rate on the date of the transaction.
navylogowhitebackground.jpg
Investing for the Long Run® | 19


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Joint Ventures
Dollars in thousands. As of June 30, 2024.
Joint Venture or JV (Principal Tenant)JV PartnershipConsolidated
Pro Rata (a)
Asset TypeWPC %
Debt Outstanding (b)
ABR
Debt Outstanding (c)
ABR
Unconsolidated Joint Venture (Equity Method Investment) (d)
Harmon Retail CornerCommon equity interest15.00%$143,000 $— $21,450 $— 
Kesko Senukai (e)
Net lease70.00%97,501 16,050 68,251 11,235 
Johnson Self StorageSelf-storage operating90.00%— N/A— N/A
Total Unconsolidated Joint Ventures240,501 16,050 89,701 11,235 
Consolidated Joint Ventures
COOP Ost SA (e)
Net lease90.10%51,193 6,434 46,125 5,797 
Fentonir Trading & Investments Limited (e)
Net lease94.90%— 8,463 — 8,032 
McCoy-Rockford, Inc.Net lease90.00%— 948 — 853 
State of Iowa Board of RegentsNet lease90.00%— 643 — 579 
Total Consolidated Joint Ventures51,193 16,488 46,125 15,261 
Total Unconsolidated and Consolidated Joint Ventures
$291,694 $32,538 $135,826 $26,496 
________
(a)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(b)Excludes unamortized discount, net totaling $0.6 million and unamortized deferred financing costs totaling $0.4 million as of June 30, 2024.
(c)Excludes unamortized discount, net totaling $0.5 million and unamortized deferred financing costs totaling less than $0.1 million as of June 30, 2024.
(d)Excludes a construction loan for a retail complex in Las Vegas, Nevada, accounted for as an equity method investment in real estate, as described in the Components of Net Asset Value section.
(e)Amounts are based on the applicable exchange rate at the end of the period.

navylogowhitebackground.jpg
Investing for the Long Run® | 20


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Top 25 Tenants
Dollars in thousands. Pro rata. As of June 30, 2024.
Tenant / Lease GuarantorDescriptionNumber of PropertiesABRABR %Weighted-Average Lease Term (Years)
Apotex Pharmaceutical Holdings Inc. (a)
Pharmaceutical R&D and manufacturing properties in the Greater Toronto Area leased to generic drug manufacturer 11 $32,473 2.5 %18.7 
Metro Cash & Carry Italia S.p.A. (b)
Business-to-business retail stores in Italy leased to cash and carry wholesaler19 27,838 2.1 %4.3 
Extra Space Storage, Inc.Net lease self-storage properties in the U.S. leased to publicly traded self-storage REIT 27 25,808 2.0 %19.8 
Hellweg Die Profi-Baumärkte GmbH & Co. KG (b) (c)
Retail properties in Germany leased to German DIY retailer35 25,302 2.0 %19.7 
ABC Technologies Holdings Inc. (a) (d)
Automotive parts manufacturing properties in the U.S., Canada and Mexico leased to OEM supplier23 24,978 1.9 %18.8 
Fortenova Grupa d.d. (b)
Grocery stores and warehouses in Croatia leased to European food retailer19 24,587 1.9 %9.8 
OBI Group (b)
Retail properties in Poland leased to German DIY retailer26 24,421 1.9 %6.9 
Nord Anglia Education, Inc.K-12 private schools in Orlando, Miami and Houston leased to international day and boarding school operator22,963 1.8 %19.2 
Fedrigoni S.p.A (b)
Industrial and warehouse facilities in Germany, Italy and Spain leased to global manufacturer of premium packaging and labels16 22,695 1.8 %19.4 
Eroski Sociedad Cooperative (b)
Grocery stores and warehouses in Spain leased to Spanish food retailer63 21,140 1.6 %11.7 
Top 10 Total242 252,205 19.5 %14.9 
Quikrete Holdings, Inc. (a)
Industrial facilities in the U.S. and Canada leased to concrete and building products manufacturer 27 20,255 1.6 %19.0 
Advance Auto Parts, Inc.Distribution facilities in the U.S. leased to automotive aftermarket parts provider29 19,851 1.5 %8.6 
Berry Global Inc.Manufacturing facilities in the U.S. leased to international producer and supplier of packaging solutions19,504 1.5 %14.2 
Pendragon PLC (b)
Dealerships in the United Kingdom leased to automotive retailer55 19,210 1.5 %12.8 
True Value Company, LLCDistribution facilities and manufacturing facility in the U.S. leased to global hardware wholesaler18,707 1.4 %14.1 
Kesko Senukai (b)
Distribution facilities and retail properties in Lithuania, Estonia and Latvia leased to European DIY retailer20 17,819 1.4 %7.6 
Hearthside Food Solutions LLCProduction, packaging and distribution facilities in the U.S. leased to North American contract food manufacturer18 16,786 1.3 %18.1 
Koninklijke Jumbo Food Groep B.V (b)
Logistics and cold storage warehouse facilities in the Netherlands leased to European supermarket chain14,856 1.2 %4.7 
Danske Fragtmaend Ejendomme A/S (b)
Distribution facilities in Denmark leased to Danish freight company15 13,526 1.0 %12.6 
Dick’s Sporting Goods, Inc.Retail properties and single distribution facility in the U.S. leased to sporting goods retailer12,955 1.0 %6.0 
Top 20 Total437 425,674 32.9 %13.7 
Intergamma Bouwmarkten B.V. (b)
Retail properties in the Netherlands leased to European DIY retailer36 12,770 1.0 %9.1 
LineageCold storage warehouse facilities in the Los Angeles and San Francisco areas leased to cold storage REIT11,573 0.9 %6.4 
Henkel AG & Co. KGaADistribution facility in Kentucky leased to global provider of consumer products and adhesives11,374 0.9 %17.8 
FM Logistics Corporate SAS (b)
Logistics facilities in the Czech Republic, Poland and Slovakia leased to French third-party logistics provider11,000 0.8 %1.3 
Harbor Freight Tools USA, Inc.Distribution facilities in South Carolina leased to U.S. tool and equipment retailer10,862 0.8 %14.7 
Top 25 Total (e)
485 $483,253 37.3 %13.3 
________
(a)ABR from these properties is denominated in U.S. dollars.
(b)ABR amounts are subject to fluctuations in foreign currency exchange rates.
(c)During the first quarter of 2024, we entered into a lease restructuring with Hellweg, which included (i) abated rent from January 1, 2024 to March 31, 2024, (ii) a €4.0 million reduction in annual base rent and (iii) a seven-year lease extension, with a new lease maturity of February 2044.
(d)Of the 23 properties leased to ABC Technologies Holdings Inc., nine are located in Canada, eight are located in the United States, and six are located in Mexico.
(e)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 21


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Diversification by Property Type
In thousands, except percentages. Pro rata. As of June 30, 2024.
Total Net-Lease Portfolio
Property TypeABR ABR %
Square Footage (a)
Square Footage %
U.S.
Industrial$319,469 24.7 %53,154 31.3 %
Warehouse225,607 17.4 %44,610 26.2 %
Retail (b)
78,600 6.1 %3,643 2.1 %
Other (c)
139,197 10.7 %7,955 4.7 %
U.S. Total762,873 58.9 %109,362 64.3 %
International
Industrial138,933 10.7 %18,776 11.0 %
Warehouse143,277 11.1 %21,916 12.9 %
Retail (b)
197,972 15.3 %17,497 10.3 %
Other (c)
51,466 4.0 %2,582 1.5 %
International Total531,648 41.1 %60,771 35.7 %
Total
Industrial458,402 35.4 %71,930 42.3 %
Warehouse368,884 28.5 %66,526 39.1 %
Retail (b)
276,572 21.4 %21,140 12.4 %
Other (c)
190,663 14.7 %10,537 6.2 %
Total (d)
$1,294,521 100.0 %170,133 100.0 %
________
(a)Includes square footage for vacant properties.
(b)Includes automotive dealerships.
(c)Includes ABR from tenants with the following property types: education facility, specialty, office, self-storage (net lease), laboratory, hotel (net lease), research and development, and land.
(d)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.

navylogowhitebackground.jpg
Investing for the Long Run® | 22


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Diversification by Tenant Industry
In thousands, except percentages. Pro rata. As of June 30, 2024.
Total Net-Lease Portfolio
Industry Type
ABRABR %Square FootageSquare Footage %
Retail Stores (a)
$300,723 23.2 %37,095 21.8 %
Beverage and Food108,156 8.4 %14,988 8.8 %
Consumer Services 104,498 8.1 %5,735 3.4 %
Automotive98,546 7.6 %15,017 8.8 %
Grocery84,403 6.5 %7,406 4.4 %
Healthcare and Pharmaceuticals72,451 5.6 %6,594 3.9 %
Containers, Packaging, and Glass58,392 4.5 %9,966 5.9 %
Capital Equipment50,463 3.9 %8,858 5.2 %
Cargo Transportation47,322 3.7 %7,723 4.5 %
Construction and Building45,681 3.5 %8,443 5.0 %
Durable Consumer Goods44,461 3.4 %9,715 5.7 %
Hotel and Leisure43,506 3.4 %2,137 1.3 %
Non-Durable Consumer Goods38,630 3.0 %8,000 4.7 %
Chemicals, Plastics, and Rubber33,783 2.6 %6,131 3.6 %
High Tech Industries32,655 2.5 %4,479 2.6 %
Business Services31,566 2.4 %3,415 2.0 %
Metals28,735 2.2 %4,976 2.9 %
Wholesale14,823 1.2 %2,614 1.5 %
Telecommunications14,266 1.1 %1,500 0.9 %
Other (b)
41,461 3.2 %5,341 3.1 %
Total (c)
$1,294,521 100.0 %170,133 100.0 %
________
(a)Includes automotive dealerships.
(b)Includes ABR from tenants in the following industries: aerospace and defense, insurance, sovereign and public finance, environmental industries, media: advertising, printing, and publishing, oil and gas, consumer transportation, forest products and paper, banking, and electricity. Also includes square footage for vacant properties.
(c)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 23


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Diversification by Geography
In thousands, except percentages. Pro rata. As of June 30, 2024.
Total Net-Lease Portfolio
RegionABRABR %
Square Footage (a)
Square Footage %
U.S.
Midwest
Illinois $62,230 4.8 %9,892 5.8 %
Ohio 40,595 3.1 %8,275 4.9 %
Indiana 31,556 2.4 %5,516 3.2 %
Michigan 25,262 2.0 %4,423 2.6 %
Wisconsin 15,423 1.2 %2,904 1.7 %
Other (b)
47,983 3.7 %7,127 4.2 %
Total Midwest223,049 17.2 %38,137 22.4 %
South
Texas 79,957 6.2 %10,426 6.1 %
Florida 36,711 2.8 %3,134 1.8 %
Georgia 25,413 2.0 %4,067 2.4 %
Tennessee 23,900 1.9 %3,864 2.3 %
Alabama 22,549 1.7 %3,394 2.0 %
Other (b)
15,880 1.2 %2,300 1.4 %
Total South204,410 15.8 %27,185 16.0 %
East
North Carolina 36,998 2.9 %8,226 4.8 %
Pennsylvania 31,028 2.4 %3,375 2.0 %
New York 20,492 1.6 %2,220 1.3 %
South Carolina 19,356 1.5 %4,952 2.9 %
Kentucky 18,645 1.4 %3,141 1.8 %
Massachusetts 16,248 1.3 %1,188 0.7 %
New Jersey 14,364 1.1 %835 0.5 %
Other (b)
33,516 2.6 %5,219 3.1 %
Total East190,647 14.8 %29,156 17.1 %
West
California55,782 4.3 %5,669 3.3 %
Arizona20,880 1.6 %2,269 1.4 %
Utah14,755 1.1 %2,021 1.2 %
Other (b)
53,350 4.1 %4,925 2.9 %
Total West144,767 11.1 %14,884 8.8 %
U.S. Total762,873 58.9 %109,362 64.3 %
International
Germany 61,629 4.8 %6,323 3.7 %
The Netherlands 60,852 4.7 %7,054 4.1 %
Poland 59,599 4.6 %8,157 4.8 %
Italy 58,750 4.5 %8,183 4.8 %
Canada (c)
51,617 4.0 %4,804 2.8 %
United Kingdom 47,318 3.7 %4,266 2.5 %
Spain 35,172 2.7 %3,073 1.8 %
Croatia 25,414 2.0 %2,063 1.2 %
Denmark 24,792 1.9 %3,002 1.8 %
France 21,913 1.7 %1,679 1.0 %
Mexico 13,592 1.1 %2,489 1.5 %
Lithuania13,410 1.0 %1,640 1.0 %
Other (d)
57,590 4.4 %8,038 4.7 %
International Total531,648 41.1 %60,771 35.7 %
Total (e)
$1,294,521 100.0 %170,133 100.0 %
________
(a)Includes square footage for vacant properties.
(b)Other properties within Midwest include assets in Minnesota, Iowa, Kansas, Missouri, Nebraska, South Dakota and North Dakota. Other properties within South include assets in Louisiana, Arkansas, Oklahoma and Mississippi. Other properties within East include assets in Virginia, Connecticut, Maryland, West Virginia, New Hampshire and Maine. Other properties within West include assets in Oregon, Colorado, Washington, Nevada, Hawaii, Idaho, Montana, Wyoming and New Mexico.
(c)$48.2 million (93%) of ABR from properties in Canada is denominated in U.S. dollars, with the balance denominated in Canadian dollars.
(d)Includes assets in Belgium, Hungary, Norway, Mauritius, Slovakia, Portugal, the Czech Republic, Austria, Finland, Sweden, Latvia, Japan and Estonia.
(e)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 24


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Contractual Rent Increases
In thousands, except percentages. Pro rata. As of June 30, 2024.
Total Net-Lease Portfolio
Rent Adjustment MeasureABRABR %Square FootageSquare Footage %
Uncapped CPI$432,051 33.4 %44,577 26.2 %
Capped CPI257,649 19.9 %38,177 22.4 %
CPI-linked689,700 53.3 %82,754 48.6 %
Fixed566,418 43.7 %82,844 48.7 %
Other (a)
33,353 2.6 %2,235 1.3 %
None5,050 0.4 %272 0.2 %
Vacant— — %2,028 1.2 %
Total (b)
$1,294,521 100.0 %170,133 100.0 %
________
(a)Represents leases attributable to percentage rent.
(b)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 25


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Same-Store Analysis
Dollars in thousands. Pro rata.

Contractual Same-Store Growth

Same-store portfolio includes leases that were continuously in place during the period from June 30, 2023 to June 30, 2024. Excludes leases for properties that were acquired, sold or vacated, or were subject to lease renewals, extensions or modifications at any time that affected ABR during that period. For purposes of comparability, ABR is presented on a constant currency basis using exchange rates as of June 30, 2024.
ABR
As of
Jun. 30, 2024Jun. 30, 2023Increase% Increase
Property Type
Industrial$409,252 $396,953 $12,299 3.1 %
Warehouse328,222 321,607 6,615 2.1 %
Retail (a)
245,754 237,362 8,392 3.5 %
Other (b)
185,022 179,861 5,161 2.9 %
Total$1,168,250 $1,135,783 $32,467 2.9 %
Rent Adjustment Measure
Uncapped CPI$406,534 $390,536 $15,998 4.1 %
Capped CPI218,777 213,262 5,515 2.6 %
CPI-linked625,311 603,798 21,513 3.6 %
Fixed506,771 496,589 10,182 2.1 %
Other (c)
32,278 31,506 772 2.5 %
None3,890 3,890 — — %
Total$1,168,250 $1,135,783 $32,467 2.9 %
Geography
U.S.$691,589 $674,696 $16,893 2.5 %
Europe404,217 390,706 13,511 3.5 %
Other International (d)
72,444 70,381 2,063 2.9 %
Total$1,168,250 $1,135,783 $32,467 2.9 %
Same-Store Portfolio Summary
Number of properties1,153 
Square footage (in thousands)149,089 

navylogowhitebackground.jpg
Investing for the Long Run® | 26


W. P. Carey Inc.
Real Estate – Second Quarter 2024

Comprehensive Same-Store Growth

Same-store portfolio includes leased properties that were continuously owned and in place during the quarter ended June 30, 2023 through June 30, 2024 (including properties that were subject to lease renewals, extensions or modifications at any time during that period). Excludes properties that were acquired, sold or listed as capital investments and commitments (see Investment Activity – Capital Investments and Commitments section) during that period. For purposes of comparability, same-store pro rata rental income is presented on a constant currency basis using average exchange rates for the three months ended June 30, 2024. Same-store pro rata rental income is a non-GAAP measure. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of same-store pro rata rental income and for details on how it is calculated.
Same-Store Pro Rata Rental Income
Three Months Ended
Jun. 30, 2024Jun. 30, 2023Increase% Increase
Property Type
Industrial$102,190 $101,845 $345 0.3 %
Warehouse84,264 84,818 (554)(0.7)%
Retail (a)
65,653 66,595 (942)(1.4)%
Other (b)
41,646 41,551 95 0.2 %
Total$293,753 $294,809 $(1,056)(0.4)%
Rent Adjustment Measure
Uncapped CPI$105,619 $106,116 $(497)(0.5)%
Capped CPI55,240 53,809 1,431 2.7 %
CPI-linked160,859 159,925 934 0.6 %
Fixed123,464 124,673 (1,209)(1.0)%
Other (c)
8,266 8,361 (95)(1.1)%
None1,164 1,850 (686)(37.1)%
Total$293,753 $294,809 $(1,056)(0.4)%
Geography
U.S.$173,660 $174,498 $(838)(0.5)%
Europe103,564 104,231 (667)(0.6)%
Other International (d)
16,529 16,080 449 2.8 %
Total$293,753 $294,809 $(1,056)(0.4)%
Same-Store Portfolio Summary
Number of properties1,183 
Square footage (in thousands)155,824 

navylogowhitebackground.jpg
Investing for the Long Run® | 27


W. P. Carey Inc.
Real Estate – Second Quarter 2024

The following table presents a reconciliation from lease revenues to same-store pro rata rental income:
Three Months Ended
Jun. 30, 2024Jun. 30, 2023
Consolidated Lease Revenues
Total lease revenues – as reported$324,104 $369,124 
Income from finance leases and loans receivable14,961 27,311 
Less: Reimbursable tenant costs – as reported(14,004)(20,523)
Less: Income from secured loans receivable— (1,188)
325,061 374,724 
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures:
Add: Pro rata share of adjustments from equity method investments3,572 4,146 
Less: Pro rata share of adjustments for noncontrolling interests(203)(321)
3,369 3,825 
Adjustments for Pro Rata Non-Cash Items:
Less: Straight-line and other leasing and financing adjustments(15,310)(19,086)
Add: Above- and below-market rent intangible lease amortization5,766 8,824 
Less: Adjustments for pro rata ownership(1,070)(1,763)
(10,614)(12,025)
Adjustment to normalize for (i) properties not continuously owned since April 1, 2023 and (ii) constant currency presentation for prior year quarter (e)
(24,063)(71,715)
Same-Store Pro Rata Rental Income$293,753 $294,809 
________
(a)Includes automotive dealerships.
(b)Includes ABR or same-store pro rata rental income from tenants with the following property types: education facility, specialty, office, self-storage (net lease), laboratory, hotel (net lease), research and development, and land.
(c)Represents leases attributable to percentage rent.
(d)Includes assets in Canada, Mexico, Mauritius and Japan.
(e)This adjustment excludes amounts attributable to properties that were acquired, sold or listed as capital investments and commitments (see Investment Activity – Capital Investments and Commitments section) that were not continuously owned and in place during the quarter ended June 30, 2023 through June 30, 2024. In addition, for the three months ended June 30, 2023, an adjustment is made to reflect average exchange rates for the three months ended June 30, 2024 for purposes of comparability, since same-store pro rata rental income is presented on a constant currency basis.
navylogowhitebackground.jpg
Investing for the Long Run® | 28


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Leasing Activity
Dollars in thousands. For the three months ended June 30, 2024, except ABR. Pro rata.
Lease Renewals and Extensions (a)
Property and Tenant Improvements (c)
Leasing Commissions
ABR
Property TypeSquare FeetNumber of LeasesPrior Lease
New Lease (b)
Rent RecaptureIncremental Lease Term
Industrial961,478 $4,456 $5,227 117.3 %$1,452 $— 3.8 years
Warehouse— — — — — %— — N/A
Retail105,932 1,683 1,868 111.0 %11,712 202 13.7 years
Other— — — — — %— — N/A
Total / Weighted Average (d)
1,067,410 6 $6,139 $7,095 115.6 %$13,164 $202 6.5 years
Q2 Summary
Prior Lease ABR (% of Total Portfolio)
0.5 %
New Leases
Property and Tenant Improvements (c)
Leasing Commissions
ABR
Property TypeSquare FeetNumber of Leases
New Lease (b)
New Lease Term
Industrial (e)
202,448 $2,106 $1,795 $970 7.6 years
Warehouse— — — — — N/A
Retail— — — — — N/A
Other— — — — — N/A
Total / Weighted Average (f)
202,448 5 $2,106 $1,795 $970 7.6 years
_______
(a)Excludes lease extensions for a period of one year or less.
(b)New lease amounts are based on in-place rents at time of lease commencement and exclude any free rent periods.
(c)Property and tenant improvements include the estimated landlord obligations in connection with the signing of the lease.
(d)Weighted average refers to the incremental lease term.
(e)Four of these leases relate to properties that were previously leased to a tenant through May 31, 2029. The existing lease was restructured and new leases were signed with four separate tenants.
(f)Weighted average refers to the new lease term.
navylogowhitebackground.jpg
Investing for the Long Run® | 29


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Lease Expirations
Dollars and square footage in thousands. Pro rata. As of June 30, 2024.
Year of Lease Expiration (a)
Number of Leases ExpiringNumber of Tenants with Leases ExpiringABRABR %Square FootageSquare Footage %
Remaining 202412 11 $11,499 0.9 %1,826 1.1 %
202534 16 42,836 3.3 %5,621 3.3 %
202638 29 59,980 4.6 %8,539 5.0 %
202743 26 62,471 4.8 %7,149 4.2 %
202841 25 53,893 4.2 %4,465 2.6 %
202962 35 76,721 5.9 %9,421 5.5 %
203033 29 36,978 2.9 %3,964 2.3 %
203136 20 68,132 5.3 %8,448 5.0 %
203239 20 41,739 3.2 %5,835 3.4 %
203329 22 77,795 6.0 %11,791 6.9 %
203456 25 79,459 6.1 %9,509 5.6 %
203516 14 30,481 2.4 %5,572 3.3 %
203644 18 69,813 5.4 %10,827 6.4 %
203727 15 35,456 2.7 %4,665 2.8 %
Thereafter (>2037)269 116 547,268 42.3 %70,473 41.4 %
Vacant— — — — %2,028 1.2 %
Total (b)
779 $1,294,521 100.0 %170,133 100.0 %

chart-71c97ec9e4c74904ab3.jpg
________
(a)Assumes tenants do not exercise any renewal options or purchase options.
(b)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 30


W. P. Carey Inc.
Real Estate – Second Quarter 2024
Self-Storage Operating Properties Portfolio
Square footage in thousands. Pro rata. As of June 30, 2024.
State / District
Number of PropertiesNumber of UnitsSquare FootageSquare Footage %Period End Occupancy
Florida22 16,350 1,844 28.1 %90.8 %
Texas14 8,111 995 15.2 %86.1 %
California10 6,577 860 13.1 %93.9 %
Illinois10 4,821 665 10.2 %88.7 %
South Carolina3,722 377 5.7 %95.9 %
Georgia2,060 250 3.8 %88.9 %
North Carolina2,842 301 4.6 %94.5 %
Nevada2,423 243 3.7 %90.3 %
Delaware1,678 241 3.7 %93.6 %
Hawaii956 95 1.5 %94.9 %
Tennessee887 122 1.9 %89.0 %
Washington, DC880 67 1.0 %92.7 %
Arkansas858 115 1.8 %72.5 %
New York793 61 0.9 %82.8 %
Kentucky762 121 1.8 %96.3 %
Louisiana541 59 0.9 %88.0 %
Massachusetts482 58 0.9 %90.9 %
Oregon442 40 0.6 %92.3 %
Missouri329 41 0.6 %88.5 %
Total (a)
89 55,514 6,555 100.0 %90.5 %
________
(a)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
navylogowhitebackground.jpg
Investing for the Long Run® | 31




W. P. Carey Inc.
Appendix
Second Quarter 2024



financialdocumentcoverslid.jpg
navylogowhitebackground.jpg
Investing for the Long Run® | 32


W. P. Carey Inc.
Appendix – Second Quarter 2024
Normalized Pro Rata Cash NOI
In thousands.
Three Months Ended Jun. 30, 2024
Consolidated Lease Revenues
Total lease revenues – as reported$324,104 
Income from finance leases and loans receivable – as reported14,961 
Less: Consolidated Reimbursable and Non-Reimbursable Property Expenses
Reimbursable property expenses – as reported14,004 
Non-reimbursable property expenses – as reported13,931 
311,130 
Plus: NOI from Operating Properties
Self-storage revenues23,157 
Self-storage expenses(8,105)
15,052 
Hotel revenues12,380 
Hotel expenses(9,167)
3,213 
Student housing and other revenues3,178 
Student housing and other expenses(1,293)
1,885 
331,280 
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures:
Add: Pro rata share of NOI from equity method investments (a)
4,015 
Less: Pro rata share of NOI attributable to noncontrolling interests(204)
3,811 
335,091 
Adjustments for Pro Rata Non-Cash Items:
Less: Straight-line and other leasing and financing adjustments(15,310)
Add: Above- and below-market rent intangible lease amortization5,766 
Add: Other non-cash items485 
(9,059)
Pro Rata Cash NOI (b)
326,032 
Adjustment to normalize for investments and dispositions (c)
2,648 
Normalized Pro Rata Cash NOI (b)
$328,680 
navylogowhitebackground.jpg
Investing for the Long Run® | 33


W. P. Carey Inc.
Appendix – Second Quarter 2024

The following table presents a reconciliation from Net income attributable to W. P. Carey to Normalized pro rata cash NOI:
Three Months Ended Jun. 30, 2024
Net Income Attributable to W. P. Carey
Net income attributable to W. P. Carey – as reported$142,895 
Adjustments for Consolidated Operating Expenses
Add: Operating expenses – as reported233,010 
Less: Operating property expenses – as reported(18,565)
Less: Property expenses, excluding reimbursable tenant costs – as reported(13,931)
200,514 
Adjustments for Other Consolidated Revenues and Expenses:
Less: Reimbursable property expenses – as reported(14,004)
Less: Other lease-related income – as reported(9,149)
Add: Other income and (expenses) – as reported7,589 
Add: Provision for income taxes – as reported6,219 
Less: Asset management fees revenue – as reported(1,686)
Less: Other advisory income and reimbursements – as reported(1,057)
(12,088)
Other Adjustments:
Less: Straight-line and other leasing and financing adjustments(15,310)
Add: Above- and below-market rent intangible lease amortization5,766 
Add: Adjustments for pro rata ownership3,795 
Adjustment to normalize for investments and dispositions (c)
2,648 
Add: Property expenses, excluding reimbursable tenant costs, non-cash460 
(2,641)
Normalized Pro Rata Cash NOI (b)
$328,680 
________
(a)Includes $1.7 million from equity method investments in self-storage operating properties.
(b)Pro rata cash NOI and normalized pro rata cash NOI are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics 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.
(c)For properties acquired and capital investments and commitments completed during the three months ended June 30, 2024, 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 June 30, 2024, the adjustment eliminates our pro rata share of cash NOI for the period. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period.
navylogowhitebackground.jpg
Investing for the Long Run® | 34


W. P. Carey Inc.
Appendix – Second Quarter 2024
Adjusted EBITDA – Last Five Quarters
In thousands.
Three Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023
Net income$142,854 $159,086 $144,244 $124,999 $144,580 
Adjustments to Derive Adjusted EBITDA (a)
Depreciation and amortization137,481 118,768 129,484 144,771 143,548 
Interest expense65,307 68,651 72,194 76,974 75,488 
Gain on sale of real estate, net (b)
(39,363)(15,445)(134,026)(2,401)(1,808)
Impairment charges — real estate (c)
15,752 — 71,238 15,173 — 
Straight-line and other leasing and financing adjustments (d)
(15,310)(19,553)(19,071)(18,662)(19,086)
Stock-based compensation expense8,903 8,856 8,693 9,050 8,995 
Provision for income taxes6,219 8,674 13,714 5,090 10,129 
Above- and below-market rent intangible lease amortization5,766 4,068 6,644 7,835 8,824 
Other (gains) and losses (e)
(2,504)(13,839)45,777 (2,859)1,366 
Other amortization and non-cash charges454 448 21 457 411 
Merger and other expenses (f)
206 4,452 (641)4,152 1,419 
182,911 165,080 194,027 239,580 229,286 
Adjustments for Pro Rata Ownership
Real Estate Joint Ventures:
Add: Pro rata share of adjustments for equity method investments1,242 2,814 2,664 2,656 3,013 
Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests(234)(154)(267)(400)(347)
1,008 2,660 2,397 2,256 2,666 
Adjusted EBITDA (g)
$326,773 $326,826 $340,668 $366,835 $376,532 
________
(a)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.
(b)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(c)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
(d)Straight-line rent adjustments relate to our net-leased properties subject to operating leases.
(e)Primarily comprised of gains and losses on extinguishment of debt, the mark-to-market fair value of equity securities, and foreign currency exchange rate movements, as well as non-cash allowance for credit losses on loans receivable and finance leases. Amounts from period to period will not be comparable due to unpredictable fluctuations in these gains and losses.
(f)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
(g)Adjusted EBITDA is a non-GAAP measure. See the Disclosures Regarding Non-GAAP and Other Metrics section that follows for a description of our non-GAAP measures.
navylogowhitebackground.jpg
Investing for the Long Run® | 35


W. P. Carey Inc.
Appendix – Second Quarter 2024
Disclosures Regarding Non-GAAP and Other Metrics

Non-GAAP Financial Disclosures
FFO and AFFO
Due to certain unique operating characteristics of real estate companies, as discussed below, NAREIT, an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT. The use of FFO is recommended by the REIT industry as a supplemental non-GAAP measure. FFO is not equivalent to, nor a substitute for, net income or loss as determined under GAAP.

We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of NAREIT, as restated in December 2018. The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from the sale of certain real estate, impairment charges on real estate or other assets incidental to the company’s main business, gains or losses on changes in control of interests in real estate and depreciation and amortization from real estate assets; and after adjustments for unconsolidated partnerships and jointly owned investments. Adjustments for unconsolidated partnerships and jointly owned investments are calculated to reflect FFO on the same basis.

We also modify the NAREIT computation of FFO to adjust GAAP net income for certain non-cash charges, such as amortization of real estate-related intangibles, deferred income tax benefits and expenses, straight-line rent and related reserves, other non-cash rent adjustments, non-cash allowance for credit losses on loans receivable and finance leases, stock-based compensation, non-cash environmental accretion expense, amortization of discounts and premiums on debt and amortization of deferred financing costs. Our assessment of our operations is focused on long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in net income but have no impact on cash flows. Additionally, we exclude non-core income and expenses, such as gains or losses from extinguishment of debt, merger and acquisition expenses, and spin-off expenses. We also exclude realized and unrealized gains/losses on foreign currency exchange rate movements (other than those realized on the settlement of foreign currency derivatives), which are not considered fundamental attributes of our business plan and do not affect our overall long-term operating performance. We refer to our modified definition of FFO as AFFO. We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs that are currently not engaged in acquisitions, mergers and restructuring, which are not part of our normal business operations. AFFO also reflects adjustments for unconsolidated partnerships and jointly owned investments. We use AFFO as one measure of our operating performance when we formulate corporate goals, evaluate the effectiveness of our strategies and determine executive compensation.

We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency exchange rate losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance. We do not use our FFO and AFFO measures as, nor should they be considered to be, alternatives to net income computed under GAAP, or as alternatives to net cash provided by operating activities computed under GAAP, or as indicators of our ability to fund our cash needs.

Same-Store Pro Rata Rental Income

Same-store pro rata rental income is a non-GAAP financial measure that is intended to reflect the performance of our net leased properties. We define this as contractual rents from our leased properties. Same-store rental income excludes reimbursable tenant costs, amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present same-store rental income on a pro rata basis to account for our share of income related to unconsolidated joint ventures and noncontrolling interests. We believe that same-store pro rata rental income is a helpful measure that both investors and management can use to evaluate the financial performance of our leased properties. Same-store pro rata rental income should not be considered as an alternative to lease revenues as an indication of our financial performance or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present same-store rental income and/or same-store pro rata rental income may not be directly comparable to the way other REITs present such metrics.

Pro Rata Cash NOI

Cash net operating income (“cash NOI”) is a non-GAAP financial measure that is intended to reflect the performance of our net leased and operating properties. We define cash NOI as cash rents from our leased and operating properties less non-reimbursable property expenses. Cash NOI excludes amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present cash NOI on a pro rata basis (“pro rata cash NOI”) to account for our share of income related to unconsolidated joint ventures and noncontrolling interests. We believe that pro rata cash NOI is a helpful measure that both investors and management can use to evaluate the financial performance of our leased and operating properties and it allows for comparison of our operating performance between periods and to other REITs. Pro rata cash NOI should not be considered as an alternative to net income as an indication of our financial performance or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present cash NOI and/or pro rata cash NOI may not be directly comparable to the way other REITs present such metrics.
navylogowhitebackground.jpg
Investing for the Long Run® | 36


W. P. Carey Inc.
Appendix – Second Quarter 2024

Normalized Pro Rata Cash NOI

Normalized pro rata cash NOI is pro rata cash NOI as defined above adjusted primarily to exclude our pro rata share of cash NOI from properties disposed of during the most recent quarter and to include a full quarter of pro rata cash NOI related to properties acquired or capital investments and commitments completed during the period, as applicable. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. We believe this measure provides a helpful representation of our net operating income from our in-place leased and operating properties.

Adjusted EBITDA

We believe that EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments because (i) it removes the impact of our capital structure from our operating results and (ii) it is helpful when comparing our operating performance to that of companies in our industry without regard to such items, which can vary substantially from company to company. Adjusted EBITDA as disclosed represents EBITDA, modified to include other adjustments to GAAP net income for certain non-cash charges, such as impairments, non-cash rent adjustments and unrealized gains and losses from our hedging activity. Additionally, we exclude gains and losses on sale of real estate, which are not considered fundamental attributes of our business plans and do not affect our overall long-term operating performance. We exclude these items from adjusted EBITDA as they are not the primary drivers in our decision-making process. Adjusted EBITDA reflects adjustments for unconsolidated partnerships and jointly owned investments. Our assessment of our operations is focused on long-term sustainability and not on such non-cash and non-core items, which may cause short-term fluctuations in net income but have no impact on cash flows. We believe that adjusted EBITDA is a useful supplemental measure to investors and analysts, although it does not represent net income that is computed in accordance with GAAP. Accordingly, adjusted EBITDA should not be considered as an alternative to net income or as an indicator of our financial performance. EBITDA and adjusted EBITDA as calculated by us may not be comparable to similarly titled measures of other companies.

Cash Interest Expense

Cash interest expense is a non-GAAP financial measure equal to interest expense calculated in accordance with GAAP, plus capitalized interest and other non-cash amortization expense, less amortization of deferred financing costs and debt premiums/discounts, adjusted for pro rata ownership. See the definition of cash interest expense coverage ratio below for a reconciliation of cash interest expense to its most directly compared GAAP measure, interest expense.

Cash Interest Expense Coverage Ratio

Cash interest expense coverage ratio is a non-GAAP financial measure representing the ratio of Adjusted EBITDA to cash interest expense on a trailing 12 months basis. We believe this ratio is useful to investors as a supplemental measure of our ability to satisfy fixed interest expense obligations. Cash interest expense for the trailing 12 months as of June 30, 2024 is equal to $267.0 million, comprised of interest expense calculated in accordance with GAAP ($283.1 million), plus capitalized interest ($1.0 million) and other non-cash amortization expense ($0.1 million), less amortization of deferred financing costs and debt premiums/discounts ($18.8 million), adjusted for pro rata ownership ($1.9 million).

Other Metrics

Pro Rata Metrics

This supplemental package contains certain metrics prepared on a pro rata basis. We refer to these metrics as pro rata metrics. We have certain investments in which our economic ownership is less than 100%. On a full consolidation basis, we report 100% of the assets, liabilities, revenues and expenses of those investments that are deemed to be under our control or for which we are deemed to be the primary beneficiary, even if our ownership is less than 100%. Also, for all other jointly owned investments, which we do not control, we report our net investment and our net income or loss from that investment. On a pro rata basis, we generally present our proportionate share, based on our economic ownership of these jointly owned investments, of the assets, liabilities, revenues and expenses of those investments. Multiplying each of our jointly owned investments’ financial statement line items by our percentage ownership and adding or subtracting those amounts from our totals, as applicable, may not accurately depict the legal and economic implications of holding an ownership interest of less than 100% in our jointly owned investments.

ABR

ABR represents contractual minimum annualized base rent for our net-leased properties and reflects exchange rates as of June 30, 2024. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. ABR is not applicable to operating properties and is presented on a pro rata basis.
navylogowhitebackground.jpg
Investing for the Long Run® | 37