Table of Contents
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 13-3912578 | |
(State of incorporation) | (I.R.S. Employer Identification No.) | |
50 Rockefeller Plaza | ||
New York, New York | 10020 | |
(Address of principal executive office) | (Zip Code) |
(212) 492-1100
(Registrant’s telephone numbers, including area code)
Large accelerated filerþ | Accelerated filero | Non-accelerated filero(Do not check if a smaller reporting company) | Smaller reporting companyo |
W. P. Carey 9/30/2011 10-Q — 1
Table of Contents
(in thousands, except share amounts)
September 30, 2011 | December 31, 2010 | |||||||
Assets | ||||||||
Investments in real estate: | ||||||||
Real estate, at cost (inclusive of amounts attributable to consolidated variable interest entities (“VIEs”) of $41,018 and $39,718, respectively) | $ | 631,496 | $ | 560,592 | ||||
Operating real estate, at cost (inclusive of amounts attributable to consolidated VIEs of $26,306 and $25,665, respectively) | 109,824 | 109,851 | ||||||
Accumulated depreciation (inclusive of amounts attributable to consolidated VIEs of $21,861 and $20,431, respectively) | (131,725 | ) | (122,312 | ) | ||||
Net investments in properties | 609,595 | 548,131 | ||||||
Net investments in direct financing leases | 75,886 | 76,550 | ||||||
Equity investments in real estate and the REITs | 537,384 | 322,294 | ||||||
Net investments in real estate | 1,222,865 | 946,975 | ||||||
Cash and cash equivalents (inclusive of amounts attributable to consolidated VIEs of $366 and $86, respectively) | 37,095 | 64,693 | ||||||
Due from affiliates | 39,659 | 38,793 | ||||||
Intangible assets and goodwill, net | 128,249 | 87,768 | ||||||
Other assets, net (inclusive of amounts attributable to consolidated VIEs of $2,914 and $1,845, respectively) | 41,021 | 34,097 | ||||||
Total assets | $ | 1,468,889 | $ | 1,172,326 | ||||
Liabilities and Equity | ||||||||
Liabilities: | ||||||||
Non-recourse debt (inclusive of amounts attributable to consolidated VIEs of $14,360 and $9,593, respectively) | $ | 335,354 | $ | 255,232 | ||||
Lines of credit | 253,160 | 141,750 | ||||||
Accounts payable, accrued expenses and other liabilities (inclusive of amounts attributable to consolidated VIEs of $1,775 and $2,275, respectively) | 71,708 | 40,808 | ||||||
Income taxes, net | 48,710 | 41,443 | ||||||
Distributions payable | 22,186 | 20,073 | ||||||
Total liabilities | 731,118 | 499,306 | ||||||
Redeemable noncontrolling interest | 6,631 | 7,546 | ||||||
Commitments and contingencies (Note 10) | ||||||||
Equity: | ||||||||
W. P. Carey members’ equity: | ||||||||
Listed shares, no par value, 100,000,000 shares authorized; 39,717,286 and 39,454,847 shares issued and outstanding, respectively | 770,246 | 763,734 | ||||||
Distributions in excess of accumulated earnings | (80,954 | ) | (145,769 | ) | ||||
Deferred compensation obligation | 11,211 | 10,511 | ||||||
Accumulated other comprehensive loss | (4,639 | ) | (3,463 | ) | ||||
Total W. P. Carey members’ equity | 695,864 | 625,013 | ||||||
Noncontrolling interests | 35,276 | 40,461 | ||||||
Total equity | 731,140 | 665,474 | ||||||
Total liabilities and equity | $ | 1,468,889 | $ | 1,172,326 | ||||
W. P. Carey 9/30/2011 10-Q — 2
Table of Contents
(in thousands, except share and per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues | ||||||||||||||||
Asset management revenue | $ | 14,840 | $ | 19,219 | $ | 51,279 | $ | 57,119 | ||||||||
Structuring revenue | 21,221 | 708 | 42,901 | 20,644 | ||||||||||||
Incentive, termination and subordinated disposition revenue | — | — | 52,515 | — | ||||||||||||
Wholesaling revenue | 2,586 | 2,906 | 8,788 | 8,189 | ||||||||||||
Reimbursed costs from affiliates | 14,707 | 15,256 | 49,485 | 44,696 | ||||||||||||
Lease revenues | 18,609 | 15,356 | 50,846 | 45,586 | ||||||||||||
Other real estate income | 6,409 | 4,656 | 17,426 | 13,228 | ||||||||||||
78,372 | 58,101 | 273,240 | 189,462 | |||||||||||||
Operating Expenses | ||||||||||||||||
General and administrative | (25,187 | ) | (15,480 | ) | (71,095 | ) | (52,174 | ) | ||||||||
Reimbursable costs | (14,707 | ) | (15,256 | ) | (49,485 | ) | (44,696 | ) | ||||||||
Depreciation and amortization | (7,180 | ) | (5,796 | ) | (19,126 | ) | (17,231 | ) | ||||||||
Property expenses | (3,672 | ) | (3,152 | ) | (9,827 | ) | (7,631 | ) | ||||||||
Other real estate expenses | (2,725 | ) | (1,987 | ) | (8,224 | ) | (5,575 | ) | ||||||||
Impairment charge | (4,934 | ) | — | (4,934 | ) | — | ||||||||||
(58,405 | ) | (41,671 | ) | (162,691 | ) | (127,307 | ) | |||||||||
Other Income and Expenses | ||||||||||||||||
Other interest income | 323 | 329 | 1,558 | 938 | ||||||||||||
Income from equity investments in real estate and the REITs | 16,068 | 6,066 | 37,356 | 22,846 | ||||||||||||
Gain on change in control of interests | — | — | 27,859 | — | ||||||||||||
Other income and (expenses) | (296 | ) | 1,190 | 4,943 | 580 | |||||||||||
Interest expense | (5,989 | ) | (4,169 | ) | (15,660 | ) | (11,391 | ) | ||||||||
10,106 | 3,416 | 56,056 | 12,973 | |||||||||||||
Income from continuing operations before income taxes | 30,073 | 19,846 | 166,605 | 75,128 | ||||||||||||
Provision for income taxes | (5,931 | ) | (3,377 | ) | (38,541 | ) | (14,240 | ) | ||||||||
Income from continuing operations | 24,142 | 16,469 | 128,064 | 60,888 | ||||||||||||
Discontinued Operations | ||||||||||||||||
Income from operations of discontinued properties | 504 | 383 | 639 | 1,664 | ||||||||||||
Gain on deconsolidation of a subsidiary | 1,008 | — | 1,008 | — | ||||||||||||
(Loss) gain on sale of real estate | (396 | ) | — | 264 | 460 | |||||||||||
Impairment charges | — | (481 | ) | (41 | ) | (8,618 | ) | |||||||||
Income (loss) from discontinued operations | 1,116 | (98 | ) | 1,870 | (6,494 | ) | ||||||||||
Net Income | 25,258 | 16,371 | 129,934 | 54,394 | ||||||||||||
Add: Net loss attributable to noncontrolling interests | 581 | 81 | 1,295 | 495 | ||||||||||||
Less: Net income attributable to redeemable noncontrolling interest | (637 | ) | (106 | ) | (1,241 | ) | (698 | ) | ||||||||
Net Income Attributable to W. P. Carey Members | $ | 25,202 | $ | 16,346 | $ | 129,988 | $ | 54,191 | ||||||||
Basic Earnings Per Share | ||||||||||||||||
Income from continuing operations attributable to W. P. Carey members | $ | 0.59 | $ | 0.41 | $ | 3.17 | $ | 1.54 | ||||||||
Income (loss) from discontinued operations attributable to W. P. Carey members | 0.03 | — | 0.05 | (0.16 | ) | |||||||||||
Net income attributable to W. P. Carey members | $ | 0.62 | $ | 0.41 | $ | 3.22 | $ | 1.38 | ||||||||
Diluted Earnings Per Share | ||||||||||||||||
Income from continuing operations attributable to W. P. Carey members | $ | 0.59 | $ | 0.41 | $ | 3.14 | $ | 1.53 | ||||||||
Income (loss) from discontinued operations attributable to W. P. Carey members | 0.03 | — | 0.05 | (0.17 | ) | |||||||||||
Net income attributable to W. P. Carey members | $ | 0.62 | $ | 0.41 | $ | 3.19 | $ | 1.36 | ||||||||
Weighted Average Shares Outstanding | ||||||||||||||||
Basic | 39,861,064 | 39,180,719 | 39,794,506 | 39,161,086 | ||||||||||||
Diluted | 40,404,520 | 39,717,931 | 40,424,316 | 39,774,122 | ||||||||||||
Amounts Attributable to W. P. Carey Members | ||||||||||||||||
Income from continuing operations, net of tax | $ | 24,086 | $ | 16,444 | $ | 128,118 | $ | 60,685 | ||||||||
Income (loss) from discontinued operations, net of tax | 1,116 | (98 | ) | 1,870 | (6,494 | ) | ||||||||||
Net income | $ | 25,202 | $ | 16,346 | $ | 129,988 | $ | 54,191 | ||||||||
Distributions Declared Per Share | $ | 0.560 | $ | 0.508 | $ | 1.622 | $ | 1.518 | ||||||||
W. P. Carey 9/30/2011 10-Q — 3
Table of Contents
(in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net Income | $ | 25,258 | $ | 16,371 | $ | 129,934 | $ | 54,394 | ||||||||
Other Comprehensive (Loss) Income: | ||||||||||||||||
Foreign currency translation adjustments | (5,380 | ) | 9,359 | 2,291 | 1,326 | |||||||||||
Unrealized loss on derivative instruments | (3,032 | ) | (1,808 | ) | (3,271 | ) | (3,103 | ) | ||||||||
Change in unrealized appreciation on marketable securities | (5 | ) | 17 | (8 | ) | 5 | ||||||||||
(8,417 | ) | 7,568 | (988 | ) | (1,772 | ) | ||||||||||
Comprehensive Income | 16,841 | 23,939 | 128,946 | 52,622 | ||||||||||||
Amounts Attributable to Noncontrolling Interests: | ||||||||||||||||
Net loss | 581 | 81 | 1,295 | 495 | ||||||||||||
Foreign currency translation adjustments | 866 | (1,291 | ) | (187 | ) | (1,146 | ) | |||||||||
Comprehensive loss (income) attributable to noncontrolling interests | 1,447 | (1,210 | ) | 1,108 | (651 | ) | ||||||||||
Amounts Attributable to Redeemable Noncontrolling Interest: | ||||||||||||||||
Net income | (637 | ) | (106 | ) | (1,241 | ) | (698 | ) | ||||||||
Foreign currency translation adjustments | 8 | (10 | ) | (1 | ) | 7 | ||||||||||
Comprehensive income attributable to redeemable noncontrolling interest | (629 | ) | (116 | ) | (1,242 | ) | (691 | ) | ||||||||
Comprehensive Income Attributable to W. P. Carey Members | $ | 17,659 | $ | 22,613 | $ | 128,812 | $ | 51,280 | ||||||||
W. P. Carey 9/30/2011 10-Q — 4
Table of Contents
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Cash Flows — Operating Activities | ||||||||
Net income | $ | 129,934 | $ | 54,394 | ||||
Adjustments to net income: | ||||||||
Depreciation and amortization, including intangible assets and deferred financing costs | 20,160 | 18,496 | ||||||
Income from equity investments in real estate and the REITs in excess of distributions received | (835 | ) | (5,373 | ) | ||||
Straight-line rent and financing lease adjustments | (2,039 | ) | 144 | |||||
Amortization of deferred revenue | (3,932 | ) | — | |||||
Gain on deconsolidation of a subsidiary | (1,008 | ) | — | |||||
Gain on sale of real estate | (264 | ) | (460 | ) | ||||
Unrealized (gain) loss on foreign currency transactions and others | (79 | ) | 143 | |||||
Realized (gain) loss on foreign currency transactions and others | (1,134 | ) | 176 | |||||
Allocation of loss to profit-sharing interest | — | (781 | ) | |||||
Management and disposition income received in shares of affiliates | (62,493 | ) | (26,262 | ) | ||||
Gain on conversion of shares | (3,834 | ) | — | |||||
Gain on change in control of interests | (27,859 | ) | — | |||||
Impairment charges | 4,975 | 8,618 | ||||||
Stock-based compensation expense | 13,026 | 6,695 | ||||||
Deferred acquisition revenue received | 18,128 | 19,248 | ||||||
Increase in structuring revenue receivable | (17,732 | ) | (9,900 | ) | ||||
Increase (decrease) in income taxes, net | 5,907 | (9,461 | ) | |||||
Net changes in other operating assets and liabilities | (8,269 | ) | (3,409 | ) | ||||
Net cash provided by operating activities | 62,652 | 52,268 | ||||||
Cash Flows — Investing Activities | ||||||||
Distributions received from equity investments in real estate and the REITs in excess of equity income | 13,870 | 9,964 | ||||||
Capital contributions to equity investments | (2,297 | ) | — | |||||
Purchase of interests in CPA®:16 — Global | (121,315 | ) | — | |||||
Purchases of real estate and equity investments in real estate | (24,323 | ) | (93,059 | ) | ||||
Value added taxes (“VAT”) paid in connection with acquisition of real estate | — | (4,222 | ) | |||||
VAT refunded in connection with acquisitions of real estate | 5,035 | — | ||||||
Capital expenditures | (6,731 | ) | (2,008 | ) | ||||
Cash acquired on acquisition of subsidiaries | 57 | — | ||||||
Proceeds from sale of real estate | 10,998 | 14,591 | ||||||
Proceeds from sale of securities | 777 | — | ||||||
Funding of short-term loans to affiliates | (96,000 | ) | — | |||||
Proceeds from repayment of short-term loans to affiliates | 95,000 | — | ||||||
Funds placed in escrow | (5,282 | ) | — | |||||
Funds released from escrow | 2,326 | 36,132 | ||||||
Net cash used in investing activities | (127,885 | ) | (38,602 | ) | ||||
Cash Flows — Financing Activities | ||||||||
Distributions paid | (63,060 | ) | (72,625 | ) | ||||
Contributions from noncontrolling interests | 2,341 | 11,403 | ||||||
Distributions to noncontrolling interests | (5,310 | ) | (2,022 | ) | ||||
Contributions from profit-sharing interest | — | 3,694 | ||||||
Distributions to profit-sharing interest | — | (693 | ) | |||||
Purchase of noncontrolling interest | (7,502 | ) | — | |||||
Scheduled payments of mortgage principal | (22,893 | ) | (12,218 | ) | ||||
Proceeds from mortgage financing | 20,848 | 52,816 | ||||||
Proceeds from lines of credit | 251,410 | 83,250 | ||||||
Repayments of lines of credit | (140,000 | ) | (52,500 | ) | ||||
Payment of financing costs | (1,562 | ) | (1,083 | ) | ||||
Proceeds from issuance of shares | 1,034 | 3,537 | ||||||
Windfall tax benefit associated with stock-based compensation awards | 2,051 | 1,226 | ||||||
Net cash provided by financing activities | 37,357 | 14,785 | ||||||
Change in Cash and Cash Equivalents During the Period | ||||||||
Effect of exchange rate changes on cash | 278 | (651 | ) | |||||
Net (decrease) increase in cash and cash equivalents | (27,598 | ) | 27,800 | |||||
Cash and cash equivalents, beginning of period | 64,693 | 18,450 | ||||||
Cash and cash equivalents, end of period | $ | 37,095 | $ | 46,250 | ||||
W. P. Carey 9/30/2011 10-Q — 5
Table of Contents
(Continued)
Assets | ||||
Net investments in properties | $ | 5,340 | ||
Intangible assets and goodwill, net | (15 | ) | ||
Total | $ | 5,325 | ||
Liabilities: | ||||
Non-recourse debt | $ | (6,311 | ) | |
Accounts payable, accrued expenses and other liabilities | (22 | ) | ||
Total | $ | (6,333 | ) | |
W. P. Carey 9/30/2011 10-Q — 6
Table of Contents
W. P. Carey 9/30/2011 10-Q — 7
Table of Contents
W. P. Carey 9/30/2011 10-Q — 8
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Asset management revenue(a) | $ | 14,840 | $ | 19,219 | $ | 51,279 | $ | 57,119 | ||||||||
Structuring revenue(b) | 21,221 | 708 | 42,901 | 20,644 | ||||||||||||
Incentive, termination and subordinated disposition revenue(c) | — | — | 52,515 | — | ||||||||||||
Wholesaling revenue | 2,586 | 2,906 | 8,788 | 8,189 | ||||||||||||
Reimbursed costs from affiliates(d) | 14,707 | 15,256 | 49,485 | 44,696 | ||||||||||||
Distributions of available cash(e) | 4,480 | 1,720 | 8,268 | 3,413 | ||||||||||||
Deferred revenue earned(f) | 2,123 | — | 3,538 | — | ||||||||||||
$ | 59,957 | $ | 39,809 | $ | 216,774 | $ | 134,061 | |||||||||
(a) | We earn asset management revenue from each REIT, which is based on average invested assets and is calculated according to the advisory agreement for each REIT. For CPA®:16 — Global prior to the CPA®:14/16 Merger and for CPA®:15, this revenue generally totals 1% per annum, with a portion of this revenue, or 0.5%, contingent upon the achievement of specific performance criteria. For CPA®:16 — Global subsequent to the CPA®:14/16 Merger, we earn asset management revenue of 0.5% of average invested assets. For CPA®:17 — Global, we earn asset management revenue ranging from 0.5% of average market value for long-term net leases and certain other types of real estate investments up to 1.75% of average equity value for certain type of securities. For CWI, we earn asset management revenue of 0.5% of the average market value of lodging-related investments. We do not earn performance revenue from CPA®:17 — Global, CWI and, subsequent to the CPA®:14/16 Merger, from CPA®:16 — Global (see footnote “e” below). In 2011, we elected to receive all asset management revenue from CWI in cash and, subsequent to the CPA®:14/16 Merger, from CPA®:16 — Global in shares. | |
(b) | We earn revenue in connection with structuring and negotiating investments and related mortgage financing for the REITs. We may receive acquisition revenue of up to an average of 4.5% of the total cost of all investments made by each CPA®REIT. A portion of this revenue (generally 2.5%) is paid when the transaction is completed, while the remainder (generally 2%) is payable in annual installments. For CWI, we earn initial acquisition revenue of 2.5% of the total investment cost of the properties acquired and loans originated by us not to exceed 6% of the aggregate contract purchase price of all investments and loans with no deferred acquisition revenue being earned. |
W. P. Carey 9/30/2011 10-Q — 9
Table of Contents
At September 30, 2011 | At December 31, 2010 | |||||||
Unpaid deferred acquisition fees | $ | 31,022 | $ | 31,419 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Interest earned on unpaid deferred acquisition fees | $ | 294 | $ | 297 | $ | 936 | $ | 835 | ||||||||
(c) | In connection with providing a liquidity event for CPA®:14 shareholders in the form of the CPA®:14/16 Merger, we earned termination revenue of $31.2 million and subordinated disposition revenue of $21.3 million, which we elected to receive in shares of CPA®:14 and were subsequently converted into shares of CPA®:16 — Global, and cash, respectively, as described below. | |
(d) | The REITs reimburse us for certain costs, primarily broker/dealer commissions paid on behalf of the REITs and marketing and personnel costs. In addition, we earn a selling commission of up to $0.65 per share sold, and a dealer manager fee of up to $0.35 per share sold from CPA®:17 — Global. Effective September 15, 2010, we entered into a dealer manager agreement with CWI, whereby we receive a selling commission of up to $0.70 per share sold and a dealer manager fee of up to $0.30 per share sold. Pursuant to the advisory agreement, upon reaching the minimum offering amount of $10.0 million on March 3, 2011, CWI became obligated to reimburse us for all organization costs and a portion of offering costs incurred in connection with its offering, up to a maximum amount (excluding selling commissions and the dealer manager fee) of 2% of the gross proceeds of its offering and distribution reinvestment plan. Through September 30, 2011, we have incurred organization and offering costs on behalf of CWI of approximately $4.6 million. However, at September 30, 2011, CWI was only obligated to reimburse us $0.8 million of these costs because of the 2% limitation described above, and no such costs had been reimbursed as of that date. | |
(e) | We receive up to 10% of distributions of available cash, as defined in the respective advisory agreements, from the operating partnerships of CPA®:17 — Global, CWI and, subsequent to the CPA®:14/16 Merger in May 2011, CPA®:16 — Global. Amounts in the table above relate to CPA®:16 — Global and CPA®:17 — Global only. We have not yet received any cash distributions of available cash from CWI’s operating partnership because CWI had no available cash through September 30, 2011. | |
(f) | As discussed under “CPA®:16 — Global UPREIT Reorganization” below, we acquired the Special Interest in CPA®:16 — Global’s Operating Partnership for $0.3 million during the second quarter of 2011. We recorded the Special Interest at its fair value of $28.3 million to be amortized into earnings over the expected period of performance. |
W. P. Carey 9/30/2011 10-Q — 10
Table of Contents
W. P. Carey 9/30/2011 10-Q — 11
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Income from noncontrolling interest partners | $ | 680 | $ | 564 | $ | 1,876 | $ | 1,778 | ||||||||
September 30, 2011 | December 31, 2010 | |||||||
Deferred rent due to affiliates | $ | 819 | $ | 854 | ||||
W. P. Carey 9/30/2011 10-Q — 12
Table of Contents
September 30, 2011 | December 31, 2010 | |||||||
Land | $ | 111,793 | $ | 111,660 | ||||
Buildings | 519,703 | 448,932 | ||||||
Less: Accumulated depreciation | (115,319 | ) | (108,032 | ) | ||||
$ | 516,177 | $ | 452,560 | |||||
September 30, 2011 | December 31, 2010 | |||||||
Land | $ | 24,030 | $ | 24,030 | ||||
Buildings | 85,794 | 85,821 | ||||||
Less: Accumulated depreciation | (16,406 | ) | (14,280 | ) | ||||
$ | 93,418 | $ | 95,571 | |||||
W. P. Carey 9/30/2011 10-Q — 13
Table of Contents
Number of Tenants at | Net Investments in Direct Financing Leases at | |||||||||||||||
Internal Credit Quality Indicator | September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | ||||||||||||
1 | 8 | 9 | $ | 44,877 | $ | 49,533 | ||||||||||
2 | 6 | 5 | 28,447 | 24,447 | ||||||||||||
3 | 1 | — | 2,562 | — | ||||||||||||
4 | — | 1 | — | 2,570 | ||||||||||||
5 | — | — | — | — | ||||||||||||
$ | 75,886 | $ | 76,550 | |||||||||||||
W. P. Carey 9/30/2011 10-Q — 14
Table of Contents
% of Outstanding Shares at | Carrying Amount of Investment at | |||||||||||||||
Fund | September 30, 2011 | December 31, 2010 | September 30, 2011(a) | December 31, 2010(a) | ||||||||||||
CPA®:14(b) | 0.0 | % | 9.2 | % | $ | — | $ | 87,209 | ||||||||
CPA®:15 | 7.6 | % | 7.1 | % | 91,932 | 87,008 | ||||||||||
CPA®:16 — Global(c) | 17.7 | % | 5.6 | % | 340,563 | 62,682 | ||||||||||
CPA®:17 — Global | 0.8 | % | 0.6 | % | 17,081 | 8,156 | ||||||||||
CWI(d) | 0.6 | % | 100.0 | % | 127 | — | ||||||||||
$ | 449,703 | $ | 245,055 | |||||||||||||
(a) | Includes asset management fees receivable, for which shares will be issued during the subsequent period. | |
(b) | In connection with the CPA®:14/16 Merger, we earned termination fees of $31.2 million, which were received in shares of CPA®:14. Upon closing of the CPA®:14/16 Merger (Note 3), our shares of CPA®:14 were exchanged into 13,260,091 shares of CPA®:16 — Global with a fair value of $118.0 million. In connection with this share exchange, we recognized a gain of $2.8 million, which is the difference between the carrying value of our investment in CPA®:14 and the estimated fair value of consideration received in shares of CPA®:16 — Global. This gain is included in Other income and (expenses) within our Investment Management segment. | |
(c) | In addition to normal operating activities, the increase in carrying value was due to several factors, including (i) our purchase of 13,750,000 shares of CPA®:16 — Global for $121.0 million; (ii) an increase of $118.0 million as a result of the exchange of our shares of CPA®:14 into shares of CPA®:16 — Global in the CPA®:14/16 Merger; (iii) a $0.3 million contribution to acquire the Special Interest in CPA®:16 — Global’s Operating Partnership; and (iv) $28.3 million to reflect the receipt of the Special Interest in CPA®:16 — Global’s Operating Partnership (Note 3). | |
(d) | Prior to 2011, the operating results of CWI, which had no significant assets, liabilities or operations, were included in our consolidated financial statements, as we owned all of CWI’s outstanding common stock. |
W. P. Carey 9/30/2011 10-Q — 15
Table of Contents
At September 30, 2011 | At December 31, 2010 | |||||||
Assets | $ | 9,265,711 | $ | 8,533,899 | ||||
Liabilities | (5,011,581 | ) | (4,632,709 | ) | ||||
Shareholders’ equity | $ | 4,254,130 | $ | 3,901,190 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues | $ | 206,380 | $ | 193,116 | $ | 612,383 | $ | 571,019 | ||||||||
Expenses(a) | (143,196 | ) | (114,869 | ) | (437,119 | ) | (410,950 | ) | ||||||||
Impairment charges(b) | (14,341 | ) | (16,557 | ) | (48,955 | ) | (27,698 | ) | ||||||||
Net income | $ | 48,843 | $ | 61,690 | $ | 126,309 | $ | 132,371 | ||||||||
(a) | Total net expenses recognized by the REITs during the nine months ended September 30, 2011 included the following items related to the CPA®:14/16 Merger: (i) $78.8 million of net gains recognized by CPA®:14 in connection with the CPA®:14 Asset Sales, of which our share was approximately $7.4 million; (ii) a net bargain purchase gain of $28.5 million recognized by CPA®:16 — Global in connection with the CPA®:14/16 Merger as a result of the fair value of CPA®:14 exceeding the total merger consideration, of which our share was approximately $5.0 million (see below for further discussion involving certain measurement period adjustments that were excluded from the three months ended September 30, 2011); (iii) approximately $13.0 million of expenses incurred by CPA®:16 — Global related to the CPA®:14/16 Merger, of which our share was approximately $2.4 million; and (iv) a $2.8 million net loss recognized by CPA®:16 — Global in connection with the prepayment of certain non-recourse mortgages, of which our share was approximately $0.5 million. | |
(b) | As a result of the impairment charges recognized by the REITs, our income earned from these investments was reduced by $1.1 and $1.3 million during the three months ended September 30, 2011 and 2010, respectively, and by $6.2 million and $2.1 million during the nine months ended September 30, 2011 and 2010, respectively. |
W. P. Carey 9/30/2011 10-Q — 16
Table of Contents
Ownership Interest | Carrying Value at | |||||||||||
Lessee | at September 30, 2011 | September 30, 2011 | December 31, 2010 | |||||||||
Schuler A.G.(a) (b) | 33 | % | $ | 22,601 | $ | 20,493 | ||||||
Carrefour France, SAS(a) | 46 | % | 20,446 | 18,274 | ||||||||
The New York Times Company | 18 | % | 19,392 | 20,191 | ||||||||
U.S. Airways Group, Inc.(b) | 75 | % | 7,505 | 7,934 | ||||||||
Medica — France, S.A.(a) (c) | 46 | % | 4,490 | 5,232 | ||||||||
Hologic, Inc.(b) | 36 | % | 4,399 | 4,383 | ||||||||
Childtime Childcare, Inc.(d) | 34 | % | 4,278 | 1,862 | ||||||||
Consolidated Systems, Inc.(b) | 60 | % | 3,507 | 3,388 | ||||||||
Hellweg Die Profi-Baumarkte GmbH & Co. KG(a) | 5 | % | 1,063 | 1,086 | ||||||||
Symphony IRI Group, Inc.(e) | 0 | % | — | 3,375 | ||||||||
Federal Express Corporation(f) (g) (h) | 100 | % | — | (4,272 | ) | |||||||
Amylin Pharmaceuticals, Inc.(g) (h) (i) | 100 | % | — | (4,707 | ) | |||||||
$ | 87,681 | $ | 77,239 | |||||||||
(a) | The carrying value of the investment is affected by the impact of fluctuations in the exchange rate of the Euro. | |
(b) | Represents tenant-in-common interest. | |
(c) | The decrease in carrying value was due to cash distributions made to us by the venture. | |
(d) | In January 2011, we made a contribution of $2.1 million to the venture to pay off our share of its maturing mortgage loan. | |
(e) | In June 2011, this venture sold its property and distributed the proceeds to the venture partners. We have no further economic interest in this venture. | |
(f) | In 2010, this venture refinanced its maturing non-recourse mortgage debt with new non-recourse financing and distributed the net proceeds to the venture partners. Our share of the distribution was $5.5 million, which exceeded our total investment in the venture at that time. | |
(g) | At December 31, 2010, we intended to fund our share of the venture’s future operating deficits if the need arose. However, we had no legal obligation to pay for any of the venture’s liabilities nor did we have any legal obligation to fund operating deficits. | |
(h) | In connection with the CPA®:14/16 Merger in May 2011, we purchased the remaining interest in this investment from CPA®:14. Subsequent to the acquisition, we consolidate this investment as our ownership interest in the investment is now 100% (Note 4). | |
(i) | In 2007, this venture refinanced its existing non-recourse mortgage debt with new non-recourse financing based on the appraised value of its underlying real estate and distributed the proceeds to the venture partners. Our share of the distribution was $17.6 million, which exceeded our total investment in the venture at that time. |
September 30, 2011 | December 31, 2010 | |||||||
Assets | $ | 1,041,239 | $ | 1,151,859 | ||||
Liabilities | (715,365 | ) | (818,238 | ) | ||||
Partners’/members’ equity | $ | 325,874 | $ | 333,621 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues | $ | 28,463 | $ | 35,086 | $ | 89,381 | $ | 111,144 | ||||||||
Expenses | (16,386 | ) | (19,292 | ) | (57,125 | ) | (58,949 | ) | ||||||||
Impairment charge(a) | — | — | (8,602 | ) | — | |||||||||||
Net income | $ | 12,077 | $ | 15,794 | $ | 23,654 | $ | 52,195 | ||||||||
W. P. Carey 9/30/2011 10-Q — 17
Table of Contents
(a) | Represents an impairment charge incurred by a venture that leases property to the Symphony IRI Group, Inc. in connection with a potential sale of the property, of which our share was approximately $0.4 million. The venture completed the sale in June 2011. |
W. P. Carey 9/30/2011 10-Q — 18
Table of Contents
Fair Value Measurements at September 30, 2011 Using: | ||||||||||||||||
Quoted Prices in | ||||||||||||||||
Active Markets for | Significant Other | Unobservable | ||||||||||||||
Identical Assets | Observable Inputs | Inputs | ||||||||||||||
Description | Total | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Money market funds | $ | 35 | $ | 35 | $ | — | $ | — | ||||||||
Other securities | 1,599 | — | — | 1,599 | ||||||||||||
Total | $ | 1,634 | $ | 35 | $ | — | $ | 1,599 | ||||||||
Liabilities: | ||||||||||||||||
Derivative liabilities | $ | 3,846 | $ | — | $ | 3,846 | $ | — | ||||||||
Redeemable noncontrolling interest | 6,631 | — | — | 6,631 | ||||||||||||
Total | $ | 10,477 | $ | — | $ | 3,846 | $ | 6,631 | ||||||||
Fair Value Measurements at December 31, 2010 Using: | ||||||||||||||||
Quoted Prices in | ||||||||||||||||
Active Markets for | Significant Other | Unobservable | ||||||||||||||
Identical Assets | Observable Inputs | Inputs | ||||||||||||||
Description | Total | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Money market funds | $ | 37,154 | $ | 37,154 | $ | — | $ | — | ||||||||
Other securities | 1,726 | — | — | 1,726 | ||||||||||||
Derivative assets | 312 | — | 312 | — | ||||||||||||
Total | $ | 39,192 | $ | 37,154 | $ | 312 | $ | 1,726 | ||||||||
Liabilities: | ||||||||||||||||
Derivative liabilities | $ | 969 | $ | — | $ | 969 | $ | — | ||||||||
Redeemable noncontrolling interest | 7,546 | — | — | 7,546 | ||||||||||||
Total | $ | 8,515 | $ | — | $ | 969 | $ | 7,546 | ||||||||
W. P. Carey 9/30/2011 10-Q — 19
Table of Contents
Fair Value Measurements Using | ||||||||||||||||
Significant Unobservable Inputs (Level 3 Only) | ||||||||||||||||
Three Months Ended September 30, 2011 | Three Months Ended September 30, 2010 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
Redeemable | Redeemable | |||||||||||||||
Other | Noncontrolling | Other | Noncontrolling | |||||||||||||
Securities | Interest | Securities | Interest | |||||||||||||
Beginning balance | $ | 1,601 | $ | 6,792 | $ | 1,717 | $ | 7,119 | ||||||||
Total gains or losses (realized and unrealized): | ||||||||||||||||
Included in earnings | 3 | 637 | 2 | 106 | ||||||||||||
Included in other comprehensive (loss) income | (5 | ) | (8 | ) | 4 | 10 | ||||||||||
Distributions paid | — | (199 | ) | — | (200 | ) | ||||||||||
Redemption value adjustment | — | (591 | ) | — | (148 | ) | ||||||||||
Ending balance | $ | 1,599 | $ | 6,631 | $ | 1,723 | $ | 6,887 | ||||||||
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date | $ | 3 | $ | — | $ | 2 | $ | — | ||||||||
Fair Value Measurements Using | ||||||||||||||||
Significant Unobservable Inputs (Level 3 Only) | ||||||||||||||||
Nine Months Ended September 30, 2011 | Nine Months Ended September 30, 2010 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
Redeemable | Redeemable | |||||||||||||||
Other | Noncontrolling | Other | Noncontrolling | |||||||||||||
Securities | Interest | Securities | Interest | |||||||||||||
Beginning balance | $ | 1,726 | $ | 7,546 | $ | 1,687 | $ | 7,692 | ||||||||
Total gains or losses (realized and unrealized): | ||||||||||||||||
Included in earnings | 1 | 1,241 | 2 | 698 | ||||||||||||
Included in other comprehensive (loss) income | (8 | ) | 1 | 11 | (7 | ) | ||||||||||
Purchases | 53 | — | 23 | — | ||||||||||||
Settlements | (173 | ) | — | — | — | |||||||||||
Distributions paid | — | (875 | ) | — | (810 | ) | ||||||||||
Redemption value adjustment | — | (1,282 | ) | — | (686 | ) | ||||||||||
Ending balance | $ | 1,599 | $ | 6,631 | $ | 1,723 | $ | 6,887 | ||||||||
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date | $ | 1 | $ | — | $ | 2 | $ | — | ||||||||
W. P. Carey 9/30/2011 10-Q — 20
Table of Contents
At September 30, 2011 | At December 31, 2010 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Deferred acquisition fees receivable | $ | 31,022 | $ | 30,414 | $ | 31,419 | $ | 32,485 | ||||||||
Non-recourse debt | 335,354 | 327,937 | 255,232 | 255,460 | ||||||||||||
Line of credit | 253,160 | 250,800 | 141,750 | 140,600 |
Three Months Ended September 30, 2011 | Three Months Ended September 30, 2010 | |||||||||||||||
Total Fair Value | Total Impairment | Total Fair Value | Total Impairment | |||||||||||||
Measurements | Charges | Measurements | Charges | |||||||||||||
Impairment Charges From Continuing Operations: | ||||||||||||||||
Real estate | $ | 4,473 | $ | 4,934 | $ | — | $ | — | ||||||||
Equity investments in real estate | — | — | 22,846 | 1,394 | ||||||||||||
4,473 | 4,934 | 22,846 | 1,394 | |||||||||||||
Impairment Charges From Discontinued Operations: | ||||||||||||||||
Real estate | — | — | 521 | 481 | ||||||||||||
$ | 4,473 | $ | 4,934 | $ | 23,367 | $ | 1,875 | |||||||||
Nine Months Ended September 30, 2011 | Nine Months Ended September 30, 2010 | |||||||||||||||
Total Fair Value | Total Impairment | Total Fair Value | Total Impairment | |||||||||||||
Measurements | Charges | Measurements | Charges | |||||||||||||
Impairment Charges From ContinuingOperations: | ||||||||||||||||
Real estate | $ | 4,473 | $ | 4,934 | $ | — | $ | — | ||||||||
Equity investments in real estate | 1,554 | 206 | 22,846 | 1,394 | ||||||||||||
6,027 | 5,140 | 22,846 | 1,394 | |||||||||||||
Impairment Charges From Discontinued Operations: | ||||||||||||||||
Real estate | 350 | 41 | 6,923 | 8,618 | ||||||||||||
$ | 6,377 | $ | 5,181 | $ | 29,769 | $ | 10,012 | |||||||||
W. P. Carey 9/30/2011 10-Q — 21
Table of Contents
Region: | At September 30, 2011 | |||
Texas | 18 | % | ||
California | 17 | % | ||
Tennessee | 12 | % | ||
Georgia | 10 | % | ||
Other U.S. | 32 | % | ||
Total U.S. | 89 | % | ||
Total Europe | 11 | % | ||
Total | 100 | % | ||
Asset Type: | ||||
Office | 44 | % | ||
Industrial | 31 | % | ||
Warehouse/Distribution | 16 | % | ||
Other | 9 | % | ||
Total | 100 | % | ||
Tenant Industry: | ||||
Business and commercial services | 19 | % | ||
Transportation — Cargo | 11 | % | ||
Other | 70 | % | ||
Total | 100 | % | ||
W. P. Carey 9/30/2011 10-Q — 22
Table of Contents
W. P. Carey 9/30/2011 10-Q — 23
Table of Contents
Total | ||||
2011 (remainder) | $ | 2,352 | ||
2012(a) | 290,825 | |||
2013 | 8,875 | |||
2014 | 12,651 | |||
2015 | 49,017 | |||
Thereafter through 2020 | 225,885 | |||
589,605 | ||||
Fair market value adjustments | (1,091 | ) | ||
Total | $ | 588,514 | ||
(a) | Includes $243.2 million and $10.0 million outstanding under our unsecured and secured lines of credit, respectively, at September 30, 2011. |
W. P. Carey 9/30/2011 10-Q — 24
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net income attributable to W. P. Carey members | $ | 25,202 | $ | 16,346 | $ | 129,988 | $ | 54,191 | ||||||||
Allocation of distribution equivalents paid on unvested restricted stock units in excess of net income | (371 | ) | (116 | ) | (1,914 | ) | (348 | ) | ||||||||
Net income — basic | 24,831 | 16,230 | 128,074 | 53,843 | ||||||||||||
Income effect of dilutive securities, net of taxes | 355 | 66 | 695 | 398 | ||||||||||||
Net income — diluted | $ | 25,186 | $ | 16,296 | $ | 128,769 | $ | 54,241 | ||||||||
Weighted average shares outstanding — basic | 39,861,064 | 39,180,719 | 39,794,506 | 39,161,086 | ||||||||||||
Effect of dilutive securities | 543,456 | 537,212 | 629,810 | 613,036 | ||||||||||||
Weighted average shares outstanding — diluted | 40,404,520 | 39,717,931 | 40,424,316 | 39,774,122 | ||||||||||||
W. P. Carey 9/30/2011 10-Q — 25
Table of Contents
Nine Months Ended September 30, 2011 | ||||||||||||
W. P. Carey | Noncontrolling | |||||||||||
Total Equity | Members | Interests | ||||||||||
Balance at January 1 | $ | 665,474 | $ | 625,013 | $ | 40,461 | ||||||
Shares issued | 1,034 | 1,034 | — | |||||||||
Contributions | 2,341 | — | 2,341 | |||||||||
Redemption value adjustment | 1,282 | 1,282 | — | |||||||||
Purchase of noncontrolling interest(a) | (7,491 | ) | (5,879 | ) | (1,612 | ) | ||||||
Net income (loss) | 128,693 | 129,988 | (1,295 | ) | ||||||||
Stock-based compensation expense | 13,026 | 13,026 | — | |||||||||
Windfall tax benefit — share incentive plans | 2,051 | 2,051 | — | |||||||||
Distributions | (69,648 | ) | (65,174 | ) | (4,474 | ) | ||||||
Change in other comprehensive loss | (1,321 | ) | (1,176 | ) | (145 | ) | ||||||
Shares repurchased | (4,301 | ) | (4,301 | ) | — | |||||||
Balance at September 30 | $ | 731,140 | $ | 695,864 | $ | 35,276 | ||||||
Nine Months Ended September 30, 2010 | ||||||||||||
W. P. Carey | Noncontrolling | |||||||||||
Total Equity | Members | Interests | ||||||||||
Balance at January 1 | $ | 632,408 | $ | 625,633 | $ | 6,775 | ||||||
Shares issued | 3,537 | 3,537 | — | |||||||||
Contributions | 11,403 | — | 11,403 | |||||||||
Redemption value adjustment | 686 | 686 | — | |||||||||
Tax impact of purchase of WPCI interest | (1,637 | ) | (1,637 | ) | — | |||||||
Net income (loss) | 53,696 | 54,191 | (495 | ) | ||||||||
Stock-based compensation expense | 6,695 | 6,695 | — | |||||||||
Reclassification of the noncontrolling interest in Carey Storage(b) | 22,402 | — | 22,402 | |||||||||
Windfall tax benefit — share incentive plans | 1,226 | 1,226 | — | |||||||||
Distributions | (62,479 | ) | (61,267 | ) | (1,212 | ) | ||||||
Change in other comprehensive (loss) income | (1,882 | ) | (2,911 | ) | 1,029 | |||||||
Shares repurchased | (2,060 | ) | (2,060 | ) | — | |||||||
Balance at September 30 | $ | 663,995 | $ | 624,093 | $ | 39,902 | ||||||
(a) | In May 2011, we purchased the noncontrolling interest in the Checkfree venture from CPA®:14 at a total cost of $7.5 million as part of the CPA®:14 Asset Sales. In connection with the purchase, we recorded a $5.9 million reduction in Listed shares, which represents the excess of the fair value of the noncontrolling interest over its carrying value. | |
(b) | During the third quarter of 2010, Carey Storage amended its agreement with a third-party investor, which, among other things, removed a contingent option held by Carey Storage. However, Carey Storage retained a controlling interest in the entity that owns the self-storage properties. As a result, we reclassified the third-party investor’s interest from Accounts payable, accrued expenses and other liabilities to Noncontrolling interests on our consolidated balance sheet. |
W. P. Carey 9/30/2011 10-Q — 26
Table of Contents
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Balance at January 1, | $ | 7,546 | $ | 7,692 | ||||
Redemption value adjustment | (1,282 | ) | (686 | ) | ||||
Net income | 1,241 | 698 | ||||||
Distributions | (875 | ) | (810 | ) | ||||
Change in other comprehensive income (loss) | 1 | (7 | ) | |||||
Balance at September 30, | $ | 6,631 | $ | 6,887 | ||||
W. P. Carey 9/30/2011 10-Q — 27
Table of Contents
Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Investment Management | ||||||||||||||||
Revenues(a) | $ | 53,354 | $ | 38,089 | $ | 204,968 | $ | 130,648 | ||||||||
Operating expenses(a) | (39,542 | ) | (31,492 | ) | (119,780 | ) | (97,244 | ) | ||||||||
Other, net(b) | 7,000 | 2,542 | 14,226 | 5,431 | ||||||||||||
Provision for income taxes | (5,075 | ) | (3,045 | ) | (38,511 | ) | (12,993 | ) | ||||||||
Income from continuing operations attributable to W. P. Carey members | $ | 15,737 | $ | 6,094 | $ | 60,903 | $ | 25,842 | ||||||||
Real Estate Ownership(c) | ||||||||||||||||
Revenues | $ | 25,018 | $ | 20,012 | $ | 68,272 | $ | 58,814 | ||||||||
Operating expenses | (18,863 | ) | (10,179 | ) | (42,911 | ) | (30,063 | ) | ||||||||
Interest expense | (5,989 | ) | (4,169 | ) | (15,660 | ) | (11,391 | ) | ||||||||
Other, net(b) | 9,039 | 5,018 | 57,544 | 18,730 | ||||||||||||
Provision for income taxes | (856 | ) | (332 | ) | (30 | ) | (1,247 | ) | ||||||||
Income from continuing operations attributable to W. P. Carey members | $ | 8,349 | $ | 10,350 | $ | 67,215 | $ | 34,843 | ||||||||
Total Company | ||||||||||||||||
Revenues(a) | $ | 78,372 | $ | 58,101 | $ | 273,240 | $ | 189,462 | ||||||||
Operating expenses(a) | (58,405 | ) | (41,671 | ) | (162,691 | ) | (127,307 | ) | ||||||||
Interest expense | (5,989 | ) | (4,169 | ) | (15,660 | ) | (11,391 | ) | ||||||||
Other, net(b) | 16,039 | 7,560 | 71,770 | 24,161 | ||||||||||||
Provision for income taxes | (5,931 | ) | (3,377 | ) | (38,541 | ) | (14,240 | ) | ||||||||
Income from continuing operations attributable to W. P. Carey members | $ | 24,086 | $ | 16,444 | $ | 128,118 | $ | 60,685 | ||||||||
Total Long-Lived Assets at(d) | Total Assets at | |||||||||||||||
September 30, 2011 | December 31, 2010 | September 30, 2011 | December 31, 2010 | |||||||||||||
Investment Management | $ | 2,871 | $ | 3,729 | $ | 137,775 | $ | 123,921 | ||||||||
Real Estate Ownership | 1,222,865 | 946,976 | 1,331,114 | 1,048,405 | ||||||||||||
Total Company | $ | 1,225,736 | $ | 950,705 | $ | 1,468,889 | $ | 1,172,326 | ||||||||
(a) | Included in revenues and operating expenses are reimbursable costs from affiliates totaling $14.7 million and $15.3 million for the three months ended September 30, 2011 and 2010, respectively, and $49.5 million and $44.7 million for the nine months ended September 30, 2011 and 2010, respectively. | |
(b) | Includes Interest income, Income from equity investments in real estate and the REITs, Gain on change in control of interests, Income (loss) attributable to noncontrolling interests and Other income and (expenses). | |
(c) | Included within the Real Estate Ownership segment is our total investment in shares of CPA®:16 — Global, which represents approximately 23% of our total assets at September 30, 2011 (Note 6). | |
(d) | Long-lived assets include Net investments in real estate and intangible assets related to management contracts. |
W. P. Carey 9/30/2011 10-Q — 28
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Lease revenues | $ | 2,115 | $ | 1,809 | $ | 6,248 | $ | 4,645 | ||||||||
Income from equity investments in real estate | 1,570 | 185 | 4,719 | 3,161 | ||||||||||||
$ | 3,685 | $ | 1,994 | $ | 10,967 | $ | 7,806 | |||||||||
September 30, 2011 | December 31, 2010 | |||||||
Long-lived assets | $ | 69,777 | $ | 69,126 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues | $ | 965 | $ | 988 | $ | 2,249 | $ | 4,021 | ||||||||
Expenses | (461 | ) | (605 | ) | (1,610 | ) | (2,357 | ) | ||||||||
Gain on deconsolidation of a subsidiary | 1,008 | — | 1,008 | — | ||||||||||||
(Loss) gain on sale of real estate | (396 | ) | — | 264 | 460 | |||||||||||
Impairment charges | — | (481 | ) | (41 | ) | (8,618 | ) | |||||||||
Income (loss) from discontinued operations | $ | 1,116 | $ | (98 | ) | $ | 1,870 | $ | (6,494 | ) | ||||||
W. P. Carey 9/30/2011 10-Q — 29
Table of Contents
(In thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Total revenues (excluding reimbursed costs from affiliates) | $ | 63,665 | $ | 42,845 | $ | 223,755 | $ | 144,766 | ||||||||
Net income attributable to W. P. Carey members | 25,202 | 16,346 | 129,988 | 54,191 | ||||||||||||
Cash flow from operating activities | 62,652 | 52,268 | ||||||||||||||
Distributions paid | 22,211 | 20,135 | 63,060 | 72,625 | ||||||||||||
Supplemental financial measures: | ||||||||||||||||
Funds from operations — as adjusted (AFFO) | 41,550 | 27,607 | 153,644 | 94,593 | ||||||||||||
Adjusted cash flow from operating activities | 74,478 | 64,933 |
W. P. Carey 9/30/2011 10-Q — 30
Table of Contents
W. P. Carey 9/30/2011 10-Q — 31
Table of Contents
W. P. Carey 9/30/2011 10-Q — 32
Table of Contents
W. P. Carey 9/30/2011 10-Q — 33
Table of Contents
CPA®:15 | CPA®:16—Global | |||||||
September 30, 2010 | N/A | $ | 8.80 | |||||
December 31, 2010 | $ | 10.40 | N/A | |||||
June 30, 2011 | N/A | 8.90 |
W. P. Carey 9/30/2011 10-Q — 34
Table of Contents
W. P. Carey 9/30/2011 10-Q — 35
Table of Contents
W. P. Carey 9/30/2011 10-Q — 36
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Revenues | ||||||||||||||||||||||||
Asset management revenue | $ | 14,840 | $ | 19,219 | $ | (4,379 | ) | $ | 51,279 | $ | 57,119 | $ | (5,840 | ) | ||||||||||
Structuring revenue | 21,221 | 708 | 20,513 | 42,901 | 20,644 | 22,257 | ||||||||||||||||||
Incentive, termination and subordinated disposition revenue | — | — | — | 52,515 | — | 52,515 | ||||||||||||||||||
Wholesaling revenue | 2,586 | 2,906 | (320 | ) | 8,788 | 8,189 | 599 | |||||||||||||||||
Reimbursed costs from affiliates | 14,707 | 15,256 | (549 | ) | 49,485 | 44,696 | 4,789 | |||||||||||||||||
53,354 | 38,089 | 15,265 | 204,968 | 130,648 | 74,320 | |||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||
General and administrative | (24,016 | ) | (15,080 | ) | (8,936 | ) | (67,807 | ) | (49,059 | ) | (18,748 | ) | ||||||||||||
Reimbursable costs | (14,707 | ) | (15,256 | ) | 549 | (49,485 | ) | (44,696 | ) | (4,789 | ) | |||||||||||||
Depreciation and amortization | (819 | ) | (1,156 | ) | 337 | (2,488 | ) | (3,489 | ) | 1,001 | ||||||||||||||
(39,542 | ) | (31,492 | ) | (8,050 | ) | (119,780 | ) | (97,244 | ) | (22,536 | ) | |||||||||||||
Other Income and Expenses | ||||||||||||||||||||||||
Other interest income | 297 | 301 | (4 | ) | 1,493 | 840 | 653 | |||||||||||||||||
Income from equity investments in the REITs | 6,625 | 1,720 | 4,905 | 11,828 | 3,413 | 8,415 | ||||||||||||||||||
Other income and (expenses) | 35 | 63 | (28 | ) | 270 | 98 | 172 | |||||||||||||||||
6,957 | 2,084 | 4,873 | 13,591 | 4,351 | 9,240 | |||||||||||||||||||
Income from continuing operations before income taxes | 20,769 | 8,681 | 12,088 | 98,779 | 37,755 | 61,024 | ||||||||||||||||||
Provision for income taxes | (5,075 | ) | (3,045 | ) | (2,030 | ) | (38,511 | ) | (12,993 | ) | (25,518 | ) | ||||||||||||
Net income from investment management | 15,694 | 5,636 | 10,058 | 60,268 | 24,762 | 35,506 | ||||||||||||||||||
Add: Net loss attributable to noncontrolling interests | 680 | 564 | 116 | 1,876 | 1,778 | 98 | ||||||||||||||||||
Less: Net income attributable to redeemable noncontrolling interest | (637 | ) | (106 | ) | (531 | ) | (1,241 | ) | (698 | ) | (543 | ) | ||||||||||||
Net income from investment management attributable to W. P. Carey members | $ | 15,737 | $ | 6,094 | $ | 9,643 | $ | 60,903 | $ | 25,842 | $ | 35,061 | ||||||||||||
W. P. Carey 9/30/2011 10-Q — 37
Table of Contents
W. P. Carey 9/30/2011 10-Q — 38
Table of Contents
W. P. Carey 9/30/2011 10-Q — 39
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Revenues | ||||||||||||||||||||||||
Lease revenues | $ | 18,609 | $ | 15,356 | $ | 3,253 | $ | 50,846 | $ | 45,586 | $ | 5,260 | ||||||||||||
Other real estate income | 6,409 | 4,656 | 1,753 | 17,426 | 13,228 | 4,198 | ||||||||||||||||||
25,018 | 20,012 | 5,006 | 68,272 | 58,814 | 9,458 | |||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||
Depreciation and amortization | (6,361 | ) | (4,640 | ) | (1,721 | ) | (16,638 | ) | (13,742 | ) | (2,896 | ) | ||||||||||||
Property expenses | (3,672 | ) | (3,152 | ) | (520 | ) | (9,827 | ) | (7,631 | ) | (2,196 | ) | ||||||||||||
General and administrative | (1,171 | ) | (400 | ) | (771 | ) | (3,288 | ) | (3,115 | ) | (173 | ) | ||||||||||||
Other real estate expenses | (2,725 | ) | (1,987 | ) | (738 | ) | (8,224 | ) | (5,575 | ) | (2,649 | ) | ||||||||||||
Impairment charge | (4,934 | ) | — | (4,934 | ) | (4,934 | ) | — | (4,934 | ) | ||||||||||||||
(18,863 | ) | (10,179 | ) | (8,684 | ) | (42,911 | ) | (30,063 | ) | (12,848 | ) | |||||||||||||
Other Income and Expenses | ||||||||||||||||||||||||
Income from equity investments in real estate and the REITs | 9,443 | 4,346 | 5,097 | 25,528 | 19,433 | 6,095 | ||||||||||||||||||
Gain on change in control of interests | — | — | — | 27,859 | — | 27,859 | ||||||||||||||||||
Other income and (expenses) | (305 | ) | 1,155 | (1,460 | ) | 4,738 | 580 | 4,158 | ||||||||||||||||
Interest expense | (5,989 | ) | (4,169 | ) | (1,820 | ) | (15,660 | ) | (11,391 | ) | (4,269 | ) | ||||||||||||
3,149 | 1,332 | 1,817 | 42,465 | 8,622 | 33,843 | |||||||||||||||||||
Income from continuing operations before income taxes | 9,304 | 11,165 | (1,861 | ) | 67,826 | 37,373 | 30,453 | |||||||||||||||||
Provision for income taxes | (856 | ) | (332 | ) | (524 | ) | (30 | ) | (1,247 | ) | 1,217 | |||||||||||||
Income from continuing operations | 8,448 | 10,833 | (2,385 | ) | 67,796 | 36,126 | 31,670 | |||||||||||||||||
Income (loss) from discontinued operations | 1,116 | (98 | ) | 1,214 | 1,870 | (6,494 | ) | 8,364 | ||||||||||||||||
Net income from real estate ownership | 9,564 | 10,735 | (1,171 | ) | 69,666 | 29,632 | 40,034 | |||||||||||||||||
Less: Net income attributable to noncontrolling interests | (99 | ) | (483 | ) | 384 | (581 | ) | (1,283 | ) | 702 | ||||||||||||||
Net income from real estate ownership attributable to W. P. Carey members | $ | 9,465 | $ | 10,252 | $ | (787 | ) | $ | 69,085 | $ | 28,349 | $ | 40,736 | |||||||||||
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Rental income | $ | 43,496 | $ | 37,941 | ||||
Interest income from direct financing leases | 7,350 | 7,645 | ||||||
$ | 50,846 | $ | 45,586 | |||||
W. P. Carey 9/30/2011 10-Q — 40
Table of Contents
Nine Months Ended September 30, | ||||||||
Lessee | 2011 | 2010 | ||||||
CheckFree Holdings, Inc.(a) | $ | 3,898 | $ | 3,813 | ||||
The American Bottling Company | 3,288 | 3,292 | ||||||
Federal Express Corporation(b) | 3,101 | — | ||||||
Bouygues Telecom, S.A.(a) (c) | 3,001 | 2,985 | ||||||
JP Morgan Chase Bank, N.A.(d) | 2,896 | 2,482 | ||||||
Orbital Sciences Corporation(e) | 2,484 | 2,783 | ||||||
Eroski Sociedad Cooperativa(a) (c) (f) | 2,452 | 931 | ||||||
Titan Corporation | 2,185 | 2,185 | ||||||
Amylin Pharmaceuticals, Inc.(b) | 1,817 | — | ||||||
AutoZone, Inc. | 1,680 | 1,666 | ||||||
Google, Inc.(g) | 1,510 | 1,518 | ||||||
Quebecor Printing, Inc. | 1,452 | 1,437 | ||||||
Unisource Worldwide, Inc. | 1,445 | 1,442 | ||||||
CSS Industries, Inc.(h) | 1,342 | 1,177 | ||||||
Sybron Dental Specialties Inc. | 1,324 | 1,364 | ||||||
Jarden Corporation | 1,210 | 1,210 | ||||||
BE Aerospace, Inc. | 1,181 | 1,181 | ||||||
Eagle Hardware & Garden, a subsidiary of Lowe’s Companies | 1,127 | 1,169 | ||||||
Sprint Spectrum, L.P. | 1,104 | 1,068 | ||||||
Enviro Works, Inc. | 912 | 948 | ||||||
Other(c) | 11,437 | 12,935 | ||||||
$ | 50,846 | $ | 45,586 | |||||
(a) | These revenues are generated in consolidated ventures, generally with our affiliates, and on a combined basis, include lease revenues applicable to noncontrolling interests totaling $2.2 million and $2.8 million for the nine months ended September 30, 2011 and 2010, respectively. | |
(b) | In connection with the CPA®:14 Asset Sales, we purchased the remaining interest in this investment from CPA®:14 (Note 3). Subsequent to the acquisition, we consolidate this investment. We had previously accounted for this investment under the equity method. | |
(c) | Amounts are subject to fluctuations in foreign currency exchange rates. The average rate for the U.S. dollar in relation to the Euro during the nine months ended September 30, 2011 increased by approximately 7% in comparison to the same period in 2010, resulting in a positive impact on lease revenues for our Euro-denominated investments in the current year period. | |
(d) | We acquired this investment in February 2010. | |
(e) | We completed an expansion at this facility in January 2010, at which time we recognized deferred rental income of $0.3 million. | |
(f) | We acquired this investment in June 2010. | |
(g) | In January 2011, we signed a new 15-year lease with Google, Inc. The lease with the former tenant, Omnicom Group Inc., expired in September 2010. | |
(h) | A tenant-funded improvement at this facility was completed in 2011, at which time we recognized deferred rental income of $0.3 million. |
W. P. Carey 9/30/2011 10-Q — 41
Table of Contents
Ownership Interest | Nine Months Ended September 30, | |||||||||||
Lessee | at September 30, 2011 | 2011 | 2010 | |||||||||
The New York Times Company | 18 | % | $ | 20,868 | $ | 19,985 | ||||||
Carrefour France, SAS(a) | 46 | % | 15,335 | 14,823 | ||||||||
Medica — France, S.A.(a) | 46 | % | 5,144 | 4,811 | ||||||||
Schuler A.G.(a) | 33 | % | 4,931 | 4,602 | ||||||||
U. S. Airways Group, Inc. | 75 | % | 3,316 | 3,316 | ||||||||
Hologic, Inc. | 36 | % | 2,669 | 2,646 | ||||||||
Federal Express Corporation(b) | 100 | % | 2,391 | 5,328 | ||||||||
Consolidated Systems, Inc. | 60 | % | 1,373 | 1,373 | ||||||||
Amylin Pharmaceuticals, Inc.(b) | 100 | % | 1,342 | 3,020 | ||||||||
Symphony IRI Group, Inc.(c) | 0 | % | 1,108 | 3,389 | ||||||||
Childtime Childcare, Inc. | 34 | % | 948 | 981 | ||||||||
The Retail Distribution Group(d) | 0 | % | — | 206 | ||||||||
$ | 59,425 | $ | 64,480 | |||||||||
(a) | Amounts are subject to fluctuations in foreign currency exchange rates. The average conversion rate for the U.S. dollar in relation to the Euro during the nine months ended September 30, 2011 increased by approximately 7% in comparison to the same period in 2010, resulting in a positive impact on lease revenues for our Euro-denominated investments in the current year period. | |
(b) | In connection with the CPA®:14 Asset Sales, we purchased the remaining interest in this investment from CPA®:14 (Note 3). Subsequent to the acquisition, we consolidate this investment. | |
(c) | The decrease was due to the tenant vacating a building in January 2011. In June 2011, this venture sold its property and distributed the proceeds to the venture partners. As a result, we have no further economic interest in this venture. | |
(d) | In March 2010, the venture completed the sale of this property, and as a result, we have no further economic interest in this venture. |
W. P. Carey 9/30/2011 10-Q — 42
Table of Contents
W. P. Carey 9/30/2011 10-Q — 43
Table of Contents
W. P. Carey 9/30/2011 10-Q — 44
Table of Contents
• | In May 2011, we received $21.3 million of subordinated disposition revenues from CPA®:14 upon the completion of the CPA®:14/16 Merger; | ||
• | During the current year period, we received revenue of $26.1 million in connection with structuring investments and debt refinancing on behalf of the REITs as compared to $11.6 million in the comparable prior year period; | ||
• | Cash distributions received from CPA®:17 — Global’s operating partnership increased by $2.4 million as a result of investments that it entered into during 2011 and 2010; and |
W. P. Carey 9/30/2011 10-Q — 45
Table of Contents
• | During the nine months ended September 30, 2011, we received $2.5 million of cash distributions from CPA®:16 — Global’s Operating Partnership. |
• | In September 2011, we made income tax payments totaling $11.4 million primarily related to the subordinated disposition revenues and the $1.00 per share special cash distribution earned in connection with CPA®:14/16 Merger; | ||
• | During the nine months ended September 30, 2011, we received revenue of $19.4 million in cash for providing asset-based management services to the REITs as compared to $30.3 million in the prior year period. This amount does not include revenue received from the REITs in the form of shares of their restricted common stock rather than cash (see below); | ||
• | Deferred acquisition revenue received was $1.1 million lower during the nine months ended September 30, 2011 as compared to the same period in 2010, primarily due to a shift in the timing of when deferred acquisition revenue is received and lower investment volume by the CPA® REITs in prior year periods; and | ||
• | During the nine months ended September 30, 2011, our real estate ownership segment provided cash flows (contractual lease revenues, net of property-level debt service) of approximately $30.2 million, a decrease of $2.1 million from the 2010 period, as a result of several tenants vacating properties. |
W. P. Carey 9/30/2011 10-Q — 46
Table of Contents
September 30, 2011 | December 31, 2010 | |||||||
Balance | ||||||||
Fixed rate | $ | 222,656 | $ | 147,872 | ||||
Variable rate(a) | 365,858 | 249,110 | ||||||
Total | $ | 588,514 | $ | 396,982 | ||||
Percent of total debt | ||||||||
Fixed rate | 38 | % | 37 | % | ||||
Variable rate(a) | 62 | % | 63 | % | ||||
100 | % | 100 | % | |||||
Weighted average interest rate at end of period | ||||||||
Fixed rate | 5.7 | % | 6.0 | % | ||||
Variable rate(a) | 2.6 | % | 2.5 | % |
(a) | Variable-rate debt at September 30, 2011 included (i) $253.2 million outstanding under our lines of credit, (ii) $47.6 million that has been effectively converted to fixed rates through interest rate swap derivative instruments and (iii) $57.3 million in mortgage loan obligations that bore interest at fixed rates but have interest rate reset features that may change the interest rates to then-prevailing market fixed rates (subject to specified caps) at certain points during their term. |
• | Cash and cash equivalents totaling $37.1 million. Of this amount, $2.8 million, at then-current exchange rates, was held by foreign subsidiaries, but we could be subject to restrictions or significant costs should we decide to repatriate these amounts; | ||
• | Two lines of credit with unused capacity totaling $20.0 million. The lines of credit are available to us and may also be used to loan funds to our affiliates. Our lender has issued letters of credit totaling $6.8 million on our behalf in connection with certain contractual obligations, which reduce amounts that may be drawn under the unsecured line of credit; and | ||
• | We also had unleveraged properties that had an aggregate carrying value of $195.1 million at September 30, 2011, although there can be no assurance that we would be able to obtain financing for these properties. |
W. P. Carey 9/30/2011 10-Q — 47
Table of Contents
September 30, 2011 | December 31, 2010 | |||||||||||||||
Outstanding | Maximum | Outstanding | Maximum | |||||||||||||
Balance | Available | Balance | Available | |||||||||||||
Unsecured line of credit | $ | 243,160 | $ | 250,000 | $ | 141,750 | $ | 250,000 | ||||||||
Secured line of credit | 10,000 | 30,000 | N/A | N/A |
• | An increase in dividends of approximately $11.3 million associated with our incremental investment in CPA®:16 — Global resulting in projected net cash flow after tax of $10.3 million; | ||
• | An increase in lease revenues and cash flow totaling approximately $8.8 million and $4.0 million, respectively, related to the properties acquired from CPA®:14 in the CPA®:14 Asset Sales; | ||
• | A tax benefit of approximately $6.4 million related to the change in our advisory fee arrangement with CPA®:16 — Global in connection with its UPREIT reorganization; | ||
• | A reduction in asset management revenue from CPA®:16 — Global of approximately $5.5 million as a result of the modification of our advisory agreement with CPA®:16 — Global in connection with its UPREIT reorganization; | ||
• | A reduction in asset management revenue approximating $2.1 million related to assets sold by CPA®:14 to us and to third parties in the CPA®:14 Asset Sales; | ||
• | A reduction in annual equity income of approximately $0.9 million related to the consolidation of the two ventures acquired from CPA®:14 in the CPA®:14 Asset Sales; and | ||
• | An increase in interest expense of approximately $5.9 million related to interest payments on the existing non-recourse mortgages relating to the properties we acquired in the CPA®:14 Asset Sales and incremental borrowings under our unsecured credit facility to finance the CPA®:14/16 Merger. |
W. P. Carey 9/30/2011 10-Q — 48
Table of Contents
Less than | More than | |||||||||||||||||||
Total | 1 year | 1-3 years | 3-5 years | 5 years | ||||||||||||||||
Non-recourse debt — Principal(a) | $ | 336,445 | $ | 10,763 | $ | 48,541 | $ | 96,718 | $ | 180,423 | ||||||||||
Lines of credit — Principal(b) | 253,160 | 253,160 | — | — | — | |||||||||||||||
Interest on borrowings(c) | 115,366 | 23,853 | 34,062 | 29,206 | 28,245 | |||||||||||||||
Operating and other lease commitments(d) | 9,773 | 980 | 1,932 | 1,901 | 4,960 | |||||||||||||||
Property improvement commitments | 6,760 | 6,760 | — | — | — | |||||||||||||||
$ | 721,504 | $ | 295,516 | $ | 84,535 | $ | 127,825 | $ | 213,628 | |||||||||||
(a) | Excludes $1.1 million of purchase accounting adjustments required in connection with the CPA®:14/16 Merger, which are included in Non-recourse debt at September 30, 2011. | |
(b) | Each of our lines of credit matures in June 2012. | |
(c) | Interest on unhedged variable-rate debt obligations was calculated using the applicable annual variable interest rates and balances outstanding at September 30, 2011. | |
(d) | Operating and other lease commitments consist primarily of the future minimum rents payable on the lease for our principal offices. We are reimbursed by affiliates for their share of the future minimum rents under an office cost-sharing agreement. These amounts are allocated among the entities based on gross revenues and are adjusted quarterly. The table above excludes the rental obligation of a venture in which we own a 46% interest. Our share of this obligation totals approximately $2.9 million over the lease term through January 2063. |
Ownership Interest | Total Third- | |||||||||||||||
Lessee | at September 30, 2011 | Total Assets | Party Debt | Maturity Date | ||||||||||||
U. S. Airways Group, Inc. | 75 | % | $ | 29,851 | $ | 17,922 | 4/2014 | |||||||||
The New York Times Company | 18 | % | 246,391 | 123,554 | 9/2014 | |||||||||||
Carrefour France, SAS(a) | 46 | % | 139,635 | 102,291 | 12/2014 | |||||||||||
Consolidated Systems, Inc. | 60 | % | 16,857 | 11,236 | 11/2016 | |||||||||||
Medica — France, S.A.(a) | 46 | % | 45,975 | 36,156 | 10/2017 | |||||||||||
Hologic, Inc. | 36 | % | 26,207 | 13,585 | 5/2023 | |||||||||||
Schuler A.G.(a) | 33 | % | 69,431 | — | N/A | |||||||||||
Childtime Childcare, Inc.(b) | 34 | % | 9,040 | — | N/A | |||||||||||
$ | 583,387 | $ | 304,744 | |||||||||||||
(a) | Dollar amounts shown are based on the exchange rate of the Euro at September 30, 2011. | |
(b) | In January 2011, this venture repaid its maturing non-recourse mortgage loan. |
W. P. Carey 9/30/2011 10-Q — 49
Table of Contents
W. P. Carey 9/30/2011 10-Q — 50
Table of Contents
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Investment Management | ||||||||||||||||
Net Income from investment management attributable to W. P. Carey members | $ | 15,737 | $ | 6,094 | $ | 60,903 | $ | 25,842 | ||||||||
FFO — as defined by NAREIT(a) | 15,737 | 6,094 | 60,903 | 25,842 | ||||||||||||
Adjustments: | ||||||||||||||||
Amortization and other non-cash charges | 4,953 | 1,135 | 30,009 | 6,203 | ||||||||||||
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at AFFO: | ||||||||||||||||
AFFO adjustments to equity earnings from equity investments | (2,144 | ) | — | (3,559 | ) | — | ||||||||||
Total adjustments | 2,809 | 1,135 | 26,450 | 6,203 | ||||||||||||
AFFO — Investment Management | $ | 18,546 | $ | 7,229 | $ | 87,353 | $ | 32,045 | ||||||||
Real Estate Ownership | ||||||||||||||||
Net Income from real estate ownership attributable to W. P. Carey members | $ | 9,465 | $ | 10,252 | $ | 69,085 | $ | 28,349 | ||||||||
Adjustments: | ||||||||||||||||
Depreciation and amortization of real property | 6,194 | 4,757 | 16,909 | 14,457 | ||||||||||||
Loss (gain) on sale of real estate, net | 396 | — | (264 | ) | (460 | ) | ||||||||||
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at FFO: | ||||||||||||||||
Depreciation and amortization of real property | 1,173 | 463 | 4,049 | 4,927 | ||||||||||||
Loss (gain) on sale of real estate, net | — | — | 34 | (38 | ) | |||||||||||
Proportionate share of adjustments for noncontrolling interests to arrive at FFO | (1,157 | ) | (193 | ) | (1,476 | ) | (532 | ) | ||||||||
Total adjustments | 6,606 | 5,027 | 19,252 | 18,354 | ||||||||||||
FFO — as defined by NAREIT(a) | 16,071 | 15,279 | 88,337 | 46,703 | ||||||||||||
Adjustments: | ||||||||||||||||
Gain on change in control of interests(b) | — | — | (27,859 | ) | — | |||||||||||
Gain on deconsolidation of a subsidiary | (1,008 | ) | — | (1,008 | ) | — | ||||||||||
Other depreciation, amortization and non-cash charges | 303 | (1,230 | ) | (2,498 | ) | (920 | ) | |||||||||
Straight-line and other rent adjustments | (1,014 | ) | 148 | (2,451 | ) | 167 | ||||||||||
Impairment charges | 4,934 | 481 | 4,975 | 8,618 | ||||||||||||
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at AFFO: | ||||||||||||||||
Other depreciation, amortization and other non-cash charges | — | 1,728 | — | 25 | ||||||||||||
Straight-line and other rent adjustments | (463 | ) | (539 | ) | (1,227 | ) | (1,728 | ) | ||||||||
Impairment charges | — | 1,394 | 1,090 | 1,394 | ||||||||||||
AFFO adjustments to equity earnings from equity investments | 4,122 | 2,995 | 6,714 | 8,211 | ||||||||||||
Proportionate share of adjustments for noncontrolling interests to arrive at AFFO | 59 | 122 | 218 | 78 | ||||||||||||
Total adjustments | 6,933 | 5,099 | (22,046 | ) | 15,845 | |||||||||||
AFFO — Real Estate Ownership | $ | 23,004 | $ | 20,378 | $ | 66,291 | $ | 62,548 | ||||||||
Total Company | ||||||||||||||||
FFO — as defined by NAREIT | $ | 31,808 | $ | 21,373 | $ | 149,240 | $ | 72,545 | ||||||||
AFFO | $ | 41,550 | $ | 27,607 | $ | 153,644 | $ | 94,593 | ||||||||
Distributions declared for the applicable period(c) | $ | 22,236 | $ | 20,053 | $ | 64,348 | $ | 59,709 | ||||||||
W. P. Carey 9/30/2011 10-Q — 51
Table of Contents
(a) | The SEC Staff has recently advised that they take no position on the inclusion or exclusion of impairment write-downs in arriving at FFO. Since 2003, NAREIT has taken the position that the exclusion of impairment charges is consistent with its definition of FFO. Accordingly, in future presentations we will revise our computation of FFO to exclude impairment charges, if any, in arriving at FFO. | |
(b) | Represents gains recognized on purchase of the remaining interests in two ventures from CPA®:14, which we had previously accounted for under the equity method. In connection with purchasing these interests, we recognized a net gain of $27.9 million during the nine months ended September 30, 2011 to adjust the carrying value of our existing interest in these ventures to their estimated fair values. | |
(c) | Distribution data is presented for comparability; however, management utilizes our “Adjusted Cash Flow from Operating Activities” measure to analyze our dividend coverage. |
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Cash flow provided by operating activities | $ | 62,652 | $ | 52,268 | ||||
Adjustments: | ||||||||
Distributions received from equity investments in real estate in excess of equity income(a) | 10,187 | 6,046 | ||||||
Distributions paid to noncontrolling interests, net(b) | (732 | ) | (213 | ) | ||||
Changes in working capital(c) | 14,079 | 6,832 | ||||||
CPA®:14/16 Merger — revenue net of taxes(d) | (11,708 | ) | — | |||||
Adjusted cash flow from operating activities | $ | 74,478 | $ | 64,933 | ||||
Distributions declared | $ | 64,348 | $ | 59,709 | ||||
(a) | We take a substantial portion of our asset management revenue in shares of the CPA® REITs. To the extent we receive distributions in excess of the equity income that we recognize, we include such amounts in our evaluation of cash flow from core operations. | |
(b) | Represents noncontrolling interests’ share of distributions made by ventures that we consolidate in our financial statements. | |
(c) | Timing differences arising from the payment of certain liabilities and the receipt of certain receivables in a period other than that in which the item is recognized in determining net income may distort the actual cash flow that our core operations generate. We adjust our GAAP cash flow from operating activities to record such amounts in the period in which the item was actually recognized. | |
(d) | Amounts represent termination and subordinated disposition revenue, net of costs and a 45% tax provision, earned in connection with the CPA®:14/16 Merger. This revenue is generally earned in connection with events that provide liquidity alternatives to the CPA® REIT shareholders. In determining cash flow generated from our core operations, we believe it was more appropriate to normalize cash flow for the impact of the net revenue that we earned in connection with the CPA®:14/16 Merger. |
W. P. Carey 9/30/2011 10-Q — 52
Table of Contents
2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | Fair value | |||||||||||||||||||||||||
Fixed rate debt | $ | 1,551 | $ | 34,394 | $ | 5,424 | $ | 5,350 | $ | 41,419 | $ | 134,518 | $ | 222,656 | $ | 217,536 | ||||||||||||||||
Variable rate debt | $ | 801 | $ | 256,431 | $ | 3,451 | $ | 7,301 | $ | 7,598 | $ | 90,276 | $ | 365,858 | $ | 361,201 |
W. P. Carey 9/30/2011 10-Q — 53
Table of Contents
W. P. Carey 9/30/2011 10-Q — 54
Table of Contents
Exhibit No. | Description | |
31.1 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101 | The following materials from W. P. Carey & Co. LLC’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2011 and December 31, 2010, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2011, and 2010, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2011 and 2010, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2011, and 2010, and (v) Notes to Consolidated Financial Statements.* |
* | Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
W. P. Carey 9/30/2011 10-Q — 55
Table of Contents
W. P. Carey & Co. LLC | ||||
Date: November 8, 2011 | By: | /s/ Mark J. DeCesaris | ||
Mark J. DeCesaris | ||||
Chief Financial Officer (Principal Financial Officer) | ||||
Date: November 8, 2011 | By: | /s/ Thomas J. Ridings, Jr. | ||
Thomas J. Ridings, Jr. | ||||
Chief Accounting Officer (Principal Accounting Officer) |
W. P. Carey 9/30/2011 10-Q — 56
Table of Contents
Exhibit No. | Description | |
31.1 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101 | The following materials from W. P. Carey & Co. LLC’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2011 and December 31, 2010, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2011, and 2010, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2011 and 2010, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2011, and 2010, and (v) Notes to Consolidated Financial Statements.* |
* | Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
W. P. Carey 9/30/2011 10-Q — 57