e10vq
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2011
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from__________ to ___________
Commission File Number: 001-13779
W. P. CAREY & CO. LLC
(Exact name of registrant as specified in its charter)
|
|
|
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) |
Investor Relations (212) 492-8920
(212) 492-1100
(Registrants telephone numbers, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files). Yes
þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer þ
|
|
Accelerated filer o
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Registrant has 39,717,286 shares of common stock, no par value, outstanding at November 1, 2011.
INDEX
Forward-Looking Statements
This Quarterly Report on Form 10-Q (the Report), including Managements Discussion and Analysis
of Financial Condition and Results of Operations in Item 2 of Part I of this Report, contains
forward-looking statements within the meaning of the federal securities laws. These forward-looking
statements generally are identified by the words believe, project, expect, anticipate,
estimate, intend, strategy, plan, may, should, will, would, will be, will
continue, will likely result, and similar expressions. It is important to note that our actual
results could be materially different from those projected in such forward-looking statements. You
should exercise caution in relying on forward-looking statements as they involve known and unknown
risks, uncertainties and other factors that may materially affect our future results, performance,
achievements or transactions. Information on factors which could impact actual results and cause
them to differ from what is anticipated in the forward-looking statements contained herein is
included in this Report as well as in our other filings with the Securities and Exchange Commission
(the SEC), including but not limited to those described in Item 1A. Risk Factors in our Annual
Report on Form 10-K for the year ended December 31, 2010 as filed with the SEC on February 25, 2011
(the 2010 Annual Report) and in the Current Report on Form 8-K filed with the SEC on June 10,
2011. We do not undertake to revise or update any forward-looking statements. Additionally, a
description of our critical accounting estimates is included in the Managements Discussion and
Analysis of Financial Condition and Results of Operations section of our 2010 Annual Report. There
has been no significant change in our critical accounting estimates.
W. P. Carey 9/30/2011 10-Q 1
PART I
Item 1. Financial Statements
W. P. CAREY & CO. LLC
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(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 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
W. P. Carey 9/30/2011 10-Q 2
W. P. CAREY & CO. LLC
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
W. P. Carey 9/30/2011 10-Q 3
W. P. CAREY & CO. LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
W. P. Carey 9/30/2011 10-Q 4
W. P. CAREY & CO. LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
(Continued)
W. P. Carey 9/30/2011 10-Q 5
W. P. CAREY & CO. LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Continued)
Supplemental noncash investing activities:
On May 2, 2011, in connection with entering into an amended and restated advisory agreement with
Corporate Property Associates 16 Global Incorporated (CPA®:16 Global), we
received a special membership interest in CPA®:16 Globals operating partnership and
recorded as consideration a $28.3 million adjustment to Equity investments in real estate and the
REITs to reflect the fair value of our special interest in that operating partnership (Note 3).
Also on May 2, 2011, we exchanged 11,113,050 shares of Corporate Property Associates 14
Incorporated (CPA®:14) for 13,260,091 shares of CPA®:16 Global,
resulting in a gain of approximately $2.8 million (Note 3).
In connection with the acquisition of properties from CPA®:14, we assumed two
non-recourse mortgages on the related properties with an aggregate fair value of $87.6 million at
the date of acquisition (Note 4).
In September 2011, we deconsolidated a wholly-owned subsidiary because we no longer had control
over the activities that most significantly impact its economic performance following possession of
the subsidiarys property by a receiver (Note 15). The following table presents the assets and
liabilities of the subsidiary on the date of deconsolidation:
|
|
|
|
|
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 |
) |
|
|
|
|
See Notes to Consolidated Financial Statements
W. P. Carey 9/30/2011 10-Q 6
W. P. CAREY & CO. LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1. Business
W. P. Carey & Co. LLC (W. P. Carey and, together with its consolidated subsidiaries and
predecessors, we, us or our) provides long-term financing via sale-leaseback and
build-to-suit transactions for companies worldwide and manages a global investment portfolio. We
invest primarily in commercial properties domestically and internationally that are generally
triple-net leased to single corporate tenants, which requires each tenant to pay substantially all
of the costs associated with operating and maintaining the property. We also earn revenue as the
advisor to publicly-owned, non-listed real estate investment trusts, which are sponsored by us
under the Corporate Property Associates brand name (the CPA® REITs) and invest in
similar properties. At September 30, 2011, we were the advisor to the following CPA®
REITs: Corporate Property Associates 15 Incorporated (CPA®:15), CPA®:16
Global and Corporate Property Associates 17 Global Incorporated (CPA®:17
Global), and we were the advisor to CPA®:14 until its merger with a subsidiary of
CPA®:16 Global on May 2, 2011 (the CPA®:14/16 Merger). We are also the
advisor to Carey Watermark Investors Incorporated (CWI and, together with the CPA®
REITs, the REITs), which we formed in March 2008 for the purpose of acquiring interests in
lodging and lodging-related properties. At September 30, 2011, we owned and/or managed more than
990 properties domestically and internationally. Our owned portfolio was comprised of our full or
partial ownership interest in 158 properties, substantially all of which were net leased to 74
tenants, and totaled approximately 14 million square feet (on a pro rata basis) with an occupancy
rate of approximately 91%. In addition, through one of our consolidated subsidiaries, Carey Storage
Management LLC (Carey Storage), we had interests in 21 self-storage properties at September 30,
2011.
Primary Business Segments
Investment Management We structure and negotiate investments and debt placement transactions for
the REITs, for which we earn structuring revenue, and manage their portfolios of real estate
investments, for which we earn asset-based management and performance revenue. We earn asset-based
management and performance revenue from the REITs based on the value of their real estate-related
and lodging-related assets under management. As funds available to the REITs are invested, the
asset base from which we earn revenue increases. In addition, we also receive a percentage of
distributions of available cash from the operating partnerships of CPA®:17 Global and
CWI, as well as from the operating partnership of CPA®:16 Global after the
CPA®:14/16 Merger (Note 3). We may also earn incentive and disposition revenue and
receive other compensation in connection with providing liquidity alternatives to the REIT
shareholders.
Real Estate Ownership We own and invest in commercial properties in the United States of America
(U.S.) and the European Union that are then leased to companies, primarily on a triple-net lease
basis. We may also invest in other properties if opportunities arise. Effective as of January 1,
2011, we include our equity investments in the REITs in our Real Estate Ownership segment. The
equity income or loss from the REITs that is now included in our Real Estate Ownership segment
represents our proportionate share of the revenue less expenses of the net-leased properties held
by the REITs. This treatment is consistent with that of our directly-owned properties.
Note 2. Basis of Presentation
Our interim consolidated financial statements have been prepared, without audit, in accordance with
the instructions to Form 10-Q and, therefore, do not necessarily include all information and
footnotes necessary for a fair statement of our consolidated financial position, results of
operations and cash flows in accordance with accounting principles generally accepted in the U.S.
(GAAP).
In the opinion of management, the unaudited financial information for the interim periods presented
in this Report reflects all normal and recurring adjustments necessary for a fair statement of
results of operations, financial position and cash flows. Our interim consolidated financial
statements should be read in conjunction with our audited consolidated financial statements and
accompanying notes for the year ended December 31, 2010, which are included in our 2010 Annual
Report, as certain disclosures that would substantially duplicate those contained in the audited
consolidated financial statements have not been included in this Report. Operating results for
interim periods are not necessarily indicative of operating results for an entire fiscal year.
The preparation of financial statements in conformity with GAAP requires management to make
estimates and assumptions that affect the reported amounts and the disclosure of contingent amounts
in our consolidated financial statements and the accompanying notes. Actual results could differ
from those estimates. Certain prior year amounts have been reclassified to conform to the current
year presentation.
W. P. Carey 9/30/2011 10-Q 7
Notes to Consolidated Financial Statements
Basis of Consolidation
The consolidated financial statements reflect all of our accounts, including those of our
majority-owned and/or controlled subsidiaries. The portion of equity in a subsidiary that is not
attributable, directly or indirectly, to us is presented as noncontrolling interests. All
significant intercompany accounts and transactions have been eliminated.
In April 2010, CWI filed a registration statement with the SEC to sell up to $1.0 billion of its
common stock in an initial public offering plus up to an additional $237.5 million of its common
stock under a dividend reinvestment plan. This registration statement was declared effective by the
SEC in September 2010. Through December 31, 2010, the financial statements of CWI, which had no
significant assets, liabilities or operations, were included in our consolidated financial
statements, as we owned all of CWIs outstanding common stock. Beginning in 2011, we have accounted
for our interest in CWI under the equity method of accounting because, as the advisor, we do not
exert control over, but we have the ability to exercise significant influence on, CWI.
Future Accounting Requirements
The following Accounting Standards Updates (ASUs) promulgated by the Financial Accounting
Standards Board (FASB) are applicable to us in current or future reports, as indicated:
ASU 2010-29, Disclosure of Supplementary Pro Forma Information for Business Combinations In
December 2010, the FASB issued an update to Accounting Standards Codification Topic (ASC) 805,
Business Combinations. The amendments in the update clarify that the pro forma disclosures required
under ASC 805 should depict revenue and earnings of the combined entity as though the business
combination(s) that occurred during the current year had occurred as of the beginning of the
comparable prior annual reporting period. Additionally, the amendments expand the supplemental pro
forma disclosures to include a description of the nature and amount of material, nonrecurring pro
forma adjustments directly attributable to the business combination(s) included in the reported pro
forma revenue and earnings. These amendments impact the form of our disclosures only, are
applicable to us prospectively and are effective for our business combinations for which the
acquisition date is on or after December 15, 2010.
ASU 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in
U.S. GAAP and IFRSs In May 2011, the FASB issued an update to ASC 820, Fair Value Measurements.
The amendments in the update explain how to measure fair value and do not require additional fair
value measurements, nor are they intended to establish valuation standards or affect valuation
practices outside of financial reporting. These new amendments will impact the level of information
we provide, particularly for level 3 fair value measurements and the measurements sensitivity to
changes in unobservable inputs, our use of a nonfinancial asset in a way that differs from that
assets highest and best use, and the categorization by level of the fair value hierarchy for items
that are not measured at fair value in the balance sheet but for which the fair value is required
to be disclosed. These amendments are expected to impact the form of our disclosures only, are
applicable to us prospectively and are effective for our interim and annual periods beginning in
2012.
ASU 2011-05, Presentation of Comprehensive Income In June 2011, the FASB issued an update to ASC
220, Comprehensive Income. The amendments in the update change the reporting options applicable to
the presentation of other comprehensive income and its components in the financial statements. This
update eliminates the option to present the components of other comprehensive income as part of the
statement of changes in stockholders equity. Additionally, the update requires the consecutive
presentation of the statement of net income and other comprehensive income. Finally, the update
requires an entity to present reclassification adjustments on the face of the financial statements
from other comprehensive income to net income. These amendments impact the form of our disclosures
only, are applicable to us retrospectively and are effective for our interim and annual periods
beginning in 2012.
ASU 2011-08, Testing Goodwill for Impairment In September 2011, the FASB issued an update to ASC
350, Intangibles Goodwill and Other. The objective of this ASU is to simplify how entities test
goodwill for impairment. The amendments in the ASU permit an entity to first assess qualitative
factors to determine whether it is more likely than not that the fair value of a reporting unit is
less than its carrying amount as a basis for determining whether it is necessary to perform the
two-step goodwill impairment test described in Topic 350. The more-likely-than-not threshold is
defined as having a likelihood of more than 50 percent. Previous guidance under Topic 350 required
an entity to test goodwill for impairment, on at least an annual basis, by comparing the fair value
of a reporting unit with its carrying amount, including goodwill (step one). If the fair value of a
reporting unit is less than its carrying amount, then the second step of the test must be performed
to measure the amount of the impairment loss, if any. Under the amendments in this ASU, an entity
is not required to calculate the fair value of a reporting unit unless the entity determines that
it is more likely than not that its fair value is less than its carrying amount. We are currently
assessing the potential impact that the adoption of the new guidance will have on our financial
position and results of operations.
W. P. Carey 9/30/2011 10-Q 8
Notes to Consolidated Financial Statements
Note 3. Agreements and Transactions with Related Parties
Advisory Agreements with the REITs
We have advisory agreements with each of the REITs pursuant to which we earn certain fees or are
entitled to receive distributions of cash flow. The terms of the advisory agreements are outlined
in our 2010 Annual Report except as otherwise stated below. In connection with CPA®:16
Globals internal reorganization on May 2, 2011 following the CPA®:14/16 Merger, we
entered into an amended and restated advisory agreement with CPA®:16 Global (see
CPA®:16 Global UPREIT Reorganization below). In the third quarter of 2011, the
CPA® REIT advisory agreements, which were scheduled to expire on September 30, 2011,
were renewed for a three-month period effective October 1, 2011. In the third quarter of 2011, the
CWI advisory agreement, which was also scheduled to expire on September 30, 2011, was renewed for
an additional year pursuant to its terms, effective as of October 1, 2011. The following table
presents a summary of revenue earned and/or cash received from the REITs in connection with
providing services as the advisor to the REITs (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Notes to Consolidated Financial Statements
Unpaid transaction fees, including accrued interest, are included in Due from affiliates in the
consolidated financial statements. Unpaid transaction fees bear interest at annual rates ranging
from 5% to 7%. The following tables present the amount of unpaid transaction fees and interest
earned on these fees (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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 CWIs
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 Globals 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. |
Other Transactions with Affiliates
CPA®:14/16 Merger
On May 2, 2011, CPA®:14 merged with and into a subsidiary of CPA®:16
Global. In connection with the CPA®:14/16 Merger, on May 2, 2011, we purchased three
properties from CPA®:14, in which we already had a partial ownership interest, for an
aggregate purchase price of $31.8 million, plus the assumption of $87.6 million of indebtedness
(Note 4). The purchase price was based on the appraised values of the properties and debt. Together
with the three properties sold by CPA®:14 to CPA®:17 Global on that date,
as well as certain other properties sold to third parties in anticipation of the
CPA®:14/16 Merger, these sales are referred to herein as the CPA®:14 Asset
Sales.
In the CPA®:14/16 Merger, CPA®:14 shareholders were entitled to receive
$11.50 per share, which was equal to the estimated net asset value (NAV) per share of
CPA®:14 as of September 30, 2010. For each share of CPA®:14 stock owned, each
CPA®:14 shareholder received a $1.00 per share special cash dividend and a choice of
either (i) $10.50 in cash or (ii) 1.1932 shares of CPA®:16 Global. The merger
consideration of $954.5 million was paid by CPA®:16 Global, including payment of
$444.0 million to liquidating shareholders and issuing 57,365,145 shares of common stock with a
fair value of $510.5 million on the date of closing to shareholders of CPA®:14 in
exchange for 48,076,723 shares of CPA®:14 common stock. The $1.00 per share special cash
distribution, totaling $90.4 million in the aggregate, was funded from the proceeds of the
CPA®:14 Asset Sales. In connection with the CPA®:14/16 Merger, we agreed to
purchase a sufficient number of shares of CPA®:16 Global common stock from
CPA®:16 Global to enable it to pay the merger consideration if the cash on hand and
available to CPA®:14 and CPA®:16 Global, including the proceeds of the
CPA®:14 Asset Sales and a new $320.0 million senior credit facility of
CPA®:16 Global, were not sufficient. Accordingly, we purchased 13,750,000 shares of
CPA®:16 Global on May 2, 2011 for $121.0 million, which we funded, along with other
obligations, with cash on hand and $121.4 million drawn on our unsecured line of credit.
W. P. Carey 9/30/2011 10-Q 10
Notes to Consolidated Financial Statements
Upon consummation of the CPA®:14/16 Merger, we earned revenues of $31.2 million in
connection with the termination of the advisory agreement with CPA®:14 and $21.3 million
of subordinated disposition revenues. We elected to receive our termination revenue in 2,717,138
shares of CPA®:14, which were exchanged into 3,242,089 shares of CPA®:16
Global. In addition, we received $11.1 million in cash as a result of the $1.00 per share special
cash distribution paid by CPA®:14 to its shareholders. Upon closing of the
CPA®:14/16 Merger, we received 13,260,091 shares of common stock of CPA®:16
Global in respect of our shares of CPA®:14.
Carey Asset Management Corp. (CAM), our subsidiary that acts as the advisor to the
CPA® REITs, waived any acquisition fees payable by CPA®:16 Global under
its advisory agreement with CAM in respect of the properties acquired in the CPA®:14/16
Merger and also waived any disposition fees that may subsequently be payable by CPA®:16
Global upon a sale of such assets. As the advisor to CPA®:14, CAM earned acquisition
fees related to those properties acquired by CPA®:14 and disposition fees on those
properties upon the liquidation of CPA®:14 and, as a result, CAM and CPA®:16
Global agreed that CAM should not receive fees upon the acquisition or disposition of the same
properties by CPA®:16 Global.
CPA®:16 Global UPREIT Reorganization
Immediately following the CPA®:14/16 Merger on May 2, 2011, CPA®:16 Global
completed an internal reorganization whereby CPA®:16 Global formed an umbrella
partnership real estate investment trust, or UPREIT which was approved by CPA®:16
Global shareholders in connection with the CPA®:14/16 Merger. In connection with the
formation of the UPREIT, CPA®:16 Global contributed substantially all of its assets
and liabilities to an Operating Partnership in exchange for a managing member interest and units
of membership interest in the Operating Partnership, which together represent a 99.985% capital
interest of the Managing Member (representing the CPA®:16 Global shareholders
interest). Through our subsidiary, Carey REIT III, Inc. (the Special General Partner), we
acquired a special membership interest (Special Interest) of 0.015% in the Operating Partnership
for $0.3 million, entitling us to receive certain profit allocations and distributions of cash.
As consideration for the Special Interest, we amended our advisory agreement with
CPA®:16 Global to give effect to this UPREIT reorganization and to reflect a revised
fee structure whereby (i) our asset management fees are prospectively reduced to 0.5% from 1.0% of
the asset value of a property under management, (ii) the former 15% subordinated incentive fee and
termination fees have been eliminated and replaced by (iii) a 10% Special General Partner Available
Cash Distribution and (iv) the 15% Final Distribution, each defined below. The sum of the new 0.5%
asset management fee and the Available Cash Distribution is expected to be lower than the original
1.0% asset management fee; accordingly, the Available Cash Distribution is contractually limited to
0.5% of the value of CPA®:16 Globals assets under management. However, as a result
of income tax savings, the amount of after-tax cash that we expect to receive pursuant to this
revised structure is anticipated to be greater than the amount we received under the previous
arrangement. The fee structure related to initial acquisition fees, subordinated acquisition fees
and subordinated disposition fees for CPA®:16 Global remains unchanged.
As Special General Partner, we are entitled to 10% of the Operating Partnerships available cash
(the Available Cash Distribution), which is defined as the Operating Partnerships cash generated
from operations, excluding capital proceeds, as reduced by operating expenses and debt service,
excluding prepayments and balloon payments. We may elect to receive our Available Cash Distribution
in shares of CPA®:16 Globals common stock. In the event of a capital transaction
such as a sale, exchange, disposition or refinancing of CPA®:16 Globals assets, we
are also entitled to receive a Final Distribution equal to 15% of residual returns after giving
effect to a 100% return of the Managing Members invested capital plus a 6% priority return.
We recorded the Special Interest as an equity investment at its fair value of $28.3 million and an
equal amount of deferred revenues (Note 6), which is net of approximately $6.0 million related to
our ownership interest of approximately 17.5% in CPA®:16 Global that was eliminated
in our consolidated financial statements. We will recognize the deferred revenue earned from our
Special Interest in the Operating Partnership into earnings on a straight-line basis over the
expected period of performance, which is currently estimated at three years based on the stated
intended life of CPA®:16 Global as described in its offering documents. The amount of
deferred revenue recognized during the three and nine months ended September 30, 2011 was $2.1
million and $3.5 million, respectively, which is net of $0.2 million and $0.4 million in
amortization, respectively, associated with the basis differential generated by the Special
Interest in the Operating Partnership and our underlying claim on the net assets of
CPA®:16 Global. We determined the fair value of the Special Interest based upon a
discounted cash flow model, which included assumptions related to estimated future cash flows of
CPA®:16 Global and the estimated duration of the fee stream of three years.
Other
We are the general partner in a limited partnership (which we consolidate for financial statement
purposes) that leases our home office space and participates in an agreement with certain
affiliates, including the REITs, for the purpose of leasing office space used for the
administration of our operations and the operations of our affiliates and for sharing the
associated costs. This limited partnership does
W. P. Carey 9/30/2011 10-Q 11
Notes to Consolidated Financial Statements
not have any significant assets, liabilities or operations other than its interest in the office
lease. The average estimated minimum lease payments for the office lease, inclusive of
noncontrolling interests, at September 30, 2011 approximates $3.0 million annually through 2016.
The table below presents income from noncontrolling interest partners related to reimbursements
from these affiliates (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents deferred rent due to affiliates related to this limited partnership,
which are included in Accounts payable, accrued expenses and other liabilities in the consolidated
balance sheets (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011 |
|
|
December 31, 2010 |
|
Deferred rent due to affiliates |
|
$ |
819 |
|
|
$ |
854 |
|
|
|
|
|
|
|
|
We own interests in entities ranging from 5% to 95%, as well as jointly-controlled
tenant-in-common interests in properties, with the remaining interests generally held by
affiliates, and own common stock in each of the REITs. We consolidate certain of these investments
and account for the remainder under the equity method of accounting.
One of our directors and officers is the sole shareholder of Livho, Inc. (Livho), a subsidiary
that operates a hotel investment. We consolidate the accounts of Livho in our consolidated
financial statements because it is a variable interest entity and we are its primary beneficiary.
Family members of one of our directors have an ownership interest in certain companies that own
noncontrolling interests in one of our French majority-owned subsidiaries. These ownership
interests are subject to substantially the same terms as all other ownership interests in the
subsidiary companies.
An employee owns a redeemable noncontrolling interest (Note 12) in W. P. Carey International LLC
(WPCI), a subsidiary company that structures net lease transactions on behalf of the
CPA® REITs outside of the U.S., as well as certain related entities.
In February 2011, we loaned $90.0 million at an annual interest rate of 1.15% to CPA®:17
Global, which was repaid on April 8, 2011, its maturity date. In May 2011, we loaned $4.0
million at an annual interest rate equal to the 30-day London inter-bank offered rate (LIBOR)
plus 2.5% to CWI, which was repaid on June 6, 2011, its maturity date. In September 2011, we loaned
$2.0 million at an annual interest rate equal to LIBOR plus 0.9% to CWI, of which $1.0 million was
repaid on September 13, 2011 and the remaining $1.0 million was repaid on October 6, 2011. In
connection with these loans, we received interest income from CPA®:17 Global and CWI
totaling less than $0.1 million and $0.2 million during the three and nine months ended September
30, 2011, respectively.
W. P. Carey 9/30/2011 10-Q 12
Notes to Consolidated Financial Statements
Note 4. Net Investments in Properties
Real Estate
Real estate, which consists of land and buildings leased to others, at cost, and which are subject
to operating leases, is summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
Operating Real Estate
Operating real estate, which consists primarily of our investments in 21 self-storage properties
through Carey Storage and our Livho hotel subsidiary, at cost, is summarized as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
Real Estate Acquired
As
discussed in Note 3, in connection with the CPA®:14/16 Merger in May 2011,
we purchased the remaining interests in certain properties, in which we already had a joint
interest, from CPA®:14 as part of the CPA®:14 Asset Sales. These three
properties, which were leased to Checkfree, Federal Express and Amylin, had an aggregate fair value
of $174.8 million at the date of acquisition. Prior to this purchase, we had consolidated the
Checkfree property and accounted for the Federal Express and Amylin properties under the equity
method. As part of the transaction, we assumed the related non-recourse mortgages on the Federal
Express and Amylin properties. These two mortgages and the mortgage on the Checkfree property had
an aggregate fair value of $117.1 million at the date of acquisition (Note 9). Amounts provided are
the total amounts attributable to the venture properties and do not represent the proportionate
share that we purchased. Upon acquiring the remaining interests in the properties leased to Federal
Express and Amylin, we owned 100% of these entities and accounted for these acquisitions as step
acquisitions utilizing the purchase method of accounting. Due to the change in control of the
ventures that occurred, and in accordance with ASC 810 involving a step acquisition where control
is obtained and there is a previously held equity interest, we recorded an aggregate gain of
approximately $27.9 million related to the difference between our respective carrying values and
the fair values of our previously held interests on the acquisition date. Subsequent to our
acquisition, we consolidate all of these wholly-owned properties. The consolidation of these
properties resulted in an increase of $90.2 million and $40.8 million to Real estate, net and net
lease intangibles, respectively, in May 2011.
Impairment Charges
We periodically assess whether there are any indicators that the value of our real estate
investments may be impaired or that their carrying value may not be recoverable. For investments in
real estate in which an impairment indicator is identified, we follow a two-step process to
determine whether the investment is impaired and to determine the amount of the charge. First, we
compare the carrying value of the real estate to the future net undiscounted cash flow that we
expect the real estate will generate, including any estimated proceeds from the eventual sale of
the real estate. If this amount is less than the carrying value, the real estate is considered to
be impaired, and we then measure the loss as the excess of the carrying value of the real estate
over the estimated fair value of the real estate, which is primarily determined using market
information such as recent comparable sales or broker quotes. If relevant market information is not
available or is not deemed appropriate, we perform a future net cash flow analysis discounted for
inherent risk associated with each investment.
During the third quarter of 2011, we recognized an impairment charge of $4.9 million to reduce the
carrying value of a multi-tenant property to its estimated fair value, which reflected the
estimated selling price. As of the date of this report, this property is being marketed for lease
or sale as a result of the tenants vacating the property.
W. P. Carey 9/30/2011 10-Q 13
Notes to Consolidated Financial Statements
Other
In connection with our prior acquisitions of properties, we have recorded net lease intangibles of
$77.1 million, which are being amortized over periods ranging from one year to 40 years. In-place
lease, tenant relationship and above-market rent intangibles are included in Intangible assets and
goodwill, net in the consolidated financial statements. Below-market rent intangibles are included
in Accounts payable, accrued expenses and other liabilities in the consolidated financial
statements. Amortization of below-market and above-market rent intangibles is recorded as an
adjustment to Lease revenues, while amortization of in-place lease and tenant relationship
intangibles is included in Depreciation and amortization. Net amortization of intangibles,
including the effect of foreign currency translation, was $1.3 million and $1.2 million for the
three months ended September 30, 2011 and 2010, respectively, and $3.5 million and $4.3 million for
the nine months ended September 30, 2011 and 2010, respectively.
Note 5. Finance Receivables
Assets representing rights to receive money on demand or at fixed or determinable dates are
referred to as finance receivables. Our finance receivable portfolios consist of our Net
investments in direct financing leases and deferred acquisition fees. Operating leases are not
included in finance receivables as such amounts are not recognized as an asset in the consolidated
balance sheets.
Deferred Acquisition Fees Receivable
As described in Note 3, we earn revenue in connection with structuring and negotiating investments
and related mortgage financing for the REITs. A portion of this revenue is due in equal annual
installments ranging from three to four years, provided the relevant CPA® REIT meets its
performance criterion. Unpaid deferred installments, including accrued interest, from all of the
CPA® REITs were included in Due from affiliates in the consolidated financial
statements.
Credit Quality of Finance Receivables
We generally seek investments in facilities that we believe are critical to a tenants business and
that we believe have a low risk of tenant defaults. At September 30, 2011 and December 31, 2010,
none of the balances of our finance receivables were past due and we had not established any
allowances for credit losses. Additionally, there have been no modifications of finance
receivables. We evaluate the credit quality of our tenant receivables utilizing an internal 5-point
credit rating scale, with 1 representing the highest credit quality and 5 representing the lowest.
The credit quality evaluation of our tenant receivables was last updated in the third quarter of
2011. We believe the credit quality of our deferred acquisition fees receivable falls under
category 1, as all of the CPA® REITs are expected to have the available cash to make
such payments.
A summary of our finance receivables by internal credit quality rating for the periods presented is
as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At both September 30, 2011 and December 31, 2010, Other assets, net included $0.3 million of
accounts receivable related to amounts billed under these direct financing leases.
Note 6. Equity Investments in Real Estate and the REITs
We own interests in the REITs and unconsolidated real estate investments. We account for our
interests in these investments under the equity method of accounting (i.e., at cost, increased or
decreased by our share of earnings or losses, less distributions, plus contributions and other
adjustments required by equity method accounting, such as basis differences from
other-than-temporary impairments). These investments are summarized below.
W. P. Carey 9/30/2011 10-Q 14
Notes to Consolidated Financial Statements
REITs
We own interests in the REITs and account for these interests under the equity method because, as
their advisor and through our ownership in their common shares, we do not exert control over, but
have the ability to exercise significant influence on, the REITs. Shares of the REITs are publicly
registered and the REITs file periodic reports with the SEC, but the shares are not listed on any
exchange and are not actively traded. We earn asset management and performance revenue from the
REITs and have elected, in certain cases, to receive a portion of this revenue in the form of
restricted common stock of the REITs rather than cash.
The following table sets forth certain information about our investments in the REITs (dollars in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% 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 Globals Operating Partnership; and (iv) $28.3 million to reflect the
receipt of the Special Interest in CPA®:16 Globals 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
CWIs outstanding common stock. |
W. P. Carey 9/30/2011 10-Q 15
Notes to Consolidated Financial Statements
The following tables present combined summarized financial information for the REITs. Amounts
provided are expected total amounts attributable to the REITs and do not represent our
proportionate share (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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. |
As disclosed in its financial statements, CPA®:16 Global had not completed the
initial accounting for the May 2, 2011 CPA®:14/16 Merger by the end of the reporting
period in which the business combination had occurred. During the third quarter of 2011,
CPA®:16 Global identified certain measurement period adjustments that impacted its
provisional acquisition accounting (the CPA®:16 Global Measurement Period
Adjustments). Our proportionate share of the CPA®:16 Global Measurement Period
Adjustments was approximately $2.6 million, which is reflected in the nine months ended September
30, 2011. In accordance with ASC 805-10-25, we have not recorded our proportionate share of the
CPA®:16 Global Measurement Period Adjustments during the three months ended September
30, 2011. Rather, such amounts will be reflected in all future financial statements which include
the three months ended June 30, 2011.
We recognized income from our equity investments in the REITs of $6.0 million and $1.9 million for
the three months ended September 30, 2011 and 2010, respectively, and $15.9 million and $7.0
million for the nine months ended September 30, 2011 and 2010, respectively. In addition, we
received distributions of available cash from the CPA®:16 Global and
CPA®:17 Global operating partnerships totaling $4.5 million and $1.7 million during
the three months ended September 30, 2011 and 2010, respectively, and $8.3 million and $3.4 million
for the nine months ended September 30, 2011 and 2010, respectively, which we recorded as Income
from equity investments in the REITs within the Investment Management segment. We also earned
deferred revenue from our Special Interest in the Operating Partnership of CPA®:16
Global of $2.1 million and $3.5 million during the three and nine months ended September 30, 2011,
respectively. Our proportionate share of income or loss recognized from our equity investments in
the REITs is impacted by several factors, including impairment charges recorded by the REITs.
Interests in Unconsolidated Real Estate Investments
We own interests in single-tenant net leased properties that are leased to corporations through
noncontrolling interests (i) in partnerships and limited liability companies that we do not control
but over which we exercise significant influence or (ii) as tenants-in-common subject to common
control. Generally, the underlying investments are jointly-owned with affiliates. We account for
these investments under the equity method of accounting.
W. P. Carey 9/30/2011 10-Q 16
Notes to Consolidated Financial Statements
The following table sets forth our ownership interests in our equity investments in real estate and
their respective carrying values. The carrying value of these ventures is affected by the timing
and nature of distributions (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 ventures future operating
deficits if the need arose. However, we had no legal obligation to pay for any of the
ventures 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. |
The following tables present combined summarized financial information of our venture properties.
Amounts provided are the total amounts attributable to the venture properties and do not represent
our proportionate share (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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
Notes to Consolidated Financial Statements
|
|
|
(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. |
We recognized income from equity investments in real estate of $3.4 million and $2.5 million for
the three months ended September 30, 2011 and 2010, respectively, and $9.6 million and $12.4
million for the nine months ended September 30, 2011 and 2010, respectively. Income from equity
investments in real estate represents our proportionate share of the income or losses of these
ventures as well as certain depreciation and amortization adjustments related to
other-than-temporary impairment charges.
Note 7. Fair Value Measurements
Under current authoritative accounting guidance for fair value measurements, the fair value of an
asset is defined as the exit price, which is the amount that would either be received when an asset
is sold or paid to transfer a liability in an orderly transaction between market participants at
the measurement date. The guidance establishes a three-tier fair value hierarchy based on the
inputs used in measuring fair value. These tiers are: Level 1, for which quoted market prices for
identical instruments are available in active markets, such as money market funds, equity
securities and U.S. Treasury securities; Level 2, for which there are inputs other than quoted
prices included within Level 1 that are observable for the instrument, such as certain derivative
instruments including interest rate caps and swaps; and Level 3, for which little or no market data
exists, therefore requiring us to develop our own assumptions, such as certain securities.
Items Measured at Fair Value on a Recurring Basis
The following methods and assumptions were used to estimate the fair value of each class of
financial instrument:
Money Market Funds Our money market funds consisted of government securities and U.S. Treasury
bills. These funds were classified as Level 1 as we used quoted prices from active markets to
determine their fair values.
Derivative Assets and Liabilities Our derivative assets and liabilities are primarily comprised
of interest rate swaps or caps. These derivative instruments were measured at fair value using
readily observable market inputs, such as quotations on interest rates. These derivative
instruments were classified as Level 2 because they are custom, over-the-counter contracts with
various bank counterparties that are not traded in an active market.
Other Securities Our other securities are primarily comprised of our investment in an India
growth fund and our interest in a commercial mortgage loan securitization. These funds are not
traded in an active market. We estimated the fair value of these securities using internal
valuation models that incorporate market inputs and our own assumptions about future cash flows. We
classified these assets as Level 3.
Redeemable Noncontrolling Interest We account for our noncontrolling interest in WPCI as a
redeemable noncontrolling interest. We determined the valuation of the redeemable noncontrolling
interest using widely accepted valuation techniques, including expected discounted cash flows of
the investment as well as the income capitalization approach, which considers prevailing market
capitalization rates. We classified this liability as Level 3.
W. P. Carey 9/30/2011 10-Q 18
Notes to Consolidated Financial Statements
The following tables set forth our assets and liabilities that were accounted for at fair value on
a recurring basis. Assets and liabilities presented below exclude assets and liabilities owned by
unconsolidated ventures (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We did not have any transfers into or out of Level 1, Level 2 and Level 3 measurements during the
three and nine months ended September 30, 2011 and 2010. Gains and losses (realized and unrealized)
included in earnings for other securities are reported in Other income and (expenses) in the
consolidated financial statements.
W. P. Carey 9/30/2011 10-Q 20
Notes to Consolidated Financial Statements
Our other financial instruments had the following carrying values and fair values as of the dates
shown (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
We determined the estimated fair value of our debt instruments using a discounted cash flow model
with rates that take into account the credit of the tenants and interest rate risk. We estimated
that our other financial assets and liabilities (excluding net investments in direct financing
leases) had fair values that approximated their carrying values at both September 30, 2011 and
December 31, 2010.
Items Measured at Fair Value on a Non-Recurring Basis
We perform an assessment, when required, of the value of certain of our real estate investments in
accordance with current authoritative accounting guidance. As part of that assessment, we determine
the valuation of these assets using widely accepted valuation techniques, including expected
discounted cash flows or an income capitalization approach, which considers prevailing market
capitalization rates. We review each investment based on the highest and best use of the investment
and market participation assumptions. We determined that the significant inputs used to value these
investments fall within Level 3. As a result of our assessments, we calculated impairment charges,
which were based on market conditions and assumptions that existed at the time. The valuation of
real estate is subject to significant judgment and actual results may differ materially if market
conditions or the underlying assumptions change.
The following table presents information about our other assets that were measured on a fair value
basis for the periods presented. All of the impairment charges were measured using unobservable
inputs (Level 3) and were recorded based on market conditions and assumptions that existed at the
time (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Continuing Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Notes to Consolidated Financial Statements
Note 8. Risk Management
In the normal course of our ongoing business operations, we encounter economic risk. There are
three main components of economic risk: interest rate risk, credit risk and market risk. We are
primarily subject to interest rate risk on our interest-bearing liabilities. Credit risk is the
risk of default on our operations and tenants inability or unwillingness to make contractually
required payments. Market risk includes changes in the value of our properties and related loans,
as well as changes in the value of our other securities and the shares we hold in the REITs due to
changes in interest rates or other market factors. In addition, we own investments in the European
Union and are subject to the risks associated with changing foreign currency exchange rates.
Portfolio Concentration Risk
Concentrations of credit risk arise when a group of tenants is engaged in similar business
activities or is subject to similar economic risks or conditions that could cause them to default
on their lease obligations to us. We regularly monitor our portfolio to assess potential
concentrations of credit risk. While we believe our portfolio is reasonably well diversified, it
does contain concentrations in excess of 10%, based on the percentage of our annualized contractual
minimum base rent for the third quarter of 2011, in certain areas, as shown in the table below. The
percentages in the table below represent our directly-owned real estate properties and do not
include our pro rata share of equity investments.
|
|
|
|
|
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 |
% |
|
|
|
|
Except for our investment in CPA®:16 Global, there were no significant
concentrations, individually or in the aggregate, related to our unconsolidated ventures. At
September 30, 2011 we owned 17.7% of CPA®:16 Global, which has total assets of
approximately $3.7 billion consisting of a portfolio comprised of full or partial ownership
interests in 528 properties substantially all of which were triple-net leased to 148 tenants, and
has certain concentrations within its portfolio, which are outlined in its periodic filings.
Note 9. Debt
Lines of Credit
We have a $250.0 million unsecured revolving line of credit with various lenders that matures in
June 2012. This unsecured line of credit provides for an annual interest rate, at our election, of
either (i) LIBOR plus a spread that ranges from 75 to 120 basis points depending on our leverage,
or (ii) the greater of the lenders prime rate and the federal funds effective rate, plus 50 basis
points. In
W. P. Carey 9/30/2011 10-Q 22
Notes to Consolidated Financial Statements
addition, we pay an annual fee ranging between 12.5 and 20 basis points on the unused
portion of the unsecured line of credit, depending on our leverage ratio. Based on our leverage
ratio at September 30, 2011, we pay interest at LIBOR, or 0.25% at that date, plus 90 basis points
and pay 15 basis points on the unused portion of the unsecured line of credit. At September 30,
2011, the
outstanding balance on the unsecured line of credit was $243.2 million, an increase of $101.4
million since December 31, 2010. Net borrowings under our unsecured line of credit were primarily
used to fund the purchase of CPA®:16 Global shares from CPA®:16 Global
in order to facilitate the CPA®:14/16 Merger (Note 3). In addition, as of September 30,
2011, our lender had issued letters of credit totaling $6.8 million on our behalf in connection
with certain contractual obligations. When issued, letters of credit reduce amounts that may be
drawn under the unsecured line of credit.
On May 2, 2011, we obtained a $30.0 million secured revolving line of credit from Bank of America.
The secured line of credit provides for an annual interest rate (as defined in the credit facility
agreement) of either: (i) the Adjusted LIBO Rate plus 2.5%, or (ii) the Alternative Base Rate
plus 3.50%. In addition, we paid a commitment fee of 0.25%, or $0.1 million, and are required to
pay a 0.5% annual fee on the unused portion of the line of credit. This new line of credit is
collateralized by five properties with a carrying value of approximately $51.0 million at September
30, 2011, and is coterminous with the unsecured line of credit, expiring in June 2012. At September
30, 2011, the outstanding balance on this line of credit was $10.0 million with an annual interest
rate of Adjusted LIBO Rate plus 2.5%, or 2.8%. Borrowing under this line of credit was used to fund
tax payments primarily related to the cash receipts from the CPA®:14/16 Merger.
The secured line of credit facility agreement stipulates six financial covenants that are similar
to those of our unsecured revolving line of credit, as discussed in our 2010 Annual Report, which
require us to maintain certain ratios and benchmarks at the end of each quarter. We were in
compliance with the covenants on both our secured and unsecured lines of credit at September 30,
2011.
Non-Recourse Debt
Non-recourse debt consists of mortgage notes payable, which are collateralized by the assignment of
real property, and direct financing leases, with an aggregate carrying value of $439.4 million at
September 30, 2011. Our mortgage notes payable had fixed annual interest rates ranging from 3.1% to
7.8% and variable annual interest rates ranging from 1.2% to 7.3% with maturity dates ranging from
2012 to 2020 at September 30, 2011.
In connection with our acquisition of three properties from CPA®:14 in May 2011 as part
of the CPA®:14 Asset Sales (Note 4), we assumed two non-recourse mortgages with an
aggregate fair value of $87.6 million (and a carrying value of $88.7 million) on the date of
acquisition and recorded a net fair market value adjustment of $1.1 million. The fair market value
adjustment will be amortized to interest expense over the remaining lives of the loans. These
mortgages have a weighted-average annual fixed interest rate and remaining term of 5.8% and 8.3
years, respectively.
During the nine months ended September 30, 2011, we refinanced two maturing non-recourse mortgages
totaling $10.5 million with new financing totaling $11.9 million and obtained new financing on an
unencumbered property of $5.0 million at a weighted-average annual interest rate and term of 5.1%
and 5.2 years, respectively. Additionally, during the nine months ended September 30, 2011, Carey
Storage borrowed a total of $4.0 million that is secured by individual mortgages on, and
cross-collateralized by, ten properties in the Carey Storage portfolio. These borrowings have a
weighted-average annual interest rate and term of 6.8% and 8.2 years, respectively.
W. P. Carey 9/30/2011 10-Q 23
Notes to Consolidated Financial Statements
Scheduled Debt Principal Payments
Scheduled debt principal payments during each of the next five calendar years following September
30, 2011 and thereafter are as follows (in thousands):
|
|
|
|
|
|
|
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. |
Certain amounts in the table above are based on the applicable foreign currency exchange rate at
September 30, 2011.
Note 10. Commitments and Contingencies
At September 30, 2011, we were not involved in any material litigation.
Various claims and lawsuits arising in the normal course of business are pending against us. The
results of these proceedings are not expected to have a material adverse effect on our consolidated
financial position or results of operations.
Note 11. Equity and Stock-Based and Other Compensation
Stock-Based Compensation
The total compensation expense (net of forfeitures) for our stock-based compensation plans was $4.4
million and $1.8 million for the three months ended September 30, 2011 and 2010, respectively, and
$13.1 million and $6.7 million for the nine months ended September 30, 2011 and 2010, respectively,
all of which are included in General and administrative expenses in the consolidated financial
statements. Total stock-based compensation expense for the nine months ended September 30, 2011
included an additional $2.4 million of compensation expense as a result of revising the expected
vesting of the performance share units (PSUs) granted in 2009 and 2010. The tax benefit
recognized by us related to these plans totaled $1.9 million and $0.8 million for the three months
ended September 30, 2011 and 2010, respectively, and $5.8 million and $2.9 million for the nine
months ended September 30, 2011 and 2010, respectively.
There has been no significant activity or changes to the terms and conditions of any of our
stock-based compensation plans or arrangements during 2011, other than as described below.
2009 Share Incentive Plan
In January 2011, the compensation committee of our board of directors approved long-term incentive
(LTIP) awards to key employees consisting of 178,550 restricted stock units (RSUs), which
represent the right to receive shares of our common stock based on established restrictions, and
191,600 PSUs, which represent the right to receive shares of our common stock based on the level of
achievement during a specified performance period of one or more performance goals set by the
compensation committee. The RSUs are scheduled to vest over three years. Vesting of the PSUs is
conditioned upon certain performance goals being met by us during the performance period from
January 1, 2011 through December 31, 2013. The ultimate number of shares to be issued upon vesting
of PSUs will depend on the extent to which we meet the performance goals and can range from zero to
three times the original target awards noted above. In March 2011, the compensation committee
approved additional LTIP awards to key employees
W. P. Carey 9/30/2011 10-Q 24
Notes to Consolidated Financial Statements
consisting of 160,000 RSUs with a vesting period of four years and 120,000 PSUs with a vesting
period of three years from January 1, 2011 to December 31, 2013. In June 2011, the compensation
committee approved 60,000 RSUs with vesting periods ranging from one to five years and 86,000 RSUs
that are scheduled to vest over three years to key employees. Based in part on our results through
September 30, 2011 and expectations at that date regarding our future performance, we currently
anticipate that the performance goals for the PSUs granted in 2011 will be met at target level,
which is equal to the amount of the award at the grant date. As a result of the 2011 awards, we
currently expect to recognize compensation expense totaling approximately $29.6 million over the
vesting period, of which $2.6 million and $5.7 million was recognized during the three and nine
months ended September 30, 2011, respectively. During the second quarter of 2011, in connection
with a review of our current and expected performance versus the performance goals on the PSUs that
were issued in 2009 and 2010, we revised our estimate of the ultimate number of certain of the PSUs
to be vested. As a result, we recorded an additional $2.4 million of stock-based compensation
expense to reflect the number of shares expected to be issued when these PSUs vest in 2012 and
2013. We review our performance against these goals on an ongoing basis and update expectations as
warranted.
2009 Non-Employee Directors Incentive Plan
The 2009 non-employee directors incentive plan authorizes the issuance of 325,000 shares of our
common stock in the aggregate and initially provided for the automatic annual grant of RSUs with a
total value of $50,000 to each director. In January 2011, the compensation committee of our board
of directors approved an increase in the value of the annual grant to $70,000 per director,
effective as of July 1, 2011. In July 2011, a total of 17,335 RSUs were granted to 10 independent
directors, all of which were fully vested upon grant, although the actual delivery of the
underlying shares is deferred until the date that the director leaves the board. As a result of the
2011 awards, we recognized compensation expense of $0.7 million during the third quarter of 2011.
Earnings Per Share
Under current authoritative guidance for determining earnings per share, all unvested share-based
payment awards that contain non-forfeitable rights to distributions are considered to be
participating securities and therefore are included in the computation of earnings per share under
the two-class method. The two-class method is an earnings allocation formula that determines
earnings per share for each class of common shares and participating security according to
dividends declared (or accumulated) and participation rights in undistributed earnings. Our
unvested RSUs contain rights to receive non-forfeitable distribution equivalents, and therefore we
apply the two-class method of computing earnings per share. The calculation of earnings per share
below excludes the income attributable to the unvested RSUs from the numerator. The following table
summarizes basic and diluted earnings for the periods indicated (in thousands, except share
amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities included in our diluted earnings per share determination consist of stock options and
restricted stock awards. Securities totaling 1,045,700 shares and 920,273 shares for the three and
nine months ended September 30, 2010, respectively, were excluded from the earnings per share
computations above as their effect would have been anti-dilutive. These securities did not have any
anti-dilutive effect during the current year periods.
W. P. Carey 9/30/2011 10-Q 25
Notes to Consolidated Financial Statements
Note 12. Noncontrolling Interests
Noncontrolling interest is the portion of equity in a subsidiary not attributable, directly or
indirectly, to a parent. Other than our acquisition of the noncontrolling interest in a property
from CPA®:14 in connection with the CPA®:14 Asset Sales (Note 4), there were
no changes in our ownership interest in any of our consolidated subsidiaries for the nine months
ended September 30, 2011.
The following tables present a reconciliation of total equity, the equity attributable to our
shareholders and the equity attributable to noncontrolling interests (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 investors 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
Notes to Consolidated Financial Statements
Redeemable Noncontrolling Interest
We account for the noncontrolling interest in WPCI held by one of our officers (Note 3) as a
redeemable noncontrolling interest, as we have an obligation to repurchase the interest from that
officer, subject to certain conditions. The officers interest is reflected at estimated redemption
value for all periods presented. Redeemable noncontrolling interest, as presented on the
consolidated balance sheets, reflects an adjustment of $1.3 million and $0.5 million at September
30, 2011 and December 31, 2010, respectively, to present the noncontrolling interest at redemption
value.
The following table presents a reconciliation of redeemable noncontrolling interest (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
Note 13. Income Taxes
Income tax provision for the three months ended September 30, 2011 and 2010 was $5.9 million and
$3.4 million, respectively, while the income tax provision for the nine months ended September 30,
2011 and 2010 was $38.5 million and $14.2 million, respectively. The difference in the provision
for income taxes reflected in the consolidated statements of income as compared to the provision
calculated at the statutory federal income tax rate is primarily attributable to state and foreign
income taxes, the tax classification of entities in the consolidated group and various permanent
differences between pre-tax GAAP income and taxable income.
We have elected to be treated as a partnership for U.S. federal income tax purposes. As
partnerships, we and our partnership subsidiaries are generally not directly subject to tax. We
conduct our investment management services primarily through taxable subsidiaries. These operations
are subject to federal, state, local and foreign taxes, as applicable. We conduct business in the
U.S. and the European Union, and as a result, we or one or more of our subsidiaries file income tax
returns in the U.S. federal jurisdiction and various state and certain foreign jurisdictions.
Certain of our inter-company transactions that have been eliminated in consolidation for financial
accounting purposes are also subject to taxation. Periodically, shares in the CPA® REITs
that are payable to our taxable subsidiaries in consideration for services rendered are distributed
from these subsidiaries to us.
Our tax returns are subject to audit by taxing authorities. Such audits can often take years to
complete and settle. The tax years 2008 through 2011 remain open to examination by the major taxing
jurisdictions to which we are subject.
Our wholly-owned subsidiary, Carey REIT II, Inc. (Carey REIT II), owns our real estate assets and
has elected to be taxed as a real estate investment trust under Sections 856 through 860 of the
Internal Revenue Code. In connection with the CPA®:14/16 Merger in May 2011, we formed a
wholly-owned subsidiary, Carey REIT III, Inc. (Carey REIT III), to hold a special membership
interest in the newly formed operating partnership of CPA®:16 Global (Note 3). Carey
REIT III has also elected to be taxed as a real estate investment trust under the Internal Revenue
Code. We believe we have operated, and we intend to continue to operate, in a manner that allows
Carey REIT II and Carey REIT III to continue to qualify as real estate investment trusts. Under the
real estate investment trust operating structure, Carey REIT II and Carey REIT III are permitted to
deduct distributions paid to our shareholders and generally will not be required to pay U.S.
federal income taxes. Accordingly, no provision has been made for U.S. federal income taxes in the
consolidated financial statements related to either Carey REIT II or Carey REIT III.
W. P. Carey 9/30/2011 10-Q 27
Notes to Consolidated Financial Statements
Note 14. Segment Reporting
We evaluate our results from operations by our two major business segments Investment Management
and Real Estate Ownership (Note 1). Effective January 1, 2011, we include our equity investments in
the REITs in our Real Estate Ownership segment. The equity income or loss from the REITs that is
now included in our Real Estate Ownership segment represents our proportionate share of the revenue
less expenses of the net-leased properties held by the REITs. This treatment is consistent with
that of our directly-owned properties. Results for the three and nine months ended September 30,
2010 have been reclassified to conform to the current period presentation. The following table
presents a summary of comparative results of these business segments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 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
Notes to Consolidated Financial Statements
At September 30, 2011, our international investments within our Real Estate Ownership segment were
comprised of investments in France, Poland, Germany and Spain. The following tables present
information about these investments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
Note 15. Discontinued Operations
From time to time, tenants may vacate space due to lease buy-outs, elections not to renew their
leases, insolvency or lease rejection in the bankruptcy process. In these cases, we assess whether
we can obtain the highest value from the property by re-leasing or selling it. In addition, in
certain cases, we may try to sell a property that is occupied. When it is appropriate to do so
under current accounting guidance for the disposal of long-lived assets, we classify the property
as an asset held for sale on our consolidated balance sheet and the current and prior period
results of operations of the property are reclassified as discontinued operations.
The results of operations for properties that are held for sale or have been sold are reflected in
the consolidated financial statements as discontinued operations for all periods presented and are
summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 During the nine months ended September 30, 2011, we sold six domestic properties for
$11.0 million, net of selling costs, and recognized a net gain on these sales of $0.3 million,
excluding impairment charges of $2.7 million previously recognized during the nine months ended
September 30, 2010. (Loss) gain on sale of real estate recognized during the nine months ended
September 30, 2011 included a net loss of $0.4 million related to properties sold during the third
quarter of 2011.
In September 2011, one of our subsidiaries consented to a court order appointing a receiver when it
stopped making payments on the non-recourse debt obligation on a property after the tenant, Career
Education Institute, vacated it. As we no longer have control over the activities that most
significantly impact the economic performance of this subsidiary following possession of the
property by the receiver, we deconsolidated the subsidiary during the third quarter of 2011. As of
the date of deconsolidation, the property had a carrying value of $5.3 million, reflecting the
impact of impairment charges totaling $5.6 million recognized during the fourth quarter of 2010,
and the related non-recourse mortgage loan had an outstanding balance of $6.3 million. In
connection with the deconsolidation, we recognized a gain of $1.0 million during the third quarter
of 2011. We believe that our retained interest in this deconsolidated entity had no value at the
date of deconsolidation.
2010 During the nine months ended September 30, 2010, we sold six domestic properties for $14.6
million, net of selling costs, and recognized a net gain on these sales of $0.5 million, excluding
impairment charges of $5.6 million and $5.1 million that were previously recognized in 2010 and
2009, respectively. In addition, in April 2010, we entered into an agreement to sell a property. In
connection with the proposed sale, we recorded impairment charges totaling $0.3 million during the
nine months ended September 30, 2010 to reduce the carrying value of the property to its contracted
selling price. We completed this sale in November 2010.
W. P. Carey 9/30/2011 10-Q 29
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Managements discussion and analysis of financial condition and results of operations (MD&A) is
intended to provide the reader with information that will assist in understanding our financial
statements and the reasons for changes in certain key components of our financial statements from
period to period. MD&A also provides the reader with our perspective on our financial position and
liquidity, as well as certain other factors that may affect our future results. Our MD&A should be
read in conjunction with our 2010 Annual Report.
Business Overview
We provide long-term financing via sale-leaseback and build-to-suit transactions for companies
worldwide and manage a global investment portfolio of more than 990 properties, including our owned
portfolio. We operate in two business segments Investment Management and Real Estate Ownership,
as described below.
Investment Management As of September 30, 2011, we provided services to four affiliated
publicly-owned, non-listed real estate investment trusts: CPA®:15, CPA®:16
Global, CPA®:17 Global and CWI. In May 2011, another affiliated publicly-owned,
non-listed real estate investment trust, CPA®:14, merged with and into a subsidiary of
CPA®:16 Global. We structure and negotiate investments and debt placement
transactions for the REITs, for which we earn structuring revenue, and manage their portfolios of
real estate investments, for which we earn asset-based management and performance revenue. We earn
asset-based management and performance revenue from the CPA® REITs based on the value of
their real estate-related and, for CWI, its lodging-related assets under management. As funds
available to the REITs are invested, the asset base from which we earn revenue increases. In
addition, we also receive a percentage of distributions of available cash from the operating
partnerships of CPA®:17 Global, CWI, and subsequent to the CPA®:14/16
Merger, CPA®:16 Global. We may also earn incentive and disposition revenue and
receive other compensation in connection with providing liquidity alternatives to the REIT
shareholders, as we did for CPA®:14 shareholders with the CPA®:14/16 Merger.
Real Estate Ownership We own and invest in commercial properties in the U.S. and the European
Union that are then leased to companies, primarily on a triple-net lease basis, which requires the
tenant to pay substantially all of the costs associated with operating and maintaining the
property. We may also invest in other properties if opportunities arise. We own interests in the
REITs and account for these interests under the equity method. Our equity income or loss from the
REITs represents our proportionate share of the revenue, less expenses, of the net-leased
properties held by the REITs. At September 30, 2011, our portfolio was comprised of our full or
partial ownership interest in 158 properties, including certain properties in which the
CPA® REITs have an ownership interest. Substantially all of these properties, totaling
approximately 14 million square feet (on a pro rata basis), were net leased to 74 tenants, with an
occupancy rate of approximately 91%. In addition, Carey Storage has interests in 21 self storage
properties. Collectively, at September 30, 2011, the CPA® REITs owned all or a portion
of over 830 properties, including certain properties in which we have an ownership interest.
Substantially all of these properties, totaling approximately 106 million square feet (on a pro
rata basis), were net leased to 226 tenants, with an average occupancy rate of approximately 98%.
In addition, CPA®:17 Global owns 35 self-storage properties and retains a fee
interest in a hotel property, and CWI has interests in two ventures that own a total of three
domestic hotel properties.
Financial Highlights
(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 |
|
We consider the performance metrics listed above, including certain supplemental metrics that are
not defined by GAAP (non-GAAP), such as Funds from operations as adjusted (AFFO) and
Adjusted cash flow from operating activities, to be important
W. P. Carey 9/30/2011 10-Q 30
measures in the evaluation of our
results of operations, liquidity and capital resources. We evaluate our results of operations with
a primary focus on increasing and enhancing the value, quality and amount of assets under
management by our Investment Management segment and the ability to generate the cash flow necessary to meet our objectives in our Real
Estate Ownership segment. Results of operations by reportable segment are described below in
Results of Operations. See Supplemental Financial Measures below for our definition of these
non-GAAP measures and reconciliations to their most directly comparable GAAP measure.
Total revenues increased during the three and nine months ended September 30, 2011 as compared to
the same periods in 2010. A higher volume of investments structured on behalf of the REITs and the
incentive, termination and subordinated disposition revenue recognized in connection with providing
a liquidity event for CPA®:14 shareholders in May 2011 contributed to increases in
revenues from our Investment Management segment. New investments that we entered into during 2010
and 2011, including the properties we purchased in May 2011 from CPA®:14 in connection
with the CPA®:14 Asset Sales (Note 3), contributed to the increases in revenues from our
Real Estate Ownership segment.
Net income attributable to W. P. Carey members increased during the three and nine months ended
September 30, 2011 as compared to the same periods in 2010. Results from operations in our
Investment Management segment were significantly higher during the current year periods as a result
of higher volume of investments structured on behalf of the REITs and the incentive, termination
and subordinated disposition revenue recognized in May 2011 in connection with providing a
liquidity event for CPA®:14 shareholders. Results from operations in our Real Estate
Ownership segment benefited from income generated from the properties we purchased from
CPA®:14 and gains recognized in May 2011 in connection with the CPA®:14 Asset
Sales.
Cash flow from operating activities increased during the nine months ended September 30, 2011 as
compared to the same period in 2010, primarily due to subordinated disposition revenues received in
connection with providing a liquidity event to CPA®:14 shareholders through the
CPA®:14/16 Merger.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010, our
AFFO supplemental measure increased. AFFO attributable to our Investment Management segment
benefited from the higher volume of investments that we structured on behalf of the REITs in the
current year periods and the incentive, termination and subordinated disposition revenue recognized
in connection with providing a liquidity event for CPA®:14 shareholders in May 2011.
AFFO attributable to our Real Estate Ownership segment increased in the current year periods as a
result of a higher level of income generated from our equity interests in the REITs as well as
investments that we entered into during 2011 and 2010, including the properties that we purchased
from CPA®:14 in connection with the CPA®:14 Asset Sales. For the nine months
ended September 30, 2011 as compared to the same period in 2010, adjusted cash flow from operating
activities increased as a result of the $1.00 per share special distribution received from
CPA®:14 in connection with the CPA®:14/16 Merger, higher cash distributions
received from CPA®:17 Globals operating partnership as a result of new investments
entered into during 2010 and 2011, and the initial cash distributions received from the
CPA®:16 Globals operating partnership. These increases were partially offset by the
fact that we no longer receive cash asset management fees from CPA®:14 and
CPA®:16 Global subsequent to the CPA®:14/16 Merger.
Our quarterly cash distribution increased to $0.56 per share for the third quarter of 2011, which
equates to $2.24 per share on an annualized basis.
Recent Developments
In its initial offering documents, CPA®:15 stated its intention to consider
liquidity events for investors generally commencing nine to 12 years following the investment of
substantially all of the net proceeds from that offering, which occurred in 2003. As a result,
during the second quarter of 2011, we began actively considering liquidity alternatives on behalf
of CPA®:15 as its advisor and have discussed with its board of directors a
number of those alternatives. The board of directors of CPA®:15 formed a
special committee of independent directors to explore possible liquidity transactions, including
transactions proposed by us, and the CPA®:15 special committee has retained
legal and financial advisors to assist the committee in its review. A liquidity transaction could
take a variety of forms, including, without limitation, a merger and/or sale of assets either on a
portfolio basis or individually, or listing of CPA®:15s shares on a stock
exchange, and similar to prior liquidity transactions undertaken by other
CPA® programs, including CPA®:14, it could involve one
or more other CPA® REITs and/or our affiliates. The execution of a liquidity
transaction could be affected by a variety of factors, such as the availability of financing on
acceptable terms, conditions in the economy and the commercial real estate market and the
performance of CPA®:15s tenants, many of which are outside of our control.
There can be no assurance that our efforts or those of CPA®:15s special
committee will result in the occurrence of a liquidity transaction in the near future or at all.
W. P. Carey 9/30/2011 10-Q 31
Current Trends
General Economic Environment
We and our managed funds are impacted by macro-economic environmental factors, the capital markets,
and general conditions in the commercial real estate market, both in the U.S. and globally. During
the first half of 2011 as compared to the prior year period, we saw slow improvement in the global
economy following the significant distress experienced in 2008 and 2009 and, as a result, we and
the CPA® REITs experienced increased investment volume, as well as an improved financing
and fundraising environment. During the second and third quarters of 2011, however, there has been
an increase in economic uncertainty as a result of the sovereign debt crisis in Europe and the U.S.
sovereign credit downgrade, respectively. As of the date of this report, the economic environment
remains volatile, rendering any discussion of the future impact of these trends uncertain.
Nevertheless, our views of the effects of the current financial and economic trends on our
business, as well as our response to those trends, are presented below.
Foreign Exchange Rates
Fluctuations in foreign currency exchange rates impact both our Real Estate Ownership and
Investment Management segments. In our Real Estate Ownership segment, we are impacted through our
ownership of properties in the European Union, primarily France, and through our equity ownership
in the CPA® REITs, which each have significant foreign investments, primarily in Euro
denominated countries and to a lesser extent in other currencies. In our Investment Management
segment, significant unhedged foreign currency exchange rate fluctuations would impact the asset
management revenue we receive for managing the portfolios of the CPA® REITs as well as
the quarterly distributions of available cash we receive from the operating partnerships of
CPA®:16 Global and CPA®:17 Global.
Our results of foreign operations benefit from a weaker U.S. dollar and are adversely affected by a
stronger U.S. dollar relative to foreign currencies. Investments denominated in the Euro accounted
for approximately 11% of our annualized contractual minimum base rent and 34% of aggregate
annualized contractual minimum base rent for the CPA® REITs at September 30, 2011.
During the nine months ended September 30, 2011, the U.S. dollar weakened in relation to the Euro
as evidenced by the change in the end-of-period conversion rate of the Euro, which increased by 3%
to $1.3598 at September 30, 2011 from $1.3253 at December 31, 2010. This weakening had a favorable
impact on our balance sheet, and especially those of the CPA® REITs, at September 30,
2011 as compared to our balance sheet at December 31, 2010. During the nine months ended September
30, 2011, the average conversion rate for the U.S. dollar in relation to the Euro increased by 7%
in comparison to the same period in 2010. This increase had a favorable impact on 2011 year-to-date
results of operations of the CPA® REITs as compared to the prior year period. As a
result, our equity in earnings was modestly impacted, and , as a result of hedging, distributions
from CPA®:16 Global or CPA®:17 Global were not significantly impacted.
While we actively manage our foreign exchange risk, a significant unhedged decline in the value of
the Euro could have a material negative impact on our net asset values, future results, financial
position and cash flows. Such a decline would particularly impact the CPA® REITs, which
have higher levels of international investments than we have in our owned portfolio.
Capital Markets
During the first half of the year, capital markets conditions exhibited some signs of post-crisis
improvement, including new issuances of commercial mortgage-backed securities (CMBS) debt and
capital inflows to both commercial real estate debt and equity markets, which helped increase the
availability of mortgage financing and sustained transaction volume. However, during the third
quarter of 2011, there was increased volatility in the CMBS market and a credit downgrade of U.S.
Treasury debt obligations. In response, the Federal Reserve has kept interest rates low. These
events have impacted commercial real estate capitalization rates, which have begun to vary greatly
depending on a variety of factors including asset quality, tenant credit quality, geography and
lease term.
Investment Opportunities
Through our Investment Management Segment, we earn structuring revenue on the investments we
structure on behalf of the REITs. Our ability to complete these investments on behalf of the REITs,
and thereby earn structuring revenue, fluctuates based on the pricing and availability of
transactions and the pricing and availability of financing, among other factors.
We continue to see investment opportunities that we believe will allow us to structure transactions
on behalf of the REITs on favorable terms. Although capitalization rates have begun to vary widely,
we believe that the investment environment remains attractive and that we will be able to achieve
the targeted returns of our managed funds. We believe that the significant amount of corporate debt
that remains outstanding in the marketplace, which will need to be refinanced over the next several
years, will provide attractive investment opportunities for net lease investors such as W. P. Carey
and the CPA® REITs. To the extent that these trends continue and we are able to achieve
sufficient levels of fundraising, we believe that our investment volume will benefit. However, we
continue to experience increased competition for investments, both domestically and in Europe, and
further capital inflows into the
W. P. Carey 9/30/2011 10-Q 32
marketplace could put additional pressure on the returns that we
can generate from our investments and our willingness and ability to execute transactions. In
addition, we expect to continue to expand our ability to source deals in other markets.
We structured investments on behalf of the REITs totaling $1.1 billion during the nine months ended
September 30, 2011, and based on current conditions, we expect that we will be able to continue to
take advantage of the investment opportunities we are seeing in both the U.S. and Europe through
the near term. International investments comprised 56% (on a pro rata basis) of total investments
structured during the nine months ended September 30, 2011. While international activity fluctuates
from quarter to quarter, we currently expect that such transactions will continue to form a
significant portion of the investments we structure, although the relative portion of international
investments in any given period will vary.
We calculate net operating income for each investment we make as the rent that we receive from a
tenant, less debt service for any financing obtained for our investment in such property. The
capitalization rate for an investment is a function of the purchase price that we are willing to
pay for an investment and the risk we are willing to assume. In our target markets for the
CPA® REITs, we have recently seen capitalization rates in the U.S. ranging from 6.5% to
13.5% and in Europe ranging from 7.0% to 10.5%. The variability is due largely to the quality of
the underlying assets, tenant credit quality, and the terms of the leases. During the nine months
ended September 30, 2011, we structured a $395.5 million transaction in Italy on behalf of
CPA®:17 Global with a capitalization rate of approximately 8.0%.
Financing Conditions
Through our Investment Management Segment, we earn structuring revenue related in part to the debt
we obtain for the CPA® REITs. In addition, through our Real Estate Ownership Segment, we
are impacted by the cost and availability of financing for our owned properties and, through our
equity interests, for properties owned by the REITs. During the first half of 2011, we saw some
improvement in both the credit and real estate financing markets. However, the sovereign debt
issues in Europe that began in the second quarter of 2011 had the impact of increasing the cost of
debt in certain international markets and made it more challenging to obtain debt for certain
international deals. Additionally, during the third quarter of 2011, the U.S. sovereign credit
downgrade impacted the cost and availability of domestic non-recourse mortgage financing. During
the nine months ended September 30, 2011, we obtained non-recourse mortgage financing totaling
$507.4 million on behalf of the CPA® REITs and $47.3 million for our owned real estate
portfolio (each on a pro rata basis).
Additionally, in the course of evaluating our options with respect to our secured and unsecured
lines of credit, we have noted that for bank loans there is availability for credit-worthy
companies; however at significantly higher costs as compared to prior to the crisis.
Real Estate Sector
As noted above, the commercial real estate market is impacted by a variety of macro-economic
factors, including but not limited to growth in gross domestic product, unemployment, interest
rates, inflation and demographics. Despite modest improvements in expectations during the first
half of the year, these macro-economic factors have persisted since the beginning of the credit
crisis, negatively impacting commercial real estate market fundamentals, which has resulted in
higher vacancies, lower rental rates and lower demand for vacant space. We and the REITs are
chiefly affected by changes in the appraised values of our properties, tenant defaults, inflation,
lease expirations and occupancy rates.
Net Asset Values of the REITs
We own shares in each of the REITs, which we report in our Real Estate Ownership segment, and we
earn asset management revenue through our Investment Management segment based on a percentage of
average invested assets for each REIT. As such, we benefit from rising investment values and are
negatively impacted when these values decrease. The NAV for CPA®:16 Global at June
30, 2011 was higher than the NAV at September 30, 2010 primarily due to the favorable impact of
foreign currency exchange rate fluctuations.
W. P. Carey 9/30/2011 10-Q 33
The following table presents recent NAVs for CPA®:15 and CPA®:16 Global:
|
|
|
|
|
|
|
|
|
|
|
CPA®:15 |
|
|
CPA®:16Global |
|
September 30, 2010 |
|
|
N/A |
|
|
$ |
8.80 |
|
December 31, 2010 |
|
$ |
10.40 |
|
|
|
N/A |
|
June 30, 2011 |
|
|
N/A |
|
|
|
8.90 |
|
The NAVs of the CPA® REITs are based on a number of variables, including individual
tenant credits, lease terms, lending credit spreads, foreign currency exchange rates and tenant
defaults, among others. We do not control these variables and, as such, cannot predict how they
will change in the future.
Credit Quality of Tenants
The credit quality of tenants primarily impacts our Real Estate Ownership segment. As a net lease
investor, we are exposed to credit risk within our tenant portfolio, which can reduce our results
of operations and cash flow from operations if our tenants are unable to pay their rent. Within our
managed portfolios, tenant defaults can reduce the asset management revenue in our Investment
Management segment if they lead to a decline in the appraised value of the assets of the
CPA® REITs and can also reduce our income and distributions from equity investments in
the CPA® REITs in our Real Estate Ownership segment. Tenants experiencing financial
difficulties may become delinquent on their rent and/or default on their leases and, if they file
for bankruptcy protection, may reject our lease in bankruptcy court, resulting in reduced cash
flow, which may negatively impact NAVs and require us or the CPA® REITs to incur
impairment charges. Even where a default has not occurred and a tenant is continuing to make the
required lease payments, we may restructure or renew leases on less favorable terms, or the
tenants credit profile may deteriorate, which could affect the value of the leased asset and could
in turn require us or the CPA® REITs to incur impairment charges.
Despite signs of improvement in general business conditions during the first half of 2011, which
had a favorable impact on the overall credit quality of our tenants, we believe that there still
remain significant risks to the overall economic recovery. As of the date of this Report, we have
no significant exposure to tenants operating under bankruptcy protection in our owned portfolio,
while in the CPA® REIT portfolios, tenants operating under bankruptcy protection,
administration or receivership account for less than 1% of aggregate annualized contractual minimum
base rent, a decrease from levels experienced during the crisis. It is possible, however, that
tenants may file for bankruptcy or default on their leases in the future and that economic
conditions may again deteriorate.
To mitigate credit risk, we have historically looked to invest in assets that we believe are
critically important to our tenants operations and have attempted to diversify our owned portfolio
and the CPA® REITs portfolios by tenant, tenant industry and geography. We also monitor
tenant performance through review of rent delinquencies as a precursor to a potential default,
meetings with tenant management and review of tenants financial statements and compliance with any
financial covenants. When necessary, our asset management process includes restructuring
transactions to meet the evolving needs of tenants, re-leasing properties, refinancing debt and
selling properties, as well as protecting our rights when tenants default or enter into bankruptcy.
Inflation
Inflation impacts our lease revenues and, through our equity ownership in the CPA® REITs
and joint ventures, our equity in earnings within our Real Estate Ownership segment because our
leases and those of the CPA® REITs generally have rent adjustments that are either fixed
or based on formulas indexed to changes in the consumer price index (CPI) or other similar
indices for the jurisdiction in which the property is located. Because these rent adjustments may
be calculated based on changes in the CPI over a multi-year period, changes in inflation rates can
have a delayed impact on our results of operations. While we have seen a return of moderate
inflation during 2011, the historically low inflation rates in the U.S. and the Euro zone during
2009 and 2010 will limit rent increases in our owned portfolio and in the portfolios of the
CPA® REITs in coming years.
Lease Expirations and Occupancy
Lease expirations and occupancy rates impact our revenues and, through our equity ownership in the
CPA® REITs and joint ventures, our equity in earnings within our Real Estate Ownership
segment. Within our managed portfolios, vacancies can reduce the asset management revenue in our
Investment Management segment if they lead to a decline in the appraised value of the assets of the
CPA® REITs and can also reduce our income and distributions from equity investments in
the CPA® REITs.
W. P. Carey 9/30/2011 10-Q 34
We actively manage our owned real estate portfolio and the portfolios of the CPA® REITs
and begin discussing options with tenants in advance of scheduled lease expirations. In certain
cases, we may obtain lease renewals from our tenants; however, tenants may elect to move out at the
end of their term or may elect to exercise purchase options, if any, in their leases. In cases
where tenants elect not to
renew, we may seek replacement tenants or try to sell the property. As of the date of this Report,
14% of the annualized contractual minimum base rent in our owned portfolio is scheduled to expire
in the next twelve months. For those leases that we believe will be renewed, it is possible that
renewed rents may be below the tenants existing contractual rents and that lease terms may be
shorter than historical norms.
The occupancy rate for our owned real estate portfolio increased slightly from 89% at December 31,
2010 to 91% as of September 30, 2011.
Investor Capital Inflows
Trends for investor capital inflows primarily impact our Real Estate Ownership segment because the
REITs we manage that are in an offering period are dependent upon the funds raised to acquire
assets and maintain portfolio diversification. Additionally, the presence of sufficient capital
enables us to structure investments and earn structuring revenue in our Investment Management
segment.
Despite sustained competition for investment dollars, capital inflows for non-listed real estate
investment trusts overall reflected an increase in average monthly volume during the six months
ended June 30, 2011 compared to the prior year period. However, in response to the aforementioned
economic events during the three months ended September 30, 2011, capital inflows for non-listed
real estate investment trusts declined. For the current offerings of CPA®:17 Global
and CWI, we have made a concerted effort to diversify our distribution channels and are seeing a
greater portion of our fundraising come from an expanded network of broker-dealers as a result of
these efforts.
CPA®:17 Globals initial public offering was terminated when its registration
statement for a continuous public offering of up to an additional $1.0 billion of common stock,
which we refer to as the follow-on offering, was declared effective by the SEC on April 7, 2011.
Through the termination of CPA®:17 Globals initial public offering, we raised $163.8
million during 2011 and more than $1.5 billion on its behalf since beginning fundraising in
December 2007. From the beginning of the follow-on offering on May 2, 2011 through September 30,
2011, we raised $279.3 million for CPA®:17 Global.
For CWI, we raised $39.1 million from the beginning of its offering in September 2010 through
September 30, 2011. CWI filed a registration statement to sell up to $1.0 billion of common stock
in an initial public offering for the purpose of acquiring interests in lodging and lodging-related
properties and broke escrow on March 3, 2011.
Proposed Accounting Changes
The following proposed accounting changes may potentially impact our Investment Management and Real
Estate Ownership segments if the outcome has a significant influence on sale-leaseback demand in
the marketplace:
The International Accounting Standards Board (IASB) and FASB have issued an Exposure Draft on a
joint proposal that would dramatically transform lease accounting from the existing model. These
changes would impact most companies but are particularly applicable to those that are significant
users of real estate. The proposal outlines a completely new model for accounting by lessees,
whereby their rights and obligations under all leases, existing and new, would be capitalized and
recorded on the balance sheet. For some companies, the new accounting guidance may influence
whether or not, or the extent to which, they may enter into the type of sale-leaseback transactions
in which we specialize. The FASB and IASB met during July 2011 and voted to re-expose the proposed
standard. A revised exposure draft for public comment is expected in the first quarter of 2012,
with a final standard during 2012. The boards also reached decisions, which are tentative and
subject to change, on a single lessor accounting model and the accounting for variable lease
payments, along with several presentation and disclosure issues. As of the date of this Report, the
proposed guidance has not yet been finalized, and as such we are unable to determine whether this
proposal will have a material impact on our business.
In October 2011, the FASB issued an exposure draft which proposes a new accounting standard for
investment property entities. Currently, an entity that invests in real estate properties, but
is not an investment company under the definition set forth by GAAP, is required to measure its
real estate properties at cost. The proposed amendments would require all entities that meet the
criteria to be investment property entities to follow the proposed guidance, under which investment
properties acquired by an investment property entity would initially be measured at transaction
price, including transaction costs, and subsequently measured at fair value with all changes in
fair value recognized in net income. A detailed analysis is required to determine whether an entity
is within the scope of the amendments in this proposed update. An entity in which substantially all
of its business activities are investing in a real estate property or properties for total return,
including an objective to realize capital appreciation (including certain real estate investment
trusts and
W. P. Carey 9/30/2011 10-Q 35
real estate funds) would be affected by the proposed amendments. The proposed amendments
also would introduce additional presentation and disclosure requirements for an investment property
entity. As of the date of this Report, the proposed guidance has not yet been finalized, and as
such we are unable to determine whether we meet the definition of a real estate property entity and
if the proposal will have a material impact on our business.
Additionally, the FASB has issued an exposure draft that could impact our Real Estate Ownership
segment to the extent we or the REITs deconsolidate real estate subsidiaries subject to
non-recourse debt:
In July 2011, the FASB issued an exposure draft stating that an investor that consolidates a
single-purpose entity that is capitalized, in whole or in part, with nonrecourse debt used to
purchase real estate should apply the guidance in ASC 360-20, which provides accounting guidance
for the sale of real estate other than retail land, to determine whether to derecognize real estate
owned by the in-substance real estate entity. This new guidance would impact the timing of our
recognition of gains in the event a property is placed into receivership. Until this guidance is
implemented, it is permissible to deconsolidate the entity and recognize a gain related to the
excess of the carrying value of the debt over the related property based on losing control over the
entity. During the nine months ended September 30, 2011, we deconsolidated a subsidiary with total
assets and liabilities of $5.3 million and $6.3 million, respectively, that leased property to
Career Education Institute as a result of the property being placed into receivership. In
connection with this deconsolidation, we recognized a gain in the amount of approximately $1.0
million.
W. P. Carey 9/30/2011 10-Q 36
Results of Operations
We evaluate our results of operations by our two major business segments Investment Management
and Real Estate Ownership. Effective January 1, 2011, we include our equity investments in the
REITs in our Real Estate Ownership segment. The equity income or loss from the REITs that is now
included in our Real Estate Ownership segment represents our proportionate share of the revenue
less expenses of the net-leased properties held by the REITs. This treatment is consistent with
that of our directly-owned properties. Results for the three and nine months ended September 30,
2010 have been reclassified to conform to the current period presentation. A summary of comparative
results of these business segments is as follows:
Investment Management (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management Revenue
We earn asset-based management and performance revenue from the REITs based on the value of their
real estate-related assets under management. This asset management revenue may increase or decrease
depending upon (i) increases in the REIT asset bases as a result of new investments; (ii) decreases
in the REIT asset bases as a result of sales of investments; (iii) increases or decreases in the
appraised value of the real estate-related assets in the REIT investment portfolios; and (iv)
whether the CPA® REITs are meeting their performance criteria. Each CPA® REIT
met its performance criteria for all periods presented. The availability of funds for new
investments is substantially dependent on our ability to raise funds for investment by the REITs.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
asset management revenue decreased by $4.4 million and $5.8 million, respectively. Asset management
revenue from CPA®:14, CPA®:15 and CPA®:16 Global decreased by
$6.4 million and $11.7 million, respectively, primarily due to recent property sales and the change
in our fee
W. P. Carey 9/30/2011 10-Q 37
arrangement with CPA®:16 Global under its new UPREIT structure after the
CPA®:14/16 Merger. As discussed in Note 3, immediately after the CPA®:14/16
Merger, our asset management revenue from CPA®:16 Global was reduced from 1% to 0.5%
of the property value of the assets under management and we now receive a distribution of 10% of the
available cash of CPA®:16 Globals Operating Partnership, which we record as Income
from equity investments in the REITs within the Investment Management segment. These decreases were
partially offset by increases in revenue of $2.0 million and $5.7 million during the three and nine
months ended September 30, 2011, respectively, from CPA®:17 Global as a result of new
investments that it entered into during 2010 and 2011.
Structuring Revenue
We earn structuring revenue when we structure and negotiate investments and debt placement
transactions for the REITs. Structuring revenue is dependent on investment activity, which is
subject to significant period-to-period variation. We structured real estate investments on behalf
of the REITs totaling $498.2 million and $1.1 billion during the three and nine months ended
September 30, 2011, respectively, compared to $12.7 million and $452.9 million for the three and
nine months ended September 30, 2010, respectively. Included in the 2011 investment activity were
$89.4 million and $53.8 million of self-storage properties acquired on behalf of CPA®:17
Global during the second and third quarters of 2011, respectively, for which we earned
structuring revenue of 1.75% of total equity invested, $43.6 million and $32.3 million of hotel
properties acquired on behalf of CWI during the second and third quarters of 2011, respectively,
for which we earned structuring revenue of 2.5% of the total investment cost of the properties, and
$30.3 million of real estate-related loan originated by us on behalf of CPA®:17
Global during the second quarter of 2011, for which we earned structuring revenue of 1%, compared
to an average of 4.5% that we generally earn for structuring long-term net lease investments on
behalf of the CPA® REITs.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
structuring revenue increased by $20.5 million and $22.3 million, respectively, primarily due to
higher investment volume in the current year periods, partially offset by a lower rate of
structuring revenue earned on the self-storage and hotel properties and the note receivable that we
acquired on behalf of the REITs in 2011.
Incentive, Termination and Subordinated Disposition Revenue
Incentive, termination and disposition revenue is generally earned in connection with events in
which we provide liquidity or alternatives to the REITs shareholders. These events typically do
not occur every year, and no such event occurred during the three months ended September 30, 2011
or the three and nine months ended September 30, 2010. However, in connection with providing a
liquidity event for CPA®:14 shareholders in May 2011, we earned termination revenue of
$31.2 million and subordinated disposition revenue of $21.3 million, which we received in shares of
CPA®:14 that were subsequently converted into shares of CPA®:16 Global,
and cash, respectively.
We have agreed to waive any structuring revenue due from CPA®:16 Global under its
advisory agreement with us in connection with its acquisition of assets from CPA®:14 in
the CPA®:14/16 Merger. We also agreed to waive any disposition revenue that may
subsequently be payable by CPA®:16 Global to us upon a sale of the assets they
acquired from CPA®:14 in the CPA®:14/16 Merger.
Reimbursed and Reimbursable Costs
Reimbursed costs from affiliates (revenue) and reimbursable costs (expenses) represent costs
incurred by us on behalf of the REITs, consisting primarily of broker-dealer commissions and
marketing and personnel costs, which are reimbursed by the REITs. Revenue from reimbursed costs
from affiliates is offset by corresponding charges to reimbursable costs and therefore has no
impact on our results of operations.
For the three months ended September 30, 2011 as compared to the same period in 2010, reimbursed
and reimbursable costs decreased by $0.5 million, primarily due to a decrease of $1.7 million in
commissions paid to broker-dealers related to CPA®:17 Globals public offering as a
result of a corresponding decrease in funds raised. This decrease was partially offset by $0.8
million of commissions paid during the three months ended September 30, 2011 to broker-dealers
related to CWIs initial public offering, which commenced in September 2010, and a $0.5 million
increase in personnel costs reimbursed by the REITs as a result of increased headcount.
For the nine months ended September 30, 2011 as compared to the same period in 2010, reimbursed and
reimbursable costs increased by $4.8 million, primarily due to $3.2 million of commissions paid to
broker-dealers related to CWIs initial public offering and a $1.2 million increase in personnel
costs reimbursed by the REITs as a result of increased headcount in the current year period. In
addition,
W. P. Carey 9/30/2011 10-Q 38
commissions paid to broker-dealers related to CPA®:17 Globals public
offering increased by $0.6 million during the nine months ended September 30, 2011 as compared to
the same period in 2010, as a result of a corresponding increase in funds raised.
General and Administrative
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
general and administrative expenses increased by $8.9 million and $18.7 million, respectively. The
increases were primarily due to increases in compensation-related costs of $7.1 million and $14.4
million, respectively, and professional fees of $1.1 million and $2.3 million, respectively.
Compensation-related costs were higher in the current year periods due to several factors,
including: increases of $2.4 million and $6.2 million, respectively, in the amortization of
stock-based compensation due to changes in the expected vesting of PSUs granted in 2009 and 2010
and an increase in the number of RSU and PSU awards issued to officers and employees in
2011compared to prior years; increases of $4.7 million and $6.1 million, respectively, in
commissions to investment officers and expected bonus payout for the current year as a result of
higher investment volumes in the current year. Professional fees were higher in the current year
periods primarily due to costs incurred in connection with exploring liquidity alternatives for
certain of the CPA® REITs.
Depreciation and Amortization
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
depreciation and amortization expenses decreased by $0.3 million and $1.0 million, respectively,
primarily due to one of the management contracts with CPA®:14 becoming fully amortized
in December 2010.
Income from Equity Investments in the REITs
Distributions of available cash from the operating partnerships of CPA®:17 Global,
CWI and, subsequent to the CPA®:14/16 Merger, CPA®:16 Global are recorded
as income from equity investments in the REITs within the Investment Management segment.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
income from equity investments in the REITs increased by $4.9 million and $8.4 million,
respectively. The increase was due in part to $4.6 million and $6.0 of initial cash distributions
received and earned from CPA®:16 Globals Operating Partnership after the
CPA®:14/16 Merger and the deferred revenue earned from our Special Interest in
CPA®:16 Globals Operating Partnership during the three and nine months ended
September 30, 2011, respectively. In addition, cash distributions received and earned from
CPA®:17 Globals operating partnership increased by $0.3 million and $2.4 million,
respectively, as a result of new investments entered into during 2011 and 2010. As of September 30,
2011, we had not received any cash distributions from CWIs operating partnership as it had no
available cash.
Provision for Income Taxes
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
provision for income taxes increased by $2.0 million and $25.5 million, respectively, primarily due
to higher pre-tax income as a result of the higher volume of investments structured on behalf of
the REITs. In addition, provision for income taxes increased by $9.3 million during the nine months
ended September 30, 2011 as compared to the same period in 2010, as a result of the $52.5 million
incentive, termination and subordinated disposition income that we recognized in connection with
the CPA®:14/16 Merger.
Net Income from Investment Management Attributable to W. P. Carey Members
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010, the
resulting net income from investment management attributable to W. P. Carey members increased by
$9.6 million and $35.1 million, respectively.
Funds from Operations as Adjusted (AFFO)
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
AFFO from our Investment Management segment increased by $11.3 million and $55.3 million,
respectively, primarily as a result of higher investment volume in the current year periods and the
incentive, termination and subordinated disposition revenue that we recognized in connection with
providing a liquidity event for CPA®:14 shareholders in May 2011. AFFO is a non-GAAP
measure that we use to evaluate our business. For a definition of AFFO and reconciliation to net
income attributable to W. P. Carey Members, see Supplemental Financial Measures below.
W. P. Carey 9/30/2011 10-Q 39
Real Estate Ownership (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the components of our lease revenues (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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
The following table sets forth the net lease revenues (i.e., rental income and interest income from
direct financing leases) that we earned from lease obligations through our direct ownership of real
estate (in thousands):
|
|
|
|
|
|
|
|
|
|
|
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 Lowes 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
We recognize income from equity investments in real estate, of which lease revenues are a
significant component. The following table sets forth the net lease revenues earned by these
ventures. Amounts provided are the total amounts attributable to the ventures and do not represent
our proportionate share (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
The table above does not reflect our 5% interest in a venture (Lending Venture) that holds a note
receivable (the Note Receivable) from the holder (the Partner) of a 75.3% interest in a limited
partnership (Partnership) owning 37 properties throughout Germany at a total cost of $336.0
million. Concurrently, our affiliates also acquired an interest in a second venture (the Property
Venture) that acquired the remaining 24.7% ownership interest in the Partnership as well as an
option to purchase an additional 75% interest from the Partner by December 2010. Also in connection
with this transaction, the Lending Venture obtained non-recourse financing of $284.9 million having
a fixed annual interest rate of 5.5%, a term of 10 years and is collateralized by the 37 German
properties. In November 2010, the Property Venture exercised a portion of its call option via the
Lending Venture whereby the Partner exchanged a 70% interest in the Partnership for a $295.7
million reduction in the Note Receivable. Subsequent to the exercise of the option, the Property
Venture now owns a 94.7% interest in the Partnership and retains options to purchase the remaining
5.3% interest from the Partner by December 2012. All dollar amounts are based on the exchange rates
of the Euro at the dates of the transactions, and dollar amounts provided represent the total
amounts attributable to the ventures and do not represent our proportionate share. For the nine
months ended September 30, 2011 and 2010, the venture recognized interest income of $1.3 million
and $19.5 million, respectively. These amounts represent total amounts attributable to the entire
venture, not our proportionate share, and are subject to fluctuations in the exchange rate of the
Euro.
Lease Revenues
As of September 30, 2011, 68% of our net leases, based on annualized contractual minimum base rent,
provide for adjustments based on formulas indexed to changes in the CPI, or other similar indices
for the jurisdiction in which the property is located, some of which have caps and/or floors. In
addition, 26% of our net leases on that same basis have fixed rent adjustments. We own international investments and,
therefore, lease revenues from these investments are subject to fluctuations in exchange rate
movements in foreign currencies.
W. P. Carey 9/30/2011 10-Q 42
During the quarter ended September 30, 2011, we entered into one new lease with a total contractual
annual minimum base rent of $0.1 million and a term of three years. Contractual annual minimum base
rents under leases extended in the third quarter were on par with such rents under their original
terms.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
lease revenues increased by $3.3 million and $5.3 million, respectively, primarily due to the new
investments we entered into during 2010 and 2011, including the properties we purchased in May 2011
from CPA®:14 in connection with the CPA®:14 Asset Sales, which contributed to
increases to lease revenues of $2.9 million and $6.4 million, respectively. In addition, lease
revenues increased by $0.2 million and $0.4 million, respectively, as a result of scheduled rent
increases at several properties. These increases during the nine months ended September 30,
2011 were partially offset by the impact of recent tenant activity, including lease restructurings,
lease expirations and property sales, which resulted in a reduction to lease revenues of $1.6
million.
Other Real Estate Income
Other real estate income generally consists of revenue from Carey Storage, a subsidiary that
invests in domestic self-storage properties, and Livho, a subsidiary that operates a hotel
franchise in Livonia, Michigan. Other real estate income also includes lease termination payments
and other non-rent related revenues from real estate ownership.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
other real estate income increased by $1.8 million and $4.2 million, respectively, primarily due to
increases of $0.8 million and $3.1 million, respectively, in income generated from Carey Storage as
a result of the self-storage properties that Carey Storage acquired during the third quarter of
2010, as well as increases in reimbursable tenant costs of $0.4 million and $1.0 million,
respectively. Reimbursable tenant costs are recorded as both revenue and expenses and therefore
have no impact on our results of operations.
Depreciation and Amortization
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
depreciation and amortization increased by $1.7 million and $2.9 million, respectively, primarily
due to the properties we purchased from CPA®:14 in May 2011 (Note 3).
Property Expenses
For the three months ended September 30, 2011 as compared to the same period in 2010, property
expenses increased by $0.5 million, primarily due to a performance fee paid to a third-party
manager on a foreign property as a result of the property meeting its performance criteria.
For the nine months ended September 30, 2011 as compared to the same period in 2010, property
expenses increased by $2.2 million, primarily due to increases in reimbursable tenant costs of $1.0
million and the performance fee described above. Property expenses also increased as a
result of several tenants vacating properties during 2010.
Other Real Estate Expenses
Other real estate expenses generally consists of operating expenses from Carey Storage and Livho as
described in Other Real Estate Income above.
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
other real estate expenses increased by $0.7 million and $2.6 million, respectively, primarily due
to an increase of $0.4 million and $1.8 million, respectively, in operating expenses from Carey
Storage as a result of the self-storage properties that Carey Storage acquired during the third
quarter of 2010. In addition, operating expenses from Livho increased by $0.3 million and $0.9
million during the three and nine months ended September 30, 2011 as compared to the same periods
in 2010.
Impairment Charge
During the third quarter of 2011, we recognized an impairment charge of $4.9 million to reduce the
carrying value of a multi-tenant property to its estimated fair value, which reflected the
estimated selling price. As of the date of this report, this property is being marketed for lease
or sale as a result of the tenants vacating the property.
W. P. Carey 9/30/2011 10-Q 43
Income from Equity Investments in Real Estate and the REITs
Income from equity investments in real estate and the REITs represents our proportionate share of
net income or loss (revenue less expenses) from our interests in unconsolidated real estate
investments and our investments in the REITs. The net income of the REITs fluctuates based on the
timing of transactions, such as new leases and property sales, as well as the level of impairment
charges.
For the three months ended September 30, 2011 as compared to the same period in 2010, income from
equity investments in real estate and the REITs increased by $5.1 million, primarily due to an
increase in equity income from CPA®:16 Global totaling $4.5 million. In addition, we
recognized an other-than-temporary impairment charge of $1.4 million during the third quarter of
2010 on the Schuler venture to reflect the decline in the estimated fair value of the ventures
underlying net assets in comparison with our interest in the venture. Results of operations for
CPA®:16 Global in the current year period included a net gain of $12.8 million on the
sales of several properties and the extinguishment of several mortgage loans, of which our share
was approximately $2.3 million. Equity income from CPA®:16 Global also increased as a
result of income generated from the properties that CPA®:16 Global acquired, and
incremental earnings from our $121.0 million investment in CPA®:16 Global, in the
connection with the CPA®:14/16 Merger. During the third quarter of 2011, $2.6 million of
our equity income that related to purchase accounting adjustments made by CPA®:16
Global subsequent to the CPA®:14/16 Merger has been retrospectively presented in the
period of the transaction (the second quarter of 2011).
For the nine months ended September 30, 2011 as compared to the same period in 2010, income from
equity investments in real estate and the REITs increased by $6.1 million. Equity income from
CPA®:14 and CPA®:16 Global increased by $9.2 million primarily due to our
share of the net gains recognized by CPA®:14 on the CPA®:14 Asset Sales,
which resulted in an increase to income of $7.4 million. In addition, results of operations from
CPA®:16 Global in the current year period also included the following gains and
expenses: a bargain purchase gain of $28.5 million because the fair value of CPA®:14
exceeded the merger consideration, of which our share was approximately $5.0 million; a net gain
of $12.8 million on the sales of several properties and the extinguishment of several mortgage
loans as described above, of which our share was approximately
$2.3 million; and approximately $13.0 million of
expenses incurred in connection with the CPA®:14/16 Merger, of which our share was
approximately $2.4 million. Results of operations for CPA®:14 during the nine months
ended September 30, 2010 included a gain on extinguishment of debt of $11.4 million and a gain on
deconsolidation of a subsidiary of $12.9 million, of which our share totaled $2.1 million. In
addition, income from equity investments in real estate and the REITs during the current year
period decreased by $2.5 million as a result of the net gains recognized by the Retail Distribution
venture in connection with the sale of its property in March 2010, and by $1.5 million as a result
of our share of the $8.6 million impairment charge recognized by the Symphony IRI venture in
connection with a potential sale as well as a $0.2 million other-than-temporary impairment charge
recognized by us to reflect the decline in fair value of our interest in the Symphony IRI venture
in the second quarter of 2011, partially offset by an another-than-temporary impairment charge of
$1.4 million recognized on the Schuler venture described above.
Gain on Change in Control of Interests
As discussed in Note 4, in May 2011 we purchased the remaining interests in the Federal Express and
Amylin ventures from CPA®:14, which we had previously accounted for under the equity
method. In connection with purchasing these properties, 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
interests in these ventures to their estimated fair values.
Other Income and (Expenses)
For the three months ended September 30, 2011, we recognized other expenses of $0.3 million,
compared to other income of $1.2 million in the same period in 2010, primarily due to net realized
and unrealized losses recognized during the current year period, and net realized and unrealized
gains recognized during the prior year period, on foreign currency transactions, which resulted
from changes in foreign currency exchanges rates.
For the nine months ended September 30, 2011 as compared to the same period in 2010, other income
increased by $4.2 million. In connection with the CPA®:14/16 Merger, we agreed to
receive shares of CPA®:16 Global in respect of our shares of CPA®:14. As a
result, during the nine months ended September 30, 2011, we recognized a gain of $2.8 million on
the conversion of our shares of CPA®:14 to shares of CPA®:16 Global to
reflect the carrying value of our investment at its estimated fair value. In addition, in the
second quarter of 2011 we recognized a gain of $1.0 million on the conversion of our termination
revenue to shares of CPA®:14 because the termination revenue exceeded the fair value of
the shares received. Other income during the nine months ended September 30, 2011 also included a
net gain of $0.6 million as a result of exercising certain warrants granted to us by lessees.
W. P. Carey 9/30/2011 10-Q 44
Interest Expense
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
interest expense increased by $1.8 million and $4.3 million, respectively, primarily as a result of
mortgage financing obtained in connection with our investment activities during 2011 and 2010, as
well as mortgages assumed in connection with the acquisition of properties from CPA®:14
(Note 4).
Income (Loss) from Discontinued Operations
For the three and nine months ended September 30, 2011 as compared to the same periods in the prior
year, we recognized income from discontinued operations of $1.1 million and $1.9 million,
respectively, compared to losses of $0.1 million and $6.5 million, respectively, recognized in the
same periods in 2010. The income recognized in the current year periods was primarily due to a $1.0
million gain recognized during the third quarter of 2011 on the deconsolidation of a subsidiary
because we ceased to exercise control over the activities that most significantly impact its
economic performance when a receiver took possession of the property (Note 15), as well as $0.5
million and $0.6 million of income generated from the operations of discontinued properties during
the three and nine months ended September 30, 2011, respectively. The losses in the prior year
periods were primarily due to impairment charges of $0.5 million and $8.6 million, respectively,
recognized on properties sold to reduce their carrying values to their contracted selling prices,
partially offset by income generated from the operations of discontinued properties of $0.4 million
and $1.7 million, respectively, and a net gain on sale of properties of $0.5 million during the
nine months ended September 30, 2010.
Net Income from Real Estate Ownership Attributable to W. P. Carey Members
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010, the
resulting net income from real estate ownership attributable to W. P. Carey members decreased by
$0.8 million and increased by $40.7 million, respectively.
Funds from Operations as Adjusted (AFFO)
For the three and nine months ended September 30, 2011 as compared to the same periods in 2010,
AFFO from Real Estate Ownership increased by $2.6 million and $3.7 million, respectively, primarily
as a result of the new investments that we entered into during 2011 and 2010, including the
properties we purchased from CPA®:14 in connection with the CPA®:14 Asset
Sales.
Financial Condition
Sources and Uses of Cash During the Period
Our cash flows fluctuate period to period due to a number of factors, which may include, among
other things, the nature and timing of receipts of transaction-related and performance revenue, the
performance of the CPA® REITs relative to their performance criteria, the timing of
purchases and sales of real estate, the timing of proceeds from non-recourse mortgage loans and
receipt of lease revenue, the timing and characterization of distributions received from equity
investments in real estate and the REITs, the timing of certain payments, the receipt of the annual
installment of deferred acquisition revenue and interest thereon in the first quarter from certain
of the CPA® REITs, and changes in foreign currency exchange rates. Despite this
fluctuation, we believe that we will generate sufficient cash from operations and from equity
distributions in excess of equity income in real estate to meet our normal recurring short-term and
long-term liquidity needs. We may also use existing cash resources, the proceeds of non-recourse
mortgage loans, unused capacity on our lines of credit and the issuance of additional equity
securities to meet these needs. We assess our ability to access capital on an ongoing basis. Our
sources and uses of cash during the period are described below.
Operating Activities
Cash flow from operating activities increased by $10.4 million in the nine months ended September
30, 2011 as compared to the same period in 2010. Cash flow from operating activities increased in
the current year period primarily due to the following reasons:
|
|
|
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 Globals 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
|
|
|
During the nine months ended September 30, 2011, we received $2.5 million of cash
distributions from CPA®:16 Globals Operating Partnership. |
These increases in cash flow from operating activities were partially offset by decreases in cash
flow for the following reasons:
|
|
|
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. |
As described in Note 3, in both 2011 and 2010, we elected to receive all asset management revenue
in cash, with the exception of CPA®:17 Globals asset management fee, which we
elected to receive in its restricted shares. For both 2011 and 2010, we also elected to receive
performance revenue from CPA®:16 Global in its restricted shares, while for
CPA®:14 and CPA®:15 we elected to receive 80% of all performance revenue in
their restricted shares, with the remaining 20% payable in cash. Subsequent to CPA®:16
Globals UPREIT reorganization in May 2011, we no longer earn performance revenue from
CPA®:16 Global, but we receive a distribution of available cash from its Operating
Partnership. We also elected to receive asset management revenue from CPA®:16 Global
in its restricted shares after the CPA®:14/16 Merger. For CWI, we elected to receive all
asset management revenue in cash for 2011.
In addition to cash flow from operating activities, we may use the following sources to fund
distributions to shareholders: distributions received from equity investments in excess of equity
income, net contributions from noncontrolling interests, borrowings under our lines of credit and
existing cash resources.
Investing Activities
Our investing activities are generally comprised of real estate-related transactions (purchases and
sales) and capitalized property improvements. During the nine months ended September 30, 2011, we
used $121.0 million to purchase newly issued shares of CPA®:16 Global to enable it to
pay the merger consideration in the CPA®:14/16 Merger (Note 3) and we also made a $0.3
million contribution to its Operating Partnership. We made contributions to unconsolidated ventures
totaling $2.3 million, including $2.1 million paid to a venture to pay off our share of its
maturing non-recourse mortgage loan. We also used $24.3 million to purchase two properties from
CPA®:14 in connection with the CPA®:14 Asset Sales. In addition, we used
$96.0 million to make three loans to two of our affiliates, CPA®:17 Global and CWI,
in order to facilitate certain of their property acquisitions, of which $95.0 million was repaid in
the same period. Cash inflows during the current year period included $13.9 million in
distributions from equity investments in real estate and the REITs in excess of cumulative equity
income, including $11.1 million received as a result of the $1.00 per share special cash
distribution paid by CPA®:14 to its shareholders. We also received cash proceeds of
$11.0 million from the sale of six properties and recovered $5.0 million of foreign VAT in
connection with an international investment. Funds totaling $5.3 million and $2.3 million were
invested in and released from, respectively, lender-held investment accounts.
Financing Activities
During the nine months ended September 30, 2011, we paid distributions to shareholders of $63.1
million and paid distributions of $5.3 million to affiliates who hold noncontrolling interests in
various entities with us. We used $7.5 million to purchase the noncontrolling interest in an entity
from CPA®:14 in connection with the CPA®:14 Asset Sales. We also made
scheduled mortgage principal payments of $22.9 million and obtained mortgage financing of $20.8
million. Net borrowings under our lines of credit increased overall by $111.4 million since
December 31, 2010 and were comprised of gross borrowings of $251.4 million and repayments of $140.0
million. Net borrowings under our lines of credit were used primarily to fund the $121.3 million
purchase of CPA®:16 Global shares described above and our acquisition of properties
in the CPA®:14 Asset Sales (Note 3).
W. P. Carey 9/30/2011 10-Q 46
Adjusted Cash Flow from Operating Activities
Adjusted cash flow from operating activities is a non-GAAP measure that we use to evaluate our
business. For a definition of adjusted cash flow from operating activities and reconciliation to
cash flow from operating activities, see Supplemental Financial Measures below. Our adjusted cash
flow from operating activities for the nine months ended September 30, 2011 and 2010 was $74.5
million and $64.9 million, respectively. This increase was primarily due to the $11.1 million we
received as a result of the $1.00 per share special cash distribution received from
CPA®:14 in connection with the CPA®:14/16 Merger, higher cash distributions
received from CPA®:17 Globals operating partnership as a result of new investments
that it entered into during 2010 and 2011, and the initial cash distributions received from the
CPA®:16 Globals Operating Partnership.
Summary of Financing
The table below summarizes our non-recourse debt and credit facilities (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
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 Resources
At September 30, 2011, our cash resources consisted of the following:
|
|
|
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. |
Our cash resources can be used for working capital needs and other commitments and may be used for
future investments. We continue to evaluate fixed-rate financing options, such as obtaining
non-recourse financing on our unleveraged properties. Any financing obtained may be used for
working capital objectives and/or may be used to pay down existing debt balances.
W. P. Carey 9/30/2011 10-Q 47
Lines of Credit
Our credit facilities are more fully described in Note 9. A summary of our lines of credit is
provided below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Cash Requirements
During the next 12 months, we expect that cash payments will include paying distributions to our
shareholders and to our affiliates who hold noncontrolling interests in entities we control and
making scheduled mortgage loan principal payments, including mortgage balloon payments totaling
$1.3 million, as well as other normal recurring operating expenses. In addition, each of our lines
of credit matures in June 2012. We are currently in discussions with our lender group to renew our
unsecured and secured lines of credit and expect to have new financing in place prior to their
expiration.
We expect to fund future investments, any capital expenditures on existing properties and scheduled
debt maturities on non-recourse mortgage loans through cash generated from operations, the use of
our cash reserves or unused amounts on our lines of credit.
Impact of CPA®:14/16 Merger and CPA®:14 Asset Purchase
We estimate that the financial impact of the CPA®:14/16 Merger and the purchase of the
assets in the CPA®:14 Asset Sales (Note 3) will be as follows on an annualized pro forma
basis, although there can be no assurance that we will achieve these results:
|
|
|
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. |
The properties we acquired from CPA®:14 have lease expirations between December 2015 and
August 2019, renewable at the tenants option. There are no scheduled balloon payments on any of
the long-term debt obligations that we assumed in connection with the CPA®:14/16 Merger
until June 2016.
W. P. Carey 9/30/2011 10-Q 48
Off-Balance Sheet Arrangements and Contractual Obligations
The table below summarizes our debt, off-balance sheet arrangements and other contractual
obligations at September 30, 2011 and the effect that these arrangements and obligations are
expected to have on our liquidity and cash flow in the specified future periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
Amounts in the table above related to our foreign operations are based on the exchange rate of the
local currencies at September 30, 2011, which consisted primarily of the Euro. At September 30,
2011, we had no material capital lease obligations for which we were the lessee, either
individually or in the aggregate.
Equity Method Investments
We have investments in unconsolidated ventures that own single-tenant properties net leased to
corporations. Generally, the underlying investments are jointly-owned with our affiliates.
Summarized financial information for these ventures and our ownership interest in the ventures at
September 30, 2011 is presented below. Summarized financial information provided represents the
total amounts attributable to the ventures and does not represent our proportionate share (dollars
in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Environmental Obligations
In connection with the purchase of many of our properties, we required the sellers to perform
environmental reviews. We believe, based on the results of these reviews, that our properties were
in substantial compliance with Federal, state, and foreign environmental statutes at the time the
properties were acquired. However, portions of certain properties have been subject to some degree
of contamination, principally in connection with leakage from underground storage tanks, surface
spills or other on-site activities. In most instances where contamination has been identified,
tenants are actively engaged in the remediation process and addressing identified conditions.
Tenants are generally subject to environmental statutes and regulations regarding the discharge of
hazardous materials and any related remediation obligations. In addition, our leases generally
require tenants to indemnify us from all liabilities and losses related to the leased properties
and the provisions of such indemnifications specifically address environmental matters. The leases
generally include provisions that allow for periodic environmental assessments, paid for by the
tenant, and allow us to extend leases until such time as a tenant has satisfied its environmental
obligations. Certain of our leases allow us to require financial assurances from tenants, such as
performance bonds or letters of credit, if the costs of remediating environmental conditions are,
in our estimation, in excess of specified amounts. Accordingly, we believe that the ultimate
resolution of environmental matters should not have a material adverse effect on our financial
condition, liquidity or results of operations.
Supplemental Financial Measures
In the real estate industry, analysts and investors employ certain non-GAAP supplemental financial
measures in order to facilitate meaningful comparisons between periods and among peer companies.
Additionally, in the formulation of our goals and in the evaluation of the effectiveness of our
strategies, we employ the use of supplemental non-GAAP measures, which are uniquely defined by our
management. We believe that these measures are useful to investors to consider because they may
assist them to better understand and measure the performance of our business over time and against
similar companies. A description of these non-GAAP financial measures and reconciliations to the
most directly comparable GAAP measures are provided below.
Funds from Operations as Adjusted
Funds from Operations (FFO) is a non-GAAP measure defined by the National Association of Real
Estate Investment Trusts (NAREIT). NAREIT defines FFO as net income or loss (as computed in
accordance with GAAP) excluding: depreciation and amortization expense from real estate assets,
gains or losses from sales of depreciated real estate assets and extraordinary items; however, FFO
related to assets held for sale, sold or otherwise transferred and included in the results of
discontinued operations are included. These adjustments also incorporate the pro rata share of
unconsolidated subsidiaries. FFO is used by management, investors and analysts to facilitate
meaningful comparisons of operating performance between periods and among our peers. Although
NAREIT has published this definition of FFO, companies often modify this definition as they seek to
provide financial measures that meaningfully reflect their distinctive operations.
We modify the NAREIT computation of FFO to include other adjustments to GAAP net income to adjust
for certain non-cash charges such as amortization of intangibles, deferred income tax benefits and
expenses, straight-line rents, stock compensation, impairment charges on real estate, gains or
losses from extinguishment of debt and deconsolidation of subsidiaries and unrealized foreign
currency exchange gains and losses. We refer to our modified definition of FFO as Funds from
Operations as Adjusted, or AFFO. We exclude these items from GAAP net income as they are not the
primary drivers in our decision making process. Our assessment of our operations is focused on
long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in
net income but have no impact on cash flows, and we therefore 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 because 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 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.
W. P. Carey 9/30/2011 10-Q 50
FFO and AFFO for all periods presented are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
(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. |
Adjusted Cash Flow from Operating Activities
Adjusted cash flow from operating activities refers to our cash flow from operating activities (as
computed in accordance with GAAP) adjusted, where applicable, primarily to: add cash distributions
that we receive from our investments in unconsolidated real estate joint ventures in excess of our
equity income; subtract cash distributions that we make to our noncontrolling partners in real
estate joint ventures that we consolidate; and eliminate changes in working capital. We hold a
number of interests in real estate joint ventures, and we believe that adjusting our GAAP cash flow
provided by operating activities to reflect these actual cash receipts and cash payments, as well
as eliminating the effect of timing differences between the payment of certain liabilities and the
receipt of certain receivables in a period other than that in which the item is recognized, may
give investors additional information about our actual cash flow that is not incorporated in cash
flow from operating activities as defined by GAAP.
We believe that adjusted cash flow from operating activities is a useful supplemental measure for
assessing the cash flow generated from our core operations as it gives investors important
information about our liquidity that is not provided within cash flow from operating activities as
defined by GAAP, and we use this measure when evaluating distributions to shareholders.
Adjusted cash flow from operating activities for all periods presented is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
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. |
While we believe that FFO, AFFO and Adjusted cash flow from operating activities are important
supplemental measures, they should not be considered as alternatives to net income as an indication
of a companys operating performance or to cash flow from operating
W. P. Carey 9/30/2011 10-Q 52
activities as a measure of
liquidity. These non-GAAP measures should be used in conjunction with net income and cash flow from
operating activities as defined by GAAP. FFO, AFFO and Adjusted cash flow from operating
activities, or similarly titled measures disclosed by other REITs, may not be comparable to our
FFO, AFFO and Adjusted cash flow from operating activities measures.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Market Risk
Market risk is the exposure to loss resulting from changes in interest rates, foreign currency
exchange rates and equity prices. The primary risks to which we are exposed are interest rate risk
and foreign currency exchange risk. We are also exposed to market risk as a result of
concentrations in certain tenant industries.
Generally, we do not use derivative instruments to manage foreign currency exchange rate exposure
and do not use derivative instruments to hedge credit/market risks or for speculative purposes.
Interest Rate Risk
The value of our real estate and related fixed rate debt obligations is subject to fluctuations
based on changes in interest rates. The value of our real estate is also subject to fluctuations
based on local and regional economic conditions and changes in the creditworthiness of lessees, all
of which may affect our ability to refinance property-level mortgage debt when balloon payments are
scheduled. Interest rates are highly sensitive to many factors, including governmental monetary and
tax policies, domestic and international economic and political conditions, and other factors
beyond our control. An increase in interest rates would likely cause the value of our owned and
managed assets to decrease, which would create lower revenues from managed assets and lower
investment performance for the managed funds. Increases in interest rates may also have an impact
on the credit profile of certain tenants.
We are exposed to the impact of interest rate changes primarily through our borrowing activities.
To limit this exposure, we attempt to obtain non-recourse mortgage financing on a long-term,
fixed-rate basis. However, from time to time, we or our venture partners may obtain variable-rate
non-recourse mortgage loans and, as a result, may enter into interest rate swap agreements or
interest rate cap agreements with lenders that effectively convert the variable-rate debt service
obligations of the loan to a fixed rate. Interest rate swaps are agreements in which one party
exchanges a stream of interest payments for a counterpartys stream of cash flows over a specific
period, and interest rate caps limit the effective borrowing rate of variable-rate debt obligations
while allowing participants to share in downward shifts in interest rates. These interest rate
swaps and caps are derivative instruments designated as cash flow hedges on the forecasted interest
payments on the debt obligation. The notional, or face, amount on which the swaps or caps are based
is not exchanged. Our objective in using these derivatives is to limit our exposure to interest
rate movements. At September 30, 2011, we estimate that the fair value of our interest rate swaps,
which are included in Accounts payable, accrued expenses and other
liabilities in the consolidated financial statements, was in a net liability position of $3.8
million.
At September 30, 2011, a significant portion (approximately 56%) of our long-term debt either bore
interest at fixed rates, was swapped or capped to a fixed rate, or bore interest at fixed rates
that were scheduled to convert to then-prevailing market fixed rates at certain future points
during their term. The estimated fair value of these instruments is affected by changes in market
interest rates. The annual interest rates on our fixed-rate debt at September 30, 2011 ranged from
3.1% to 7.8%. The annual interest rates on our variable-rate debt at September 30, 2011 ranged from
1.2% to 7.3%. Our debt obligations are more fully described under Financial Condition in Item 2
above. The following table presents principal cash flows based upon expected maturity dates of our
debt obligations outstanding at September 30, 2011 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
The estimated fair value of our fixed-rate debt and our variable-rate debt that currently bears
interest at fixed rates or has effectively been converted to a fixed rate through the use of
interest rate swaps or caps is affected by changes in interest rates. A decrease or increase in
interest rates of 1% would change the estimated fair value of this debt at September 30, 2011 by an
aggregate increase of $16.2 million or an aggregate decrease of $16.8 million, respectively. Annual
interest expense on our unhedged variable-rate debt that does not bear interest at fixed-rates at
September 30, 2011 would increase or decrease by $2.6 million for each respective 1% change in
annual interest rates. As more fully described under Financial Condition Summary of Financing in
Item 2 above, a portion of the debt classified as variable-rate debt in the tables above bore
interest at fixed rates at September 30, 2011 but has interest rate reset
W. P. Carey 9/30/2011 10-Q 53
features that will change
the fixed interest rates to then-prevailing market fixed rates at certain points during their term.
Such debt is generally not subject to short-term fluctuations in interest rates.
Foreign Currency Exchange Rate Risk
We own investments in the European Union and as a result are subject to risk from the effects of
exchange rate movements in various foreign currencies, primarily the Euro, which may affect future
costs and cash flows. We manage foreign currency exchange rate movements by generally placing both
our debt obligation to the lender and the tenants rental obligation to us in the same currency. We
are generally a net receiver of these currencies (we receive more cash than we pay out), and
therefore our foreign operations benefit from a weaker U.S. dollar, and are adversely affected by a
stronger U.S. dollar, relative to the foreign currency. For the nine months ended September 30,
2011, we recognized net realized and unrealized foreign currency transaction gains of $0.5 million
and $0.1 million, respectively. These gains are included in Other income and (expenses) in the
consolidated financial statements and were primarily due to changes in the value of the Euro on
accrued interest receivable on notes receivable from consolidated subsidiaries.
Through the date of this Report, we had not entered into any foreign currency forward exchange
contracts to hedge the effects of adverse fluctuations in foreign currency exchange rates. We have
obtained non-recourse mortgage financing in the local currency. To the extent that currency
fluctuations increase or decrease rental revenues as translated to dollars, the change in debt
service, as translated to dollars, will partially offset the effect of fluctuations in revenue and,
to some extent, mitigate the risk from changes in foreign currency rates.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
Our disclosure controls and procedures include our controls and other procedures designed to
provide reasonable assurance that information required to be disclosed in this and other reports
filed under the Securities Exchange Act of 1934, as amended (the Exchange Act) is recorded,
processed, summarized and reported within the required time periods specified in the SECs rules
and forms and that such information is accumulated and communicated to management, including our
chief executive officer and chief financial officer, to allow timely decisions regarding required
disclosures. It should be noted that no system of controls can provide complete assurance of
achieving a companys objectives and that future events may impact the effectiveness of a system of
controls.
Our chief executive officer and chief financial officer, after conducting an evaluation, together
with members of our management, of the effectiveness of the design and operation of our disclosure
controls and procedures at September 30, 2011, have concluded that our disclosure controls and
procedures (as defined in Rule 13a-15(e) under the Exchange Act) were effective as of September 30,
2011 at a reasonable level of assurance.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting during our most
recently completed fiscal quarter that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.
W. P. Carey 9/30/2011 10-Q 54
Item 6. Exhibits
The following exhibits are filed with this Report, except where indicated.
|
|
|
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. LLCs 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
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this Report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
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
EXHIBIT INDEX
The following exhibits are filed with this Report, except where indicated.
|
|
|
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. LLCs 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