0001025378false00010253782024-10-292024-10-29
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): October 29, 2024
W. P. Carey Inc.
(Exact Name of Registrant as Specified in its Charter)
| | | | | | | | | | | |
Maryland | 001-13779 | 45-4549771 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
| | | |
One Manhattan West, 395 9th Avenue, 58th Floor | | |
New York, | New York | | 10001 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including area code: (212) 492-1100
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, $0.001 Par Value | | WPC | | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On October 29, 2024, W. P. Carey Inc. (the “Company”) issued an earnings release announcing its financial results for the quarter ended September 30, 2024. A copy of the earnings release is attached as Exhibit 99.1.
The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that Section, and shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.
Item 7.01 Regulation FD Disclosure.
On October 29, 2024, the Company made available certain unaudited supplemental financial information at September 30, 2024. A copy of this supplemental information is attached as Exhibit 99.2.
On October 29, 2024, the Company posted its third quarter investor presentation on its website at http://www.wpcarey.com. A copy of the investor presentation is also attached as Exhibit 99.3.
The information furnished pursuant to this Item 7.01, including Exhibits 99.2 and 99.3, shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that Section, and shall not be incorporated by reference into any filing under the Securities Act or the Exchange Act.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| | | | | | | | |
Exhibit No. | | Description |
99.1 | | |
| | |
99.2 | | |
| | |
99.3 | | |
| | |
104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
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 Inc. |
| | | |
Date: | October 29, 2024 | By: | /s/ ToniAnn Sanzone |
| | | ToniAnn Sanzone |
| | | Chief Financial Officer |
Exhibit 99.1
W. P. Carey Announces Third Quarter 2024 Financial Results
New York, NY – October 29, 2024 – W. P. Carey Inc. (NYSE: WPC) (W. P. Carey or the Company), a net lease real estate investment trust, today reported its financial results for the third quarter ended September 30, 2024.
Financial Highlights
| | | | | | | |
| |
| 2024 Third Quarter | | |
Net income attributable to W. P. Carey (millions) | $111.7 | | | |
Diluted earnings per share | $0.51 | | | |
| | | |
AFFO (millions) | $259.3 | | | |
AFFO per diluted share | $1.18 | | | |
•2024 AFFO guidance range narrowed to between $4.65 and $4.71 per diluted share based on anticipated full year investment volume of between $1.25 billion and $1.75 billion
•Third quarter cash dividend of $0.875 per share, equivalent to an annualized dividend rate of $3.50 per share
Real Estate Portfolio
•Investment volume of $971.4 million completed year to date, including $167.0 million during the third quarter and $230.8 million subsequent to quarter end
•Active capital investments and commitments of $38.0 million scheduled to be completed in the fourth quarter
•Gross disposition proceeds of $1.2 billion completed year to date, including $81.8 million during the third quarter and $79.8 million subsequent to quarter end
•Entered into agreements to convert 16 existing self-storage operating properties to net leases
•Contractual same-store rent growth of 2.8%
Balance Sheet and Capitalization
•Repaid €500 million of 2.25% Senior Unsecured Notes due July 2024
•Credit facility and term loans amended to incorporate a sustainability-linked feature
MANAGEMENT COMMENTARY
“With close to $1 billion of deals completed so far this year and a near-term pipeline in excess of $500 million, we’re well positioned to reach or exceed the $1.5 billion midpoint of our 2024 investment volume guidance, depending on the specific timing of deal closings,” said Jason Fox, Chief Executive Officer of W. P. Carey.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 1
“We generally expect to fund our investments in the fourth quarter with the cash we’ve built up. We also believe the alternative sources of capital available to us — primarily through operating asset sales — will enable us to continue to make accretive investments throughout 2025, without the need to issue equity. These factors, along with a constructive investment backdrop, the completion of our exit from office and the strength our rent growth, all support AFFO growth in 2025, despite the potential impacts of certain tenant-related issues.”
QUARTERLY FINANCIAL RESULTS
Note: Effective January 1, 2024, the Company no longer separately analyzes its business between real estate operations and investment management operations, and instead views the business as one reportable segment. As a result of this change, the Company has conformed prior period segment information to reflect how it currently views its business.
Revenues
•Revenues, including reimbursable costs, for the 2024 third quarter totaled $397.4 million, down 11.4% from $448.6 million for the 2023 third quarter.
◦Lease revenues decreased primarily as a result of executing the Company’s strategic plan to exit the office assets within its portfolio, including the NLOP Spin-Off in November 2023 and dispositions under the Office Sale Program during 2023 and 2024.
◦Income from finance leases and loans receivable decreased primarily as a result of the disposition of the U-Haul portfolio during the 2024 first quarter.
◦Operating property revenues decreased primarily as a result of the sale of eight hotel operating properties during 2023 and one during the 2024 second quarter (out of 12 hotel properties that converted from net lease to operating upon lease expiration during the 2023 first quarter).
Net Income Attributable to W. P. Carey
•Net income attributable to W. P. Carey for the 2024 third quarter was $111.7 million, down 10.6% from $125.0 million for the 2023 third quarter, due primarily to a mark-to-market loss recognized on the Company’s shares of Lineage of $43.6 million during the current-year period and the impact of the NLOP Spin-Off and dispositions under the Office Sale Program. These declines were partly offset by a $31.8 million gain on change in control of interests recognized in connection with our acquisition of a third party joint venture partner’s interest in nine self-storage operating properties (see Self-Storage Transaction).
Adjusted Funds from Operations (AFFO)
•AFFO for the 2024 third quarter was $1.18 per diluted share, down 10.6% from $1.32 per diluted share for the 2023 third quarter, primarily reflecting the impact of the NLOP Spin-Off and dispositions under the Office Sale Program.
Note: Further information concerning AFFO, which is a non-GAAP supplemental performance metric, is presented in the accompanying tables and related notes.
Dividend
•On September 19, 2024, the Company reported that its Board of Directors declared a quarterly cash dividend of $0.875 per share, equivalent to an annualized dividend rate of $3.50 per share. The dividend was paid on October 15, 2024 to shareholders of record as of September 30, 2024.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 2
AFFO GUIDANCE
•The Company has narrowed its guidance range for the 2024 full year and currently expects to report AFFO of between $4.65 and $4.71 per diluted share based on the following key assumptions:
(i) investment volume of between $1.25 billion and $1.75 billion, which is unchanged;
(ii) disposition volume of between $1.3 billion and $1.4 billion, which is revised higher at the bottom end of the range, including:
(a) completion of the Company’s strategic plan to exit office, including asset sales under the Office Sale Program totaling approximately $550 million;
(b) completion of the U-Haul purchase option during the 2024 first quarter, which generated gross proceeds of $464 million; and
(c) other dispositions totaling between $300 million and $400 million, which is revised higher;
(iii) total general and administrative expenses of between $98 million and $100 million, which is revised lower at the top end of the range.
Note: The Company does not provide guidance on net income. The Company only provides guidance on AFFO and does not provide a reconciliation of this forward-looking non-GAAP guidance to net income due to the inherent difficulty in quantifying certain items necessary to provide such reconciliation as a result of their unknown effect, timing and potential significance. Examples of such items include impairments of assets, gains and losses from sales of assets, and depreciation and amortization from new acquisitions.
REAL ESTATE
Investments
•Year to date, the Company completed investments totaling $971.4 million, including $167.0 million during the 2024 third quarter and $230.8 million subsequent to quarter end.
•The Company currently has two capital investments and commitments totaling $38.0 million scheduled to be completed during 2024.
Dispositions
•Year to date, the Company completed dispositions totaling $1.2 billion, including seven properties for gross proceeds totaling $81.8 million during the 2024 third quarter (comprising two properties under the Office Sale Program for gross proceeds totaling $50.9 million and five non-Office Sale Program properties for gross proceeds totaling $30.9 million), and one property for gross proceeds of $79.8 million subsequent to quarter end.
•The Company has effectively completed the strategic plan it announced on September 21, 2023 to exit the office assets within its portfolio through (i) the spin-off of 59 office properties into Net Lease Office Properties, a separate publicly-traded REIT, which was completed on November 1, 2023 (the NLOP Spin-Off), and (ii) the disposition of 85 properties retained by W. P. Carey under a sale program (the Office Sale Program).
Contractual Same-Store Rent Growth
•As of September 30, 2024, contractual same store rent growth was 2.8% year over year, on a constant currency basis.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 3
Conversion of Self-Storage Operating Properties to Net Leases and Joint Venture Buyout (Self-Storage Transaction)
•On September 1, 2024, the Company entered into agreements with Extra Space Storage Inc. (Extra Space) to convert 16 self-storage operating properties to net leases, each with a term of 25 years and fixed annual rent escalations plus a variable component based on revenue growth. Twelve self-storage operating properties converted to net leases on September 1, 2024, with the remaining four properties expected to convert in 2025.
•In connection with the agreements, the Company also amended the terms of its existing net lease agreements with Extra Space on 27 properties, extending the term to 25 years and resetting base rents higher to a total of $26.2 million annually commencing on September 1, 2024, and further to a total of $28.0 million annually commencing on March 1, 2025, with fixed annual rent escalations plus a variable component based on revenue growth.
•Also effective on September 1, 2024, the Company completed the buyout of its joint venture partner’s 10% interest in nine of the self-storage operating properties being converted to net leases for $10.5 million.
•As a result of these transactions, Extra Space became the Company’s largest tenant by ABR, with 39 properties under net leases generating ABR totaling $35.6 million, or 2.7% of total ABR, and a remaining lease term of 24.9 years, as of September 30, 2024.
True Value Bankruptcy
•As previously announced, on October 14, 2024, the Company’s tenant, True Value Company, L.L.C. (True Value), announced that it had initiated voluntary Chapter 11 proceedings in the U.S. Bankruptcy Court for the District of Delaware and that it had entered into an agreement to sell substantially all of its business operations to Do it Best Corp.
•As of September 30, 2024, the Company net leased nine properties to True Value through two master leases and three individual leases that in aggregate generated $18.8 million, or 1.4%, of the Company’s ABR (ranking it as the 15th largest tenant) and had a weighted-average lease term of 13.8 years.
•True Value remains current on rent, having paid substantially all rent owed through the end of the year.
Composition
•As of September 30, 2024, the Company’s net lease portfolio consisted of 1,430 properties, comprising 172 million square feet leased to 346 tenants, with a weighted-average lease term of 12.2 years and an occupancy rate of 98.8%. In addition, the Company owned 78 self-storage operating properties, four hotel operating properties and two student housing operating properties, totaling approximately 6.4 million square feet.
BALANCE SHEET AND CAPITALIZATION
Liquidity
•As of September 30, 2024, the Company had total liquidity of $2.6 billion, including approximately $1.8 billion of available capacity under its Senior Unsecured Credit Facility (net of amounts reserved for standby letters of credit) and $818.2 million of cash and cash equivalents.
Senior Unsecured Notes
•On July 19, 2024, the Company repaid €500 million of 2.25% Senior Unsecured Notes due July 2024.
Sustainability-Linked Amendment to Credit Facility and Term Loans
•During the 2024 third quarter, the Company executed amendments to its credit facility and term loans to incorporate a sustainability-linked feature that provides for interest rate and facility fee adjustments if certain key performance indicators, primarily related to emissions reduction targets, are met.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 4
* * * * *
Supplemental Information
The Company has provided supplemental unaudited financial and operating information regarding the 2024 third quarter and certain prior quarters, including a description of non-GAAP financial measures and reconciliations to GAAP measures, in a Current Report on Form 8-K filed with the Securities and Exchange Commission (SEC) on October 29, 2024, and made available on the Company’s website at ir.wpcarey.com/investor-relations.
* * * * *
Live Conference Call and Audio Webcast Scheduled for Wednesday, October 30, 2024 at 11:00 a.m. Eastern Time
Please dial in at least 10 minutes prior to the start time.
Date/Time: Wednesday, October 30, 2024 at 11:00 a.m. Eastern Time
Call-in Number: 1 (877) 465-1289 (U.S.) or +1 (201) 689-8762 (international)
Live Audio Webcast and Replay: www.wpcarey.com/earnings
* * * * *
W. P. Carey Inc.
W. P. Carey ranks among the largest net lease REITs with a well-diversified portfolio of high-quality, operationally critical commercial real estate, which includes 1,430 net lease properties covering approximately 172 million square feet and a portfolio of 78 self-storage operating properties as of September 30, 2024. With offices in New York, London, Amsterdam and Dallas, the company remains focused on investing primarily in single-tenant, industrial, warehouse and retail properties located in the U.S. and Northern and Western Europe, under long-term net leases with built-in rent escalations.
www.wpcarey.com
* * * * *
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 5
Cautionary Statement Concerning Forward-Looking Statements
Certain of the matters discussed in this communication constitute forward-looking statements within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, both as amended by the Private Securities Litigation Reform Act of 1995. The forward-looking statements include, among other things, statements regarding the intent, belief or expectations of W. P. Carey and can be identified by the use of words such as “may,” “will,” “should,” “would,” “will be,” “goals,” “believe,” “project,” “expect,” “anticipate,” “intend,” “estimate” “opportunities,” “possibility,” “strategy,” “maintain” or the negative version of these words and other comparable terms. These forward-looking statements include, but are not limited to, statements made by Mr. Jason Fox regarding deal volume, sources of capital, and expectations for future AFFO growth. These statements are based on the current expectations of our management, and it is important to note that our actual results could be materially different from those projected in such forward-looking statements. There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. Other unknown or unpredictable risks or uncertainties, like the risks related to fluctuating interest rates, the impact of inflation on our tenants and us, the effects of pandemics and global outbreaks of contagious diseases, and domestic or geopolitical crises, such as terrorism, military conflict, war or the perception that hostilities may be imminent, political instability or civil unrest, or other conflict, and those additional risk factors discussed in reports that we have filed with the SEC, could also have material adverse effects on our future results, performance or achievements. Discussions of some of these other important factors and assumptions are contained in W. P. Carey’s filings with the SEC and are available at the SEC’s website at http://www.sec.gov, including Part I, Item 1A. Risk Factors in W. P. Carey’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Investors are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this communication, unless noted otherwise. Except as required under the federal securities laws and the rules and regulations of the SEC, W. P. Carey does not undertake any obligation to release publicly any revisions to the forward-looking statements to reflect events or circumstances after the date of this communication or to reflect the occurrence of unanticipated events.
Institutional Investors:
Peter Sands
1 (212) 492-1110
institutionalir@wpcarey.com
Individual Investors:
W. P. Carey Inc.
1 (212) 492-8920
ir@wpcarey.com
Press Contact:
Anna McGrath
1 (212) 492-1166
amcgrath@wpcarey.com
* * * * *
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 6
W. P. CAREY INC.
Consolidated Balance Sheets (Unaudited)
(in thousands, except share and per share amounts)
| | | | | | | | | | | |
| |
| September 30, 2024 | | December 31, 2023 |
Assets | | | |
Investments in real estate: | | | |
Land, buildings and improvements — net lease and other | $ | 12,745,926 | | | $ | 12,095,458 | |
Land, buildings and improvements — operating properties | 1,204,351 | | | 1,256,249 | |
Net investments in finance leases and loans receivable | 657,054 | | | 1,514,923 | |
In-place lease intangible assets and other | 2,287,824 | | | 2,308,853 | |
Above-market rent intangible assets | 682,345 | | | 706,773 | |
Investments in real estate | 17,577,500 | | | 17,882,256 | |
Accumulated depreciation and amortization (a) | (3,195,204) | | | (3,005,479) | |
Assets held for sale, net | 29,785 | | | 37,122 | |
Net investments in real estate | 14,412,081 | | | 14,913,899 | |
Equity method investments | 299,465 | | | 354,261 | |
Cash and cash equivalents | 818,194 | | | 633,860 | |
Other assets, net | 1,122,571 | | | 1,096,474 | |
Goodwill | 979,265 | | | 978,289 | |
Total assets | $ | 17,631,576 | | | $ | 17,976,783 | |
| | | |
Liabilities and Equity | | | |
Debt: | | | |
Senior unsecured notes, net | $ | 6,134,810 | | | $ | 6,035,686 | |
Unsecured term loans, net | 1,156,442 | | | 1,125,564 | |
Unsecured revolving credit facility | 229,607 | | | 403,785 | |
Non-recourse mortgages, net | 451,962 | | | 579,147 | |
Debt, net | 7,972,821 | | | 8,144,182 | |
Accounts payable, accrued expenses and other liabilities | 590,347 | | | 615,750 | |
Below-market rent and other intangible liabilities, net | 125,934 | | | 136,872 | |
Deferred income taxes | 160,503 | | | 180,650 | |
Dividends payable | 196,025 | | | 192,332 | |
Total liabilities | 9,045,630 | | | 9,269,786 | |
| | | |
Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued | — | | | — | |
Common stock, $0.001 par value, 450,000,000 shares authorized; 218,847,015 and 218,671,874 shares, respectively, issued and outstanding | 219 | | | 219 | |
Additional paid-in capital | 11,795,514 | | | 11,784,461 | |
Distributions in excess of accumulated earnings | (3,056,708) | | | (2,891,424) | |
Deferred compensation obligation | 78,420 | | | 62,046 | |
Accumulated other comprehensive loss | (237,987) | | | (254,867) | |
Total stockholders’ equity | 8,579,458 | | | 8,700,435 | |
Noncontrolling interests | 6,488 | | | 6,562 | |
Total equity | 8,585,946 | | | 8,706,997 | |
Total liabilities and equity | $ | 17,631,576 | | | $ | 17,976,783 | |
________
(a)Includes $1.8 billion and $1.6 billion of accumulated depreciation on buildings and improvements as of September 30, 2024 and December 31, 2023, respectively, and $1.4 billion of accumulated amortization on lease intangibles as of both September 30, 2024 and December 31, 2023.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 7
W. P. CAREY INC.
Quarterly Consolidated Statements of Income (Unaudited)
(in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | |
| Three Months Ended |
| September 30, 2024 | | June 30, 2024 | | September 30, 2023 |
Revenues | | | | | |
Real Estate: | | | | | |
Lease revenues | $ | 334,039 | | | $ | 324,104 | | | $ | 369,159 | |
Income from finance leases and loans receivable | 15,712 | | | 14,961 | | | 27,575 | |
Operating property revenues | 37,323 | | | 38,715 | | | 49,218 | |
Other lease-related income | 7,701 | | | 9,149 | | | 2,310 | |
| 394,775 | | | 386,929 | | | 448,262 | |
Investment Management: | | | | | |
Asset management revenue (a) | 1,557 | | | 1,686 | | | 194 | |
Other advisory income and reimbursements (b) | 1,051 | | | 1,057 | | | 97 | |
| 2,608 | | | 2,743 | | | 291 | |
| 397,383 | | | 389,672 | | | 448,553 | |
Operating Expenses | | | | | |
Depreciation and amortization | 115,705 | | | 137,481 | | | 144,771 | |
General and administrative | 22,679 | | | 24,168 | | | 23,355 | |
Operating property expenses | 17,765 | | | 18,565 | | | 26,570 | |
Stock-based compensation expense | 13,468 | | | 8,903 | | | 9,050 | |
Reimbursable tenant costs | 13,337 | | | 14,004 | | | 20,498 | |
Property expenses, excluding reimbursable tenant costs | 10,993 | | | 13,931 | | | 13,021 | |
Merger and other expenses | 283 | | | 206 | | | 4,152 | |
Impairment charges — real estate | — | | | 15,752 | | | 15,173 | |
| 194,230 | | | 233,010 | | | 256,590 | |
Other Income and Expenses | | | | | |
Other gains and (losses) (c) | (77,107) | | | 2,504 | | | 2,859 | |
Interest expense | (72,526) | | | (65,307) | | | (76,974) | |
Gain on change in control of interests (d) | 31,849 | | | — | | | — | |
Gain on sale of real estate, net | 15,534 | | | 39,363 | | | 2,401 | |
Non-operating income (e) | 13,669 | | | 9,215 | | | 4,862 | |
Earnings from equity method investments | 6,124 | | | 6,636 | | | 4,978 | |
| (82,457) | | | (7,589) | | | (61,874) | |
Income before income taxes | 120,696 | | | 149,073 | | | 130,089 | |
Provision for income taxes | (9,044) | | | (6,219) | | | (5,090) | |
Net Income | 111,652 | | | 142,854 | | | 124,999 | |
Net loss attributable to noncontrolling interests | 46 | | | 41 | | | 41 | |
Net Income Attributable to W. P. Carey | $ | 111,698 | | | $ | 142,895 | | | $ | 125,040 | |
| | | | | |
Basic Earnings Per Share | $ | 0.51 | | | $ | 0.65 | | | $ | 0.58 | |
Diluted Earnings Per Share | $ | 0.51 | | | $ | 0.65 | | | $ | 0.58 | |
Weighted-Average Shares Outstanding | | | | | |
Basic | 220,221,366 | | | 220,195,910 | | | 215,097,114 | |
Diluted | 220,404,149 | | | 220,214,118 | | | 215,252,969 | |
| | | | | |
Dividends Declared Per Share | $ | 0.875 | | | $ | 0.870 | | | $ | 1.071 | |
__________
(a)Amount for the three months ended September 30, 2024 is comprised of $1.5 million from NLOP and less than $0.1 million from CESH.
(b)Amount for the three months ended September 30, 2024 is comprised of (i) $1.0 million of administrative reimbursement for our management of NLOP and (ii) less than $0.1 million of reimbursable costs from CESH.
(c)Amount for the three months ended September 30, 2024 is primarily comprised of a mark-to-market unrealized loss for our investment in shares of Lineage of $43.6 million, net losses on foreign currency exchange rate movements of $17.3 million and a non-cash allowance for credit losses of $15.9 million.
(d)Amount for the three months ended September 30, 2024 represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(e)Amount for the three months ended September 30, 2024 is comprised of interest income on deposits of $9.9 million, a dividend of $2.1 million from our investment in shares of Lineage and realized gains on foreign currency exchange derivatives of $1.6 million.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 8
W. P. CAREY INC.
Year-to-Date Consolidated Statements of Income (Unaudited)
(in thousands, except share and per share amounts)
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2024 | | 2023 |
Revenues | | | |
Real Estate: | | | |
Lease revenues | $ | 980,394 | | | $ | 1,090,619 | |
Income from finance leases and loans receivable | 56,466 | | | 75,641 | |
Operating property revenues | 112,681 | | | 140,780 | |
Other lease-related income | 19,005 | | | 20,723 | |
| 1,168,546 | | | 1,327,763 | |
Investment Management: | | | |
Asset management and other revenue | 5,136 | | | 836 | |
Other advisory income and reimbursements | 3,171 | | | 322 | |
| 8,307 | | | 1,158 | |
| 1,176,853 | | | 1,328,921 | |
Operating Expenses | | | |
Depreciation and amortization | 371,954 | | | 444,728 | |
General and administrative | 74,715 | | | 74,816 | |
Operating property expenses | 54,280 | | | 74,738 | |
Reimbursable tenant costs | 40,314 | | | 62,997 | |
Property expenses, excluding reimbursable tenant costs | 37,097 | | | 31,164 | |
Stock-based compensation expense | 31,227 | | | 25,811 | |
Impairment charges — real estate | 15,752 | | | 15,173 | |
Merger and other expenses | 4,941 | | | 5,595 | |
| 630,280 | | | 735,022 | |
Other Income and Expenses | | | |
Interest expense | (206,484) | | | (219,658) | |
Gain on sale of real estate, net | 70,342 | | | 181,958 | |
Other gains and (losses) | (60,764) | | | 9,593 | |
Non-operating income | 38,389 | | | 13,997 | |
Gain on change in control of interests | 31,849 | | | — | |
Earnings from equity method investments | 17,624 | | | 14,569 | |
| (109,044) | | | 459 | |
Income before income taxes | 437,529 | | | 594,358 | |
Provision for income taxes | (23,937) | | | (30,338) | |
Net Income | 413,592 | | | 564,020 | |
Net loss attributable to noncontrolling interests | 224 | | | 20 | |
Net Income Attributable to W. P. Carey | $ | 413,816 | | | $ | 564,040 | |
| | | |
Basic Earnings Per Share | $ | 1.88 | | | $ | 2.64 | |
Diluted Earnings Per Share | $ | 1.88 | | | $ | 2.63 | |
Weighted-Average Shares Outstanding | | | |
Basic | 220,149,886 | | | 214,052,907 | |
Diluted | 220,425,244 | | | 214,427,425 | |
| | | |
Dividends Declared Per Share | $ | 2.610 | | | $ | 3.207 | |
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 9
W. P. CAREY INC.
Quarterly Reconciliation of Net Income to Adjusted Funds from Operations (AFFO) (Unaudited)
(in thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | | |
| Three Months Ended |
| September 30, 2024 | | June 30, 2024 | | September 30, 2023 |
Net income attributable to W. P. Carey | $ | 111,698 | | | $ | 142,895 | | | $ | 125,040 | |
Adjustments: | | | | | |
Depreciation and amortization of real property | 115,028 | | | 136,840 | | | 144,111 | |
Gain on change in control of interests (a) | (31,849) | | | — | | | — | |
Gain on sale of real estate, net | (15,534) | | | (39,363) | | | (2,401) | |
Impairment charges | — | | | 15,752 | | | 15,173 | |
Proportionate share of adjustments to earnings from equity method investments (b) | 3,028 | | | 3,015 | | | 2,950 | |
Proportionate share of adjustments for noncontrolling interests (c) | (96) | | | (101) | | | 34 | |
Total adjustments | 70,577 | | | 116,143 | | | 159,867 | |
FFO (as defined by NAREIT) Attributable to W. P. Carey (d) | 182,275 | | | 259,038 | | | 284,907 | |
Adjustments: | | | | | |
Other (gains) and losses (e) | 77,107 | | | (2,504) | | | (2,859) | |
Straight-line and other leasing and financing adjustments | (21,187) | | | (15,310) | | | (18,662) | |
Stock-based compensation | 13,468 | | | 8,903 | | | 9,050 | |
Above- and below-market rent intangible lease amortization, net | 6,263 | | | 5,766 | | | 7,835 | |
Amortization of deferred financing costs | 4,851 | | | 4,555 | | | 4,805 | |
Tax benefit – deferred and other | (1,576) | | | (1,392) | | | (4,349) | |
Other amortization and non-cash items | 587 | | | 580 | | | 584 | |
Merger and other expenses | 283 | | | 206 | | | 4,152 | |
Proportionate share of adjustments to earnings from equity method investments (b) | (2,632) | | | (2,646) | | | (691) | |
Proportionate share of adjustments for noncontrolling interests (c) | (91) | | | (97) | | | (380) | |
Total adjustments | 77,073 | | | (1,939) | | | (515) | |
AFFO Attributable to W. P. Carey (d) | $ | 259,348 | | | $ | 257,099 | | | $ | 284,392 | |
| | | | | |
Summary | | | | | |
FFO (as defined by NAREIT) attributable to W. P. Carey (d) | $ | 182,275 | | | $ | 259,038 | | | $ | 284,907 | |
FFO (as defined by NAREIT) attributable to W. P. Carey per diluted share (d) | $ | 0.83 | | | $ | 1.18 | | | $ | 1.32 | |
AFFO attributable to W. P. Carey (d) | $ | 259,348 | | | $ | 257,099 | | | $ | 284,392 | |
AFFO attributable to W. P. Carey per diluted share (d) | $ | 1.18 | | | $ | 1.17 | | | $ | 1.32 | |
Diluted weighted-average shares outstanding | 220,404,149 | | | 220,214,118 | | | 215,252,969 | |
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 10
W. P. CAREY INC.
Year-to-Date Reconciliation of Net Income to Adjusted Funds from Operations (AFFO) (Unaudited)
(in thousands, except share and per share amounts)
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2024 | | 2023 |
Net income attributable to W. P. Carey | $ | 413,816 | | | $ | 564,040 | |
Adjustments: | | | |
Depreciation and amortization of real property | 369,981 | | | 442,911 | |
Gain on sale of real estate, net | (70,342) | | | (181,958) | |
Gain on change in control of interests (a) | (31,849) | | | — | |
Impairment charges | 15,752 | | | 15,173 | |
Proportionate share of adjustments to earnings from equity method investments (b) | 8,992 | | | 8,439 | |
Proportionate share of adjustments for noncontrolling interests (c) | (300) | | | (533) | |
Total adjustments | 292,234 | | | 284,032 | |
FFO (as defined by NAREIT) Attributable to W. P. Carey (d) | 706,050 | | | 848,072 | |
Adjustments: | | | |
Other (gains) and losses | 60,764 | | | (9,593) | |
Straight-line and other leasing and financing adjustments | (56,050) | | | (52,798) | |
Stock-based compensation | 31,227 | | | 25,811 | |
Above- and below-market rent intangible lease amortization, net | 16,097 | | | 27,520 | |
Amortization of deferred financing costs | 13,994 | | | 15,649 | |
Merger and other expenses | 4,941 | | | 5,595 | |
Tax benefit – deferred and other | (4,341) | | | (2,706) | |
Other amortization and non-cash items | 1,746 | | | 1,583 | |
Proportionate share of adjustments to earnings from equity method investments (b) | (5,797) | | | (1,872) | |
Proportionate share of adjustments for noncontrolling interests (c) | (292) | | | (344) | |
Total adjustments | 62,289 | | | 8,845 | |
AFFO Attributable to W. P. Carey (d) | $ | 768,339 | | | $ | 856,917 | |
| | | |
Summary | | | |
FFO (as defined by NAREIT) attributable to W. P. Carey (d) | $ | 706,050 | | | $ | 848,072 | |
FFO (as defined by NAREIT) attributable to W. P. Carey per diluted share (d) | $ | 3.20 | | | $ | 3.96 | |
AFFO attributable to W. P. Carey (d) | $ | 768,339 | | | $ | 856,917 | |
AFFO attributable to W. P. Carey per diluted share (d) | $ | 3.49 | | | $ | 4.00 | |
Diluted weighted-average shares outstanding | 220,425,244 | | | 214,427,425 | |
__________(a)Amount for the three months ended September 30, 2024 represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(b)Equity income, including amounts that are not typically recognized for FFO and AFFO, is recognized within Earnings from equity method investments on the consolidated statements of income. This represents adjustments to equity income to reflect FFO and AFFO on a pro rata basis.
(c)Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis.
(d)FFO and AFFO are non-GAAP measures. See below for a description of FFO and AFFO.
(e)Amount for the three months ended September 30, 2024 is primarily comprised of a mark-to-market unrealized loss for our investment in shares of Lineage of $43.6 million, net losses on foreign currency exchange rate movements of $17.3 million and a non-cash allowance for credit losses of $15.9 million.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 11
Non-GAAP Financial Disclosure
Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO)
Due to certain unique operating characteristics of real estate companies, as discussed below, the National Association of Real Estate Investment Trusts (NAREIT), an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT. The use of FFO is recommended by the REIT industry as a supplemental non-GAAP measure. FFO is not equivalent to, nor a substitute for, net income or loss as determined under GAAP.
We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of NAREIT, as restated in December 2018. The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from the sale of certain real estate, impairment charges on real estate or other assets incidental to the company’s main business, gains or losses on changes in control of interests in real estate and depreciation and amortization from real estate assets; and after adjustments for unconsolidated partnerships and jointly owned investments. Adjustments for unconsolidated partnerships and jointly owned investments are calculated to reflect FFO on the same basis.
We also modify the NAREIT computation of FFO to adjust GAAP net income for certain non-cash charges, such as amortization of real estate-related intangibles, deferred income tax benefits and expenses, straight-line rent and related reserves, other non-cash rent adjustments, non-cash allowance for credit losses on loans receivable and finance leases, stock-based compensation, non-cash environmental accretion expense, amortization of discounts and premiums on debt and amortization of deferred financing costs. Our assessment of our operations is focused on long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in net income but have no impact on cash flows. Additionally, we exclude non-core income and expenses, such as gains or losses from extinguishment of debt, merger and acquisition expenses, and spin-off expenses. We also exclude realized and unrealized gains/losses on foreign currency exchange rate movements (other than those realized on the settlement of foreign currency derivatives), which are not considered fundamental attributes of our business plan and do not affect our overall long-term operating performance. We refer to our modified definition of FFO as AFFO. We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs that are currently not engaged in acquisitions, mergers and restructuring, which are not part of our normal business operations. AFFO also reflects adjustments for unconsolidated partnerships and jointly owned investments. We use AFFO as one measure of our operating performance when we formulate corporate goals, evaluate the effectiveness of our strategies and determine executive compensation.
We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance. We do not use our FFO and AFFO measures as, nor should they be considered to be, alternatives to net income computed under GAAP, or as alternatives to net cash provided by operating activities computed under GAAP, or as indicators of our ability to fund our cash needs.
W. P. Carey Inc. 9/30/2024 Earnings Release 8-K – 12
Exhibit 99.2
W. P. Carey Inc.
Supplemental Information
Third Quarter 2024
Terms and Definitions
As used in this supplemental package, the terms “W. P. Carey,” “WPC,” “we,” “us” and “our” include W. P. Carey Inc., its consolidated subsidiaries and its predecessors, unless otherwise indicated. Other terms and definitions are as follows:
| | | | | |
REIT | Real estate investment trust |
NLOP | Net Lease Office Properties |
Spin-Off | The spin-off of 59 office properties owned by WPC into NLOP, a separate publicly-traded REIT, which was completed on November 1, 2023 |
U.S. | United States |
ABR | Contractual minimum annualized base rent |
SEC | Securities and Exchange Commission |
ASC | Accounting Standards Codification |
NAREIT | National Association of Real Estate Investment Trusts (an industry trade group) |
EUR | Euro |
Hellweg | Hellweg Die Profi-Baumärkte GmbH & Co. KG (one of our tenants) |
EURIBOR | Euro Interbank Offered Rate |
SOFR | Secured Overnight Financing Rate |
SONIA | Sterling Overnight Index Average |
TIBOR | Tokyo Interbank Offered Rate |
Important Note Regarding Non-GAAP Financial Measures
This supplemental package includes certain “non-GAAP” supplemental measures that are not defined by generally accepted accounting principles (“GAAP”), including funds from operations (“FFO”); adjusted funds from operations (“AFFO”); earnings before interest, taxes, depreciation and amortization (“EBITDA”); adjusted EBITDA; pro rata cash net operating income (“pro rata cash NOI”); normalized pro rata cash NOI; same-store pro rata rental income; cash interest expense; and cash interest expense coverage ratio. FFO is a non-GAAP measure defined by NAREIT. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures are provided within this supplemental package. In addition, refer to the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of these non-GAAP financial measures and other metrics.
Amounts may not sum to totals due to rounding.
Effective January 1, 2024, we no longer separately analyze our business between real estate operations and investment management operations, and instead view the business as one reportable segment. As a result of this change, we have conformed prior period segment information to reflect how we currently view our business.
W. P. Carey Inc.
Supplemental Information – Third Quarter 2024
| | | | | |
Overview | |
| |
| |
| |
Financial Results | |
| |
| |
| |
| |
| |
Balance Sheets and Capitalization | |
| |
| |
| |
| |
| |
| |
Real Estate | |
Investment Activity | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
Appendix | |
| |
| |
| |
W. P. Carey Inc.
Overview – Third Quarter 2024
As of or for the three months ended September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Results | | | | | | | | | |
Revenues, including reimbursable costs – consolidated ($000s) | | | | | | $ | 397,383 | |
Net income attributable to W. P. Carey ($000s) | | | | | | 111,698 | |
Net income attributable to W. P. Carey per diluted share | | | | | | 0.51 | |
Normalized pro rata cash NOI ($000s) (a) (b) | | | | | | 336,606 | |
Adjusted EBITDA ($000s) (a) (b) | | | | | | 339,036 | |
AFFO attributable to W. P. Carey ($000s) (a) (b) | | | | | | 259,348 | |
AFFO attributable to W. P. Carey per diluted share (a) (b) | | | | | | 1.18 | |
| | | | | | | | | |
Dividends declared per share – current quarter | | | | | | 0.875 | |
Dividends declared per share – current quarter annualized | | | | | | 3.500 | |
Dividend yield – annualized, based on quarter end share price of $62.30 | | | | | | 5.6 | % |
Dividend payout ratio – for the nine months ended September 30, 2024 (c) | | | | | | 74.8 | % |
| | | | | | | | | |
Balance Sheet and Capitalization | | | | | | | | | |
Equity market capitalization – based on quarter end share price of $62.30 ($000s) | | | | | | $ | 13,634,169 | |
Pro rata net debt ($000s) (d) | | | | | | | | | 7,278,295 | |
Enterprise value ($000s) | | | | | | | | | 20,912,464 | |
| | | | | | | | | |
Total consolidated debt ($000s) | | | | | | | | | 7,972,821 | |
Gross assets ($000s) (e) | | | | | | | | | 19,399,369 | |
Liquidity ($000s) (f) | | | | | | | | | 2,609,743 | |
| | | | | | | | | |
Pro rata net debt to enterprise value (b) | | | | | | | | | 34.8 | % |
Pro rata net debt to adjusted EBITDA (annualized) (a) (b) | | | | | | 5.4x |
Total consolidated debt to gross assets | | | | | | | | | 41.1 | % |
Total consolidated secured debt to gross assets | | | | | | | | | 2.3 | % |
Cash interest expense coverage ratio (a) (b) | | | | | | | | | 5.1x |
| | | | | | | | | |
Weighted-average interest rate – for the three months ended September 30, 2024 (b) | | | | | | | | 3.4 | % |
Weighted-average interest rate – as of September 30, 2024 (b) | | | | | | | | | 3.3 | % |
Weighted-average debt maturity (years) (b) | | | | | | | | | 4.5 | |
| | | | | | | | | |
Moody's Investors Service – issuer rating | | | | | | | | | Baa1 (stable) |
Standard & Poor's Ratings Services – issuer rating | | | | | | | | | BBB+ (stable) |
| | | | | | | | | |
Real Estate Portfolio (Pro Rata) | | | | | | | | | |
ABR – total portfolio ($000s) (g) | | | | | | | | | $ | 1,333,585 | |
ABR – unencumbered portfolio (% / $000s) (g) (h) | | | | | 94.9% / | | | | $ | 1,265,221 | |
Number of net-leased properties | | | | | | | | | 1,430 | |
Number of operating properties (i) | | | | | | | | | 84 | |
Number of tenants – net-leased properties | | | | | | | | | 346 | |
| | | | | | | | | |
ABR from top ten tenants as a % of total ABR – net-leased properties | | | | | | 20.2 | % |
ABR from investment grade tenants as a % of total ABR – net-leased properties (j) | | | | | | 24.6 | % |
Contractual same-store growth (k) | | | | | | | | | 2.8 | % |
| | | | | | | | | |
Net-leased properties – square footage (millions) | | | | | | | | | 171.8 | |
| | | | | | | | | |
Occupancy – net-leased properties | | | | | | | | | 98.8 | % |
Weighted-average lease term (years) | | | | | | | | | 12.2 | |
| | | | | | | | | |
Investment volume – current quarter ($000s) | | | | $ | 166,979 | |
Dispositions – current quarter ($000s) | | | | | | | | | 81,829 | |
| | | | | | | | | |
Maximum commitment for capital investments and commitments expected to be completed during 2024 ($000s) | | | | 37,969 | |
| | | | |
| | |
________
| | | | | | | | |
| | Investing for the Long Run® | 1 |
W. P. Carey Inc.
Overview – Third Quarter 2024
(a)Normalized pro rata cash NOI, adjusted EBITDA, AFFO and cash interest expense coverage ratio are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures and for details on how certain non-GAAP measures are calculated. (c)Represents dividends declared per share divided by AFFO per diluted share on a year-to-date basis.
(e)Gross assets represent consolidated total assets before accumulated depreciation on buildings and improvements. Gross assets are net of accumulated amortization on in-place lease intangible assets of $942.9 million and above-market rent intangible assets of $484.5 million.
(f)Represents (i) availability under our Senior Unsecured Credit Facility (net of amounts reserved for standby letters of credit), (ii) consolidated cash and cash equivalents, and (iii) cash held at qualified intermediaries. See the Components of Net Asset Value section for information about cash held at qualified intermediaries. (h)Represents ABR from properties unencumbered by non-recourse mortgage debt.
(i)Comprised of 78 self-storage properties, four hotels and two student housing properties.
(j)Percentage of portfolio is based on ABR, as of September 30, 2024. Includes tenants or guarantors with investment grade ratings (17.7%) and subsidiaries of non-guarantor parent companies with investment grade ratings (6.9%). Investment grade refers to an entity with a rating of BBB- or higher from Standard & Poor’s Ratings Services or Baa3 or higher from Moody’s Investors Service. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of ABR. | | | | | | | | |
| | Investing for the Long Run® | 2 |
W. P. Carey Inc.
Overview – Third Quarter 2024
| | | | | |
Components of Net Asset Value |
Dollars in thousands.
| | | | | | | | | | | | | | | | | |
Normalized Pro Rata Cash NOI (a) (b) | | | | | Three Months Ended Sep. 30, 2024 |
Net lease properties | | | | | $ | 315,858 | |
Self-storage and other operating properties (c) | | | | 20,748 | |
Total normalized pro rata cash NOI (a) (b) | | | | | $ | 336,606 | |
| | | | | |
Balance Sheet – Selected Information (Consolidated Unless Otherwise Stated) | | As of Sep. 30, 2024 |
Assets | | | | | |
Book value of real estate excluded from normalized pro rata cash NOI (d) | | | | $ | 219,664 | |
Cash and cash equivalents | | | | | 818,194 | |
Las Vegas retail complex construction loan (e) | | | | | 245,351 | |
Other assets, net: | | | | | |
Straight-line rent adjustments | | | | | $ | 362,191 | |
Investment in shares of Lineage (a cold storage REIT) (f) | | | | | 361,321 | |
Deferred charges | | | | | 74,444 | |
Taxes receivable | | | | | 62,590 | |
Office lease right-of-use assets, net | | | | | 52,189 | |
Non-rent tenant and other receivables | | | | | 39,910 | |
Restricted cash, including escrow (excludes cash held at qualified intermediaries) | | 33,913 | |
Cash held at qualified intermediaries (g) | | | | | 27,022 | |
Prepaid expenses | | | | | 21,601 | |
Deferred income taxes | | | | | 17,696 | |
Leasehold improvements, furniture and fixtures | | | | 12,672 | |
Securities and derivatives | | | | | 8,616 | |
Rent receivables (h) | | | | | 3,364 | |
Due from affiliates | | | | 1,167 | |
Other | | | | | 43,875 | |
Total other assets, net | | $ | 1,122,571 | |
| | | | | |
Liabilities | | | | | |
Total pro rata debt outstanding (b) (i) | | | | | $ | 8,123,511 | |
Dividends payable | | | | | 196,025 | |
Deferred income taxes | | | | | 160,503 | |
Accounts payable, accrued expenses and other liabilities: | | | | | |
Accounts payable and accrued expenses | | | | | $ | 163,827 | |
Operating lease liabilities | | | | | 146,559 | |
Prepaid and deferred rents | | | | | 131,247 | |
Accrued taxes payable | | | | | 47,790 | |
Tenant security deposits | | | | | 41,595 | |
Securities and derivatives | | | | | 5,478 | |
Other | | | | | 53,851 | |
Total accounts payable, accrued expenses and other liabilities | | | | | $ | 590,347 | |
________
(c)Other operating properties include four hotels and two student housing properties.
(d)Represents the value of real estate not included in normalized pro rata cash NOI, such as vacant assets, in-progress build-to-suit properties, real estate under construction for certain expansion projects at existing properties and a common equity interest in the Harmon Retail Corner in Las Vegas.
(e)Represents a construction loan for a retail complex in Las Vegas, Nevada, which is included in Equity method investments (as an equity method investment in real estate) on our consolidated balance sheets. See the Investment Activity – Investment Volume section for additional information about this investment. (f)Our investment in 5,546,547 shares of Lineage is valued on the balance sheet using the closing share price at the end of each quarter, net of an estimated sponsor promote.
| | | | | | | | |
| | Investing for the Long Run® | 3 |
W. P. Carey Inc.
Overview – Third Quarter 2024
(g)Comprised of proceeds from certain dispositions that have been designated for future 1031 exchange transactions.
(h)Comprised of rent receivables that were substantially collected as of the date of this report.
(i)Excludes unamortized discount, net totaling $35.8 million and unamortized deferred financing costs totaling $28.1 million as of September 30, 2024.
| | | | | | | | |
| | Investing for the Long Run® | 4 |
W. P. Carey Inc.
Financial Results
Third Quarter 2024
| | | | | | | | |
| | Investing for the Long Run® | 5 |
W. P. Carey Inc.
Financial Results – Third Quarter 2024
| | | | | |
Consolidated Statements of Income – Last Five Quarters |
In thousands, except share and per share amounts.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Sep. 30, 2024 | | Jun. 30, 2024 | | Mar. 31, 2024 | | Dec. 31, 2023 | | Sep. 30, 2023 |
Revenues | | | | | | | | | |
Real Estate: | | | | | | | | | |
Lease revenues | $ | 334,039 | | | $ | 324,104 | | | $ | 322,251 | | | $ | 336,757 | | | $ | 369,159 | |
Income from finance leases and loans receivable | 15,712 | | | 14,961 | | | 25,793 | | | 31,532 | | | 27,575 | |
Operating property revenues | 37,323 | | | 38,715 | | | 36,643 | | | 39,477 | | | 49,218 | |
Other lease-related income | 7,701 | | | 9,149 | | | 2,155 | | | 2,610 | | | 2,310 | |
| 394,775 | | | 386,929 | | | 386,842 | | | 410,376 | | | 448,262 | |
Investment Management: | | | | | | | | | |
Asset management revenue (a) | 1,557 | | | 1,686 | | | 1,893 | | | 1,348 | | | 194 | |
Other advisory income and reimbursements (b) | 1,051 | | | 1,057 | | | 1,063 | | | 713 | | | 97 | |
| 2,608 | | | 2,743 | | | 2,956 | | | 2,061 | | | 291 | |
| 397,383 | | | 389,672 | | | 389,798 | | | 412,437 | | | 448,553 | |
Operating Expenses | | | | | | | | | |
Depreciation and amortization | 115,705 | | | 137,481 | | | 118,768 | | | 129,484 | | | 144,771 | |
General and administrative | 22,679 | | | 24,168 | | | 27,868 | | | 21,579 | | | 23,355 | |
Operating property expenses | 17,765 | | | 18,565 | | | 17,950 | | | 20,403 | | | 26,570 | |
Stock-based compensation expense | 13,468 | | | 8,903 | | | 8,856 | | | 8,693 | | | 9,050 | |
Reimbursable tenant costs | 13,337 | | | 14,004 | | | 12,973 | | | 18,942 | | | 20,498 | |
Property expenses, excluding reimbursable tenant costs | 10,993 | | | 13,931 | | | 12,173 | | | 13,287 | | | 13,021 | |
Merger and other expenses (c) | 283 | | | 206 | | | 4,452 | | | (641) | | | 4,152 | |
Impairment charges — real estate (d) | — | | | 15,752 | | | — | | | 71,238 | | | 15,173 | |
| 194,230 | | | 233,010 | | | 203,040 | | | 282,985 | | | 256,590 | |
Other Income and Expenses | | | | | | | | | |
Other gains and (losses) (e) | (77,107) | | | 2,504 | | | 13,839 | | | (45,777) | | | 2,859 | |
Interest expense | (72,526) | | | (65,307) | | | (68,651) | | | (72,194) | | | (76,974) | |
Gain on change in control of interests (f) | 31,849 | | | — | | | — | | | — | | | — | |
Gain on sale of real estate, net (g) | 15,534 | | | 39,363 | | | 15,445 | | | 134,026 | | | 2,401 | |
Non-operating income (h) | 13,669 | | | 9,215 | | | 15,505 | | | 7,445 | | | 4,862 | |
Earnings from equity method investments | 6,124 | | | 6,636 | | | 4,864 | | | 5,006 | | | 4,978 | |
| (82,457) | | | (7,589) | | | (18,998) | | | 28,506 | | | (61,874) | |
Income before income taxes | 120,696 | | | 149,073 | | | 167,760 | | | 157,958 | | | 130,089 | |
Provision for income taxes | (9,044) | | | (6,219) | | | (8,674) | | | (13,714) | | | (5,090) | |
Net Income | 111,652 | | | 142,854 | | | 159,086 | | | 144,244 | | | 124,999 | |
Net loss attributable to noncontrolling interests | 46 | | | 41 | | | 137 | | | 50 | | | 41 | |
Net Income Attributable to W. P. Carey | $ | 111,698 | | | $ | 142,895 | | | $ | 159,223 | | | $ | 144,294 | | | $ | 125,040 | |
| | | | | | | | | |
Basic Earnings Per Share | $ | 0.51 | | | $ | 0.65 | | | $ | 0.72 | | | $ | 0.66 | | | $ | 0.58 | |
Diluted Earnings Per Share | $ | 0.51 | | | $ | 0.65 | | | $ | 0.72 | | | $ | 0.66 | | | $ | 0.58 | |
Weighted-Average Shares Outstanding | | | | | | | | | |
Basic | 220,221,366 | | | 220,195,910 | | | 220,031,597 | | | 219,277,446 | | | 215,097,114 | |
Diluted | 220,404,149 | | | 220,214,118 | | | 220,129,870 | | | 219,469,641 | | | 215,252,969 | |
| | | | | | | | | |
Dividends Declared Per Share | $ | 0.875 | | | $ | 0.870 | | | $ | 0.865 | | | $ | 0.860 | | | $ | 1.071 | |
________
(a)Amount for the three months ended September 30, 2024 is comprised of $1.5 million from NLOP and less than $0.1 million from CESH.
(b)Amount for the three months ended September 30, 2024 is comprised of (i) $1.0 million of administrative reimbursement for our management of NLOP and (ii) less than $0.1 million of reimbursable costs from CESH.
(c)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
(d)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
(e)Amount for the three months ended September 30, 2024 is primarily comprised of a mark-to-market unrealized loss for our investment in shares of Lineage of $43.6 million, net losses on foreign currency exchange rate movements of $17.3 million and a non-cash allowance for credit losses of $15.9 million.
(f)Amount for the three months ended September 30, 2024 represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(g)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(h)Amount for the three months ended September 30, 2024 is comprised of interest income on deposits of $9.9 million, a dividend of $2.1 million from our investment in shares of Lineage and realized gains on foreign currency exchange derivatives of $1.6 million.
| | | | | | | | |
| | Investing for the Long Run® | 6 |
W. P. Carey Inc.
Financial Results – Third Quarter 2024
| | | | | |
FFO and AFFO, Consolidated – Last Five Quarters |
In thousands, except share and per share amounts.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Sep. 30, 2024 | | Jun. 30, 2024 | | Mar. 31, 2024 | | Dec. 31, 2023 | | Sep. 30, 2023 |
Net income attributable to W. P. Carey | $ | 111,698 | | | $ | 142,895 | | | $ | 159,223 | | | $ | 144,294 | | | $ | 125,040 | |
Adjustments: | | | | | | | | | |
Depreciation and amortization of real property | 115,028 | | | 136,840 | | | 118,113 | | | 128,839 | | | 144,111 | |
Gain on change in control of interests (a) | (31,849) | | | — | | | — | | | — | | | — | |
Gain on sale of real estate, net (b) | (15,534) | | | (39,363) | | | (15,445) | | | (134,026) | | | (2,401) | |
Impairment charges — real estate (c) | — | | | 15,752 | | | — | | | 71,238 | | | 15,173 | |
Proportionate share of adjustments to earnings from equity method investments (d) | 3,028 | | | 3,015 | | | 2,949 | | | 2,942 | | | 2,950 | |
Proportionate share of adjustments for noncontrolling interests (e) | (96) | | | (101) | | | (103) | | | (133) | | | 34 | |
Total adjustments | 70,577 | | | 116,143 | | | 105,514 | | | 68,860 | | | 159,867 | |
FFO (as defined by NAREIT) Attributable to W. P. Carey (f) | 182,275 | | | 259,038 | | | 264,737 | | | 213,154 | | | 284,907 | |
Adjustments: | | | | | | | | | |
Other (gains) and losses (g) | 77,107 | | | (2,504) | | | (13,839) | | | 45,777 | | | (2,859) | |
Straight-line and other leasing and financing adjustments | (21,187) | | | (15,310) | | | (19,553) | | | (19,071) | | | (18,662) | |
Stock-based compensation | 13,468 | | | 8,903 | | | 8,856 | | | 8,693 | | | 9,050 | |
Above- and below-market rent intangible lease amortization, net | 6,263 | | | 5,766 | | | 4,068 | | | 6,644 | | | 7,835 | |
Amortization of deferred financing costs | 4,851 | | | 4,555 | | | 4,588 | | | 4,895 | | | 4,805 | |
Tax (benefit) expense – deferred and other | (1,576) | | | (1,392) | | | (1,373) | | | 2,507 | | | (4,349) | |
Other amortization and non-cash items | 587 | | | 580 | | | 579 | | | 152 | | | 584 | |
Merger and other expenses (h) | 283 | | | 206 | | | 4,452 | | | (641) | | | 4,152 | |
Proportionate share of adjustments to earnings from equity method investments (d) | (2,632) | | | (2,646) | | | (519) | | | (663) | | | (691) | |
Proportionate share of adjustments for noncontrolling interests (e) | (91) | | | (97) | | | (104) | | | (97) | | | (380) | |
Total adjustments | 77,073 | | | (1,939) | | | (12,845) | | | 48,196 | | | (515) | |
AFFO Attributable to W. P. Carey (f) | $ | 259,348 | | | $ | 257,099 | | | $ | 251,892 | | | $ | 261,350 | | | $ | 284,392 | |
| | | | | | | | | |
Summary | | | | | | | | | |
FFO (as defined by NAREIT) attributable to W. P. Carey (f) | $ | 182,275 | | | $ | 259,038 | | | $ | 264,737 | | | $ | 213,154 | | | $ | 284,907 | |
FFO (as defined by NAREIT) attributable to W. P. Carey per diluted share (f) | $ | 0.83 | | | $ | 1.18 | | | $ | 1.20 | | | $ | 0.97 | | | $ | 1.32 | |
AFFO attributable to W. P. Carey (f) | $ | 259,348 | | | $ | 257,099 | | | $ | 251,892 | | | $ | 261,350 | | | $ | 284,392 | |
AFFO attributable to W. P. Carey per diluted share (f) | $ | 1.18 | | | $ | 1.17 | | | $ | 1.14 | | | $ | 1.19 | | | $ | 1.32 | |
Diluted weighted-average shares outstanding | 220,404,149 | | | 220,214,118 | | | 220,129,870 | | | 219,469,641 | | | 215,252,969 | |
________
(a)Amount for the three months ended September 30, 2024 represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(b)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(c)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
(d)Equity income, including amounts that are not typically recognized for FFO and AFFO, is recognized within Earnings from equity method investments on the consolidated statements of income. This represents adjustments to equity income to reflect FFO and AFFO on a pro rata basis.
(e)Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis.
(g)Amount for the three months ended September 30, 2024 is primarily comprised of a mark-to-market unrealized loss for our investment in shares of Lineage of $43.6 million, net losses on foreign currency exchange rate movements of $17.3 million and a non-cash allowance for credit losses of $15.9 million.
(h)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
| | | | | | | | |
| | Investing for the Long Run® | 7 |
W. P. Carey Inc.
Financial Results – Third Quarter 2024
| | | | | |
Elements of Pro Rata Statement of Income and AFFO Adjustments |
In thousands. For the three months ended September 30, 2024.
We believe that the table below is useful for investors to help them better understand our business by illustrating the impact of each of our AFFO adjustments on our GAAP statement of income line items. This presentation is not an alternative to the GAAP statement of income, nor is AFFO an alternative to net income as determined by GAAP.
| | | | | | | | | | | | | | | | | | | | |
| Equity Method Investments (a) | | Noncontrolling Interests (b) | | AFFO Adjustments | |
Revenues | | | | | | |
Real Estate: | | | | | | |
Lease revenues | $ | 4,085 | | | $ | (217) | | | $ | (16,755) | | (c) |
Income from finance leases and loans receivable | — | | | — | | | 543 | | |
Operating property revenues: | | | | | | |
Self-storage revenues | 1,686 | | | — | | | — | | |
Hotel revenues | — | | | — | | | — | | |
Student housing revenues | — | | | — | | | — | | |
Other lease-related income | 3 | | | — | | | — | |
|
| | | | | | |
Investment Management: | | | | | | |
Asset management revenue | — | | | — | | | — | | |
Other advisory income and reimbursements | — | | | — | | | — | | |
| | | | | | |
Operating Expenses | | | | | | |
Depreciation and amortization | 2,874 | | | (95) | | | (117,907) | | (d) |
General and administrative | — | | | — | | | — | | |
Operating property expenses: | | | | | | |
Self-storage expenses | 525 | | | — | | | (29) | | |
Hotel expenses | — | | | — | | | — | | |
Student housing expenses | — | | | — | | | — | | |
Stock-based compensation expense | — | | | — | | | (13,468) | | (e) |
Reimbursable tenant costs | 237 | | | (25) | | | — | |
|
Property expenses, excluding reimbursable tenant costs | 220 | | | (25) | | | (455) | | (e) |
Merger and other expenses | — | | | — | | | (283) | |
|
| | | | | | |
Other Income and Expenses | | | | | | |
Other gains and (losses) | (3) | | | 82 | | | 77,028 | | (f) |
Interest expense | (970) | | | 67 | | | 4,892 | | (g) |
Gain on change in control of interests | — | | | — | | | (31,849) | | (h) |
Gain on sale of real estate, net | — | | | — | | | (15,534) | |
|
Non-operating income | 11 | | | (3) | | | — | | |
Earnings from equity method investments: | | | | | |
Income related to joint ventures | (932) | | | — | | | (1,283) | | (i) |
| | | | | | |
Provision for income taxes | (24) | | | (1) | | | (1,534) | | (j) |
Net loss attributable to noncontrolling interests | — | | | (73) | | | — | | |
________
(a)Represents the break-out by line item of amounts recorded in Earnings from equity method investments.
(b)Represents the break-out by line item of amounts recorded in Net income attributable to noncontrolling interests.
(c)Represents the reversal of amortization of above- or below-market lease intangibles of $6.2 million and the elimination of non-cash amounts related to straight-line rent and other of $23.0 million.
(d)Adjustment is a non-cash adjustment excluding corporate depreciation and amortization.
(e)Adjustment to exclude a non-cash item.
(f)Represents eliminations of gains (losses) related to the extinguishment of debt, unrealized gains (losses) on foreign currency exchange rate movements, gains (losses) on marketable securities, non-cash allowance for credit losses on loans receivable and finance leases, and other items.
(g)Represents the elimination of non-cash components of interest expense, such as deferred financing costs, debt premiums and discounts.
(h)Represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(i)Adjustments to include our pro rata share of AFFO adjustments from equity method investments.
(j)Primarily represents the elimination of deferred taxes.
| | | | | | | | |
| | Investing for the Long Run® | 8 |
W. P. Carey Inc.
Financial Results – Third Quarter 2024
In thousands. For the three months ended September 30, 2024.
| | | | | |
Turnover Costs (a) | |
Tenant improvements | $ | 2,564 | |
Leasing costs | 4,087 | |
Total Tenant Improvements and Leasing Costs | 6,651 | |
Property improvements — net-lease properties | 2,869 | |
Property improvements — operating properties | 50 | |
Total Turnover Costs | $ | 9,570 | |
| |
Maintenance Capital Expenditures | |
Net-lease properties | $ | 1,177 | |
Operating properties | 1,347 | |
Total Maintenance Capital Expenditures | $ | 2,524 | |
________
(a)Turnover costs include the estimated landlord obligations in connection with the signing of a lease and exclude costs related to a first generation lease (for example, redevelopments and other capital commitments), which are included in the Investment Activity – Capital Investments and Commitments section. | | | | | | | | |
| | Investing for the Long Run® | 9 |
W. P. Carey Inc.
Balance Sheets and Capitalization
Third Quarter 2024
| | | | | | | | |
| | Investing for the Long Run® | 10 |
W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2024
| | | | | |
Consolidated Balance Sheets |
In thousands, except share and per share amounts.
| | | | | | | | | | | |
| |
| September 30, 2024 | | December 31, 2023 |
Assets | | | |
Investments in real estate: | | | |
Land, buildings and improvements — net lease and other | $ | 12,745,926 | | | $ | 12,095,458 | |
Land, buildings and improvements — operating properties | 1,204,351 | | | 1,256,249 | |
Net investments in finance leases and loans receivable | 657,054 | | | 1,514,923 | |
In-place lease intangible assets and other | 2,287,824 | | | 2,308,853 | |
Above-market rent intangible assets | 682,345 | | | 706,773 | |
Investments in real estate | 17,577,500 | | | 17,882,256 | |
Accumulated depreciation and amortization (a) | (3,195,204) | | | (3,005,479) | |
Assets held for sale, net | 29,785 | | | 37,122 | |
Net investments in real estate | 14,412,081 | | | 14,913,899 | |
Equity method investments | 299,465 | | | 354,261 | |
Cash and cash equivalents | 818,194 | | | 633,860 | |
Other assets, net | 1,122,571 | | | 1,096,474 | |
Goodwill | 979,265 | | | 978,289 | |
Total assets | $ | 17,631,576 | | | $ | 17,976,783 | |
| | | |
Liabilities and Equity | | | |
Debt: | | | |
Senior unsecured notes, net | $ | 6,134,810 | | | $ | 6,035,686 | |
Unsecured term loans, net | 1,156,442 | | | 1,125,564 | |
Unsecured revolving credit facility | 229,607 | | | 403,785 | |
Non-recourse mortgages, net | 451,962 | | | 579,147 | |
Debt, net | 7,972,821 | | | 8,144,182 | |
Accounts payable, accrued expenses and other liabilities | 590,347 | | | 615,750 | |
Below-market rent and other intangible liabilities, net | 125,934 | | | 136,872 | |
Deferred income taxes | 160,503 | | | 180,650 | |
Dividends payable | 196,025 | | | 192,332 | |
Total liabilities | 9,045,630 | | | 9,269,786 | |
| | | |
Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued | — | | | — | |
Common stock, $0.001 par value, 450,000,000 shares authorized; 218,847,015 and 218,671,874 shares, respectively, issued and outstanding | 219 | | | 219 | |
Additional paid-in capital | 11,795,514 | | | 11,784,461 | |
Distributions in excess of accumulated earnings | (3,056,708) | | | (2,891,424) | |
Deferred compensation obligation | 78,420 | | | 62,046 | |
Accumulated other comprehensive loss | (237,987) | | | (254,867) | |
Total stockholders' equity | 8,579,458 | | | 8,700,435 | |
Noncontrolling interests | 6,488 | | | 6,562 | |
Total equity | 8,585,946 | | | 8,706,997 | |
Total liabilities and equity | $ | 17,631,576 | | | $ | 17,976,783 | |
________
(a)Includes $1.8 billion and $1.6 billion of accumulated depreciation on buildings and improvements as of September 30, 2024 and December 31, 2023, respectively, and $1.4 billion of accumulated amortization on lease intangibles as of both September 30, 2024 and December 31, 2023.
| | | | | | | | |
| | Investing for the Long Run® | 11 |
W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2024
In thousands, except share and per share amounts. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | | Shares | | Share Price | | Market Value |
Equity | | | | | | | |
Common equity | | | | 218,847,015 | | | $ | 62.30 | | | $ | 13,634,169 | |
Preferred equity | | | | | | | | — | |
Total Equity Market Capitalization | | | | | | 13,634,169 | |
| | | | | | | | |
| | | | | | | | Outstanding Balance (a) |
Pro Rata Debt | | | | | | | |
Non-recourse mortgages | | | | | | | | 544,760 | |
Unsecured term loans (due February 14, 2028) | | | | | | 602,554 | |
Unsecured term loans (due April 24, 2026) | | | | | | 559,800 | |
Unsecured revolving credit facility (due February 14, 2029) | | | | | | | 229,607 | |
Senior unsecured notes: | | | | | | | |
Due February 1, 2025 (USD) | | | | | | 450,000 | |
Due April 9, 2026 (EUR) | | | | | | 559,800 | |
Due October 1, 2026 (USD) | | | | | | 350,000 | |
Due April 15, 2027 (EUR) | | | | | | 559,800 | |
Due April 15, 2028 (EUR) | | | | | | 559,800 | |
Due July 15, 2029 (USD) | | | | | | 325,000 | |
Due September 28, 2029 (EUR) | | | | | | | | 167,940 | |
Due June 1, 2030 (EUR) | | | | | | 587,790 | |
Due February 1, 2031 (USD) | | | | | | 500,000 | |
Due February 1, 2032 (USD) | | | | | | 350,000 | |
Due July 23, 2032 (EUR) | | | | | | | | 727,740 | |
Due September 28, 2032 (EUR) | | | | | | | | 223,920 | |
Due April 1, 2033 (USD) | | | | | | 425,000 | |
Due June 30, 2034 (USD) | | | | | | 400,000 | |
Total Pro Rata Debt | | | | | | 8,123,511 | |
| | | | | | | | |
Total Capitalization | | | | | | $ | 21,757,680 | |
________
(a)Excludes unamortized discount, net totaling $35.8 million and unamortized deferred financing costs totaling $28.1 million as of September 30, 2024.
| | | | | | | | |
| | Investing for the Long Run® | 12 |
W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2024
Dollars in thousands. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| USD-Denominated | | | EUR-Denominated | | | Other Currencies (a) | | | Total |
| | | | | | | | | | | | | | | | Outstanding Balance | | | | |
| Out-standing Balance (in USD) | | Weigh-ted Avg. Interest Rate | | | Out-standing Balance (in USD) | | Weigh-ted Avg. Interest Rate | | | Out-standing Balance (in USD) | | Weigh-ted Avg. Interest Rate | | | Amount (in USD) | | % of Total | | Weigh-ted Avg. Interest Rate | | Weigh-ted Avg. Maturity (Years) |
Non-Recourse Debt (b) (c) | | | | | | | | | | | | | | | | | | | | | | |
Fixed (d) | $ | 337,030 | | | 4.6 | % | | | $ | 76,089 | | | 4.9 | % | | | $ | 68,433 | | | 4.3 | % | | | $ | 481,552 | | | 5.9 | % | | 4.6 | % | | 1.7 | |
Floating | — | | | — | % | | | 63,208 | | | 5.3 | % | | | — | | | — | % | | | 63,208 | | | 0.8 | % | | 5.3 | % | | 1.1 | |
Total Pro Rata Non-Recourse Debt | 337,030 | | | 4.6 | % | | | 139,297 | | | 5.1 | % | | | 68,433 | | | 4.3 | % | | | 544,760 | | | 6.7 | % | | 4.7 | % | | 1.7 | |
| | | | | | | | | | | | | | | | | | | | | | |
Recourse Debt (b) (c) | | | | | | | | | | | | | | | | | | | | | | |
Fixed – Senior unsecured notes: | | | | | | | | | | | | | | | | | | | | | |
Due February 1, 2025 | 450,000 | | | 4.0 | % | | | — | | | — | % | | | — | | | — | % | | | 450,000 | | | 5.5 | % | | 4.0 | % | | 0.3 | |
Due April 9, 2026 | — | | | — | % | | | 559,800 | | | 2.3 | % | | | — | | | — | % | | | 559,800 | | | 6.9 | % | | 2.3 | % | | 1.5 | |
Due October 1, 2026 | 350,000 | | | 4.3 | % | | | — | | | — | % | | | — | | | — | % | | | 350,000 | | | 4.3 | % | | 4.3 | % | | 2.0 | |
Due April 15, 2027 | — | | | — | % | | | 559,800 | | | 2.1 | % | | | — | | | — | % | | | 559,800 | | | 6.9 | % | | 2.1 | % | | 2.5 | |
Due April 15, 2028 | — | | | — | % | | | 559,800 | | | 1.4 | % | | | — | | | — | % | | | 559,800 | | | 6.9 | % | | 1.4 | % | | 3.5 | |
Due July 15, 2029 | 325,000 | | | 3.9 | % | | | — | | | — | % | | | — | | | — | % | | | 325,000 | | | 4.0 | % | | 3.9 | % | | 4.8 | |
Due September 28, 2029 | — | | | — | % | | | 167,940 | | | 3.4 | % | | | — | | | — | % | | | 167,940 | | | 2.1 | % | | 3.4 | % | | 5.0 | |
Due June 1, 2030 | — | | | — | % | | | 587,790 | | | 1.0 | % | | | — | | | — | % | | | 587,790 | | | 7.2 | % | | 1.0 | % | | 5.7 | |
Due February 1, 2031 | 500,000 | | | 2.4 | % | | | — | | | — | % | | | — | | | — | % | | | 500,000 | | | 6.2 | % | | 2.4 | % | | 6.3 | |
Due February 1, 2032 | 350,000 | | | 2.5 | % | | | — | | | — | % | | | — | | | — | % | | | 350,000 | | | 4.3 | % | | 2.5 | % | | 7.3 | |
Due July 23, 2032 | — | | | — | % | | | 727,740 | | | 4.3 | % | | | — | | | — | % | | | 727,740 | | | 9.0 | % | | 4.3 | % | | 7.8 | |
Due September 28, 2032 | — | | | — | % | | | 223,920 | | | 3.7 | % | | | — | | | — | % | | | 223,920 | | | 2.8 | % | | 3.7 | % | | 8.0 | |
Due April 1, 2033 | 425,000 | | | 2.3 | % | | | — | | | — | % | | | — | | | — | % | | | 425,000 | | | 5.2 | % | | 2.3 | % | | 8.5 | |
Due June 30, 2034 | 400,000 | | | 5.4 | % | | | — | | | — | % | | | — | | | — | % | | | 400,000 | | | 4.9 | % | | 5.4 | % | | 9.8 | |
Total Senior Unsecured Notes | 2,800,000 | | | 3.5 | % | | | 3,386,790 | | | 2.4 | % | | | — | | | — | % | | | 6,186,790 | | | 76.2 | % | | 2.9 | % | | 5.1 | |
Swapped to Fixed: | | | | | | | | | | | | | | | | | | | | | |
Unsecured term loans (due April 24, 2026) (e) | — | | | — | % | | | 559,800 | | | 4.3 | % | | | — | | | — | % | | | 559,800 | | | 6.9 | % | | 4.3 | % | | 1.6 | |
Floating: | | | | | | | | | | | | | | | | | | | | | | |
Unsecured term loans (due February 14, 2028) (f) | — | | | — | % | | | 240,714 | | | 4.2 | % | | | 361,840 | | | 5.8 | % | | | 602,554 | | | 7.4 | % | | 5.1 | % | | 3.4 | |
Unsecured revolving credit facility (due February 14, 2029) (g) | — | | | — | % | | | 212,724 | | | 4.2 | % | | | 16,883 | | | 1.2 | % | | | 229,607 | | | 2.8 | % | | 3.9 | % | | 4.4 | |
Total Recourse Debt | 2,800,000 | | | 3.5 | % | | | 4,400,028 | | | 2.9 | % | | | 378,723 | | | 5.5 | % | | | 7,578,751 | | | 93.3 | % | | 3.2 | % | | 4.7 | |
| | | | | | | | | | | | | | | | | | | | | | |
Total Pro Rata Debt Outstanding | $ | 3,137,030 | | | 3.6 | % | | | $ | 4,539,325 | | | 2.9 | % | | | $ | 447,156 | | | 5.4 | % | | | $ | 8,123,511 | | | 100.0 | % | | 3.3 | % | | 4.5 | |
________
(a)Other currencies include debt denominated in British pound sterling, Norwegian krone, Canadian dollar and Japanese yen.
(c)Excludes unamortized discount, net totaling $35.8 million and unamortized deferred financing costs totaling $28.1 million as of September 30, 2024.
(d)Includes $86.2 million of non-recourse mortgage debt which is swapped to fixed-rate through mortgage maturity.
(e)Interest rate swap expiration date is December 31, 2024.
(f)We incurred interest at SONIA or EURIBOR, plus 0.80% for both base rates, on our Unsecured term loans as of September 30, 2024.
(g)We incurred interest on our Unsecured revolving credit facility at EURIBOR or TIBOR, plus 0.725% for all base rates as of September 30, 2024. Each has a floor of 0.00% under the terms of our credit agreement. Availability under our Unsecured revolving credit facility (net of amounts reserved for standby letters of credit) was approximately $1.8 billion as of September 30, 2024.
| | | | | | | | |
| | Investing for the Long Run® | 13 |
W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2024
Dollars in thousands. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Real Estate | | Debt |
| | Number of Properties (a) | | | | Weighted-Average Interest Rate | | | | Total Outstanding Balance (b) (c) | | % of Total Outstanding Balance |
Year of Maturity | | | ABR (a) | | | Balloon | | |
Non-Recourse Debt | | | | | | | | | | | | |
Remaining 2024 | | 7 | | | $ | 1,643 | | | 4.5 | % | | $ | 4,330 | | | $ | 4,382 | | | 0.1 | % |
2025 | | 38 | | | 21,373 | | | 4.4 | % | | 241,142 | | | 247,152 | | | 3.1 | % |
2026 | | 36 | | | 26,817 | | | 5.1 | % | | 152,617 | | | 164,553 | | | 2.0 | % |
2027 | | 3 | | | 1,247 | | | 4.2 | % | | 28,645 | | | 29,185 | | | 0.4 | % |
2028 | | 5 | | | 13,294 | | | 5.0 | % | | 72,652 | | | 81,449 | | | 1.0 | % |
2029 | | 3 | | | 1,435 | | | 4.0 | % | | 10,931 | | | 12,025 | | | 0.1 | % |
2031 | | 1 | | | 1,131 | | | 6.0 | % | | — | | | 2,452 | | | — | % |
2033 | | 1 | | | 1,424 | | | 5.6 | % | | 1,671 | | | 3,562 | | | — | % |
Total Pro Rata Non-Recourse Debt | | 94 | | | $ | 68,364 | | | 4.7 | % | | $ | 511,988 | | | 544,760 | | | 6.7 | % |
| | | | | | | | | | | | |
Recourse Debt | | | | | | | | | | | | |
Fixed – Senior unsecured notes: | | | | | | | | | | | | |
Due February 1, 2025 (USD) | | 4.0 | % | | | | 450,000 | | | 5.5 | % |
Due April 9, 2026 (EUR) | | 2.3 | % | | | | 559,800 | | | 6.9 | % |
Due October 1, 2026 (USD) | | 4.3 | % | | | | 350,000 | | | 4.3 | % |
Due April 15, 2027 (EUR) | | 2.1 | % | | | | 559,800 | | | 6.9 | % |
Due April 15, 2028 (EUR) | | 1.4 | % | | | | 559,800 | | | 6.9 | % |
Due July 15, 2029 (USD) | | 3.9 | % | | | | 325,000 | | | 4.0 | % |
Due September 28, 2029 (EUR) | | | | | | 3.4 | % | | | | 167,940 | | | 2.1 | % |
Due June 1, 2030 (EUR) | | 1.0 | % | | | | 587,790 | | | 7.2 | % |
Due February 1, 2031 (USD) | | 2.4 | % | | | | 500,000 | | | 6.2 | % |
Due February 1, 2032 (USD) | | 2.5 | % | | | | 350,000 | | | 4.3 | % |
Due July 23, 2032 (EUR) | | | | | | 4.3 | % | | | | 727,740 | | | 9.0 | % |
Due September 28, 2032 (EUR) | | | | | | 3.7 | % | | | | 223,920 | | | 2.8 | % |
Due April 1, 2033 (USD) | | 2.3 | % | | | | 425,000 | | | 5.2 | % |
Due June 30, 2034 (USD) | | 5.4 | % | | | | 400,000 | | | 4.9 | % |
Total Senior Unsecured Notes | | 2.9 | % | | | | 6,186,790 | | | 76.2 | % |
Swapped to Fixed: | | | | | | | | | | | | |
Unsecured term loans (due April 24, 2026) (d) | | 4.3 | % | | | | 559,800 | | | 6.9 | % |
Floating: | | | | | | | | | | | | |
Unsecured term loans (due February 14, 2028) (e) | | 5.1 | % | | | | 602,554 | | | 7.4 | % |
Unsecured revolving credit facility (due February 14, 2029) (f) | | 3.9 | % | | | | 229,607 | | | 2.8 | % |
Total Recourse Debt | | 3.2 | % | | | | 7,578,751 | | | 93.3 | % |
| | | | | | | | |
Total Pro Rata Debt Outstanding | | 3.3 | % | | | | $ | 8,123,511 | | | 100.0 | % |
________
(a)Represents the number of properties and ABR associated with the debt that is maturing in each respective year.
(b)Debt maturity data is presented on a pro rata basis as of September 30, 2024. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata. Total outstanding balance includes balloon payments and scheduled amortization for our non-recourse debt. (c)Excludes unamortized discount, net totaling $35.8 million and unamortized deferred financing costs totaling $28.1 million as of September 30, 2024.
(d)Interest rate swap expiration date is December 31, 2024.
(e)We incurred interest at SONIA or EURIBOR, plus 0.80% for both base rates, on our Unsecured term loans as of September 30, 2024.
(f)We incurred interest on our Unsecured revolving credit facility at EURIBOR or TIBOR, plus 0.725% for all base rates as of September 30, 2024. Each has a floor of 0.00% under the terms of our credit agreement. Availability under our Unsecured revolving credit facility (net of amounts reserved for standby letters of credit) was approximately $1.8 billion as of September 30, 2024.
| | | | | | | | |
| | Investing for the Long Run® | 14 |
W. P. Carey Inc.
Balance Sheets and Capitalization – Third Quarter 2024
As of September 30, 2024.
Ratings
| | | | | | | | | | | | | | | | | | | | |
| | Issuer | | Senior Unsecured Notes |
Ratings Agency | | Rating | | Outlook | | Rating |
Moody's | | Baa1 | | Stable | | Baa1 |
Standard & Poor’s | | BBB+ | | Stable | | BBB+ |
Senior Unsecured Note Covenants
The following is a summary of the key financial covenants for the Senior Unsecured Notes, along with our estimated calculations of our compliance with those covenants at the end of the period presented. These ratios are not measures of our liquidity or performance and serve only to demonstrate our ability to incur additional debt, as permitted by the covenants for the Senior Unsecured Notes.
| | | | | | | | | | | | | | | | | | | | |
Covenant | | Metric | | Required | | As of Sep. 30, 2024 |
Limitation on the incurrence of debt | | "Total Debt" / "Total Assets" | | ≤ 60% | | 41.1% |
Limitation on the incurrence of secured debt | | "Secured Debt" / "Total Assets" | | ≤ 40% | | 2.3% |
Limitation on the incurrence of debt based on consolidated EBITDA to annual debt service charge | | "Consolidated EBITDA" / "Annual Debt Service Charge" | | ≥ 1.5x | | 4.7x |
Maintenance of unencumbered asset value | | "Unencumbered Assets" / "Total Unsecured Debt" | | ≥ 150% | | 235.1% |
| | | | | | | | |
| | Investing for the Long Run® | 15 |
W. P. Carey Inc.
Real Estate
Third Quarter 2024
| | | | | | | | |
| | Investing for the Long Run® | 16 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Investment Activity – Investment Volume |
Dollars in thousands. Pro rata. For the nine months ended September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Property Type(s) | | Closing Date / Asset Completion Date | | Gross Investment Amount | | Investment Type | | Lease Term (Years) (a) | | Gross Square Footage |
Tenant / Lease Guarantor | | Property Location(s) | | | | | | |
1Q24 | | | | | | | | | | | | | | |
WM Morrison Supermarkets PLC (2 properties) (b) | | Doncaster, United Kingdom | | Retail | | Jan-24 | | $ | 30,055 | | | Acquisition | | 14 | | | 93,007 | |
Fedrigoni S.p.A (5 properties) (b) | | Various, Italy | | Industrial, Warehouse | | Jan-24 | | 148,131 | | | Sale-leaseback | | 20 | | | 1,739,312 | |
Hexagon Composites ASA | | Salisbury, NC | | Industrial | | Mar-24 | | 13,800 | | | Expansion | | 15 | | | 125,549 | |
Metra S.p.A (5 properties) (b) (c) | | Various, Italy (4 properties) and Laval, Canada (1 property) | | Industrial, Warehouse | | Mar-24 | | 86,494 | | | Sale-leaseback | | 25 | | | 1,081,900 | |
1Q24 Total | | | | | | | | 278,480 | | | | | 21 | | | 3,039,768 | |
| | | | | | | | | | | | | | |
2Q24 | | | | | | | | | | | | | | |
Danske Fragtmaend Ejendomme A/S (b) | | Fredericia, Denmark | | Warehouse | | Apr-24 | | 2,029 | | | Renovation | | 17 | | | N/A |
Hanesbrands Inc. | | Commercial Point, OH | | Warehouse | | Apr-24 | | 94,220 | | | Acquisition | | 9 | | | 1,194,865 | |
Storage Space | | Little Rock, AR | | Self-Storage (Operating) | | Apr-24 | | 3,254 | | | Expansion | | N/A | | 59,472 | |
Belden Inc. | | Tucson, AZ | | Warehouse | | May-24 | | 38,783 | | | Acquisition | | 10 | | | 302,445 | |
Portfolio Acquisition: | | | | | | | | | | | | |
AMCP Clean Holding Company, LLC (5 properties) | | Various, United States | | Industrial, Warehouse | | May-24 | | 44,400 | | | Acquisition | | 10 | | | 432,233 | |
Hadley Products Corporation (4 properties) | | Various, United States | | Industrial | | May-24 | | 23,330 | | | Acquisition | | 13 | | | 514,462 | |
Cleveland-Cliffs Inc. | | Sylacauga, AL | | Industrial | | May-24 | | 5,852 | | | Acquisition | | 13 | | | 111,249 | |
Specialty Building Products, Inc. (2 properties) | | Moxee, WA and La Porte, IN | | Industrial | | Jun-24 | | 37,019 | | | Acquisition | | 14 | | | 741,870 | |
Portfolio Total (12 properties) | | | | | | | | 110,601 | | | | | 12 | | | 1,799,814 | |
EOS Fitness OPCO Holdings, LLC (2 properties) | | Mesa and Laveen, AZ | | Retail | | Jun-24 | | 26,964 | | | Acquisition | | 20 | | | 84,000 | |
Terran Orbital Corporation | | Irvine, CA | | Industrial | | Jun-24 | | 14,462 | | | Redevelopment | | 10 | | | 94,195 | |
2Q24 Total | | | | | | | | 290,313 | | | | | 12 | | | 3,534,791 | |
| | | | | | | | | | | | | | |
3Q24 | | | | | | | | | | | | | | |
Portfolio Acquisition: | | | | | | | | | | | | |
American Leather Holdings, LLC (3 properties) | | Various, NC | | Industrial, Retail | | Jul-24 | | 18,260 | | | Acquisition | | 15 | | | 331,317 | |
M&Q Holdings, LLC | | Neenah, WI | | Industrial | | Jul-24 | | 19,868 | | | Acquisition | | 14 | | | 338,734 | |
Specialty Building Products, Inc. (b) | | Alexandria, Canada | | Warehouse | | Aug-24 | | 26,030 | | | Acquisition | | 13 | | | 369,581 | |
Cleveland-Cliffs Inc. (2 properties) | | Tillsonburg and Oldcastle, Canada | | Industrial | | Aug-24 | | 15,919 | | | Acquisition | | 13 | | | 276,000 | |
Portfolio Total (7 properties) | | | | | | | | 80,077 | | | | | 14 | | | 1,315,632 | |
Zabka Polska Sp. z.o.o. (123 properties) (b) | | Various, Poland | | Retail | | Jul-24; Sep-24 | | 31,508 | | | Sale-leaseback | | 20 | | | 146,930 | |
EOS Fitness OPCO Holdings, LLC | | Las Vegas, NV | | Retail | | Aug-24 | | 12,471 | | | Acquisition | | 20 | | | 40,021 | |
Topgolf International, Inc. | | West Des Moines, IA | | Retail | | Aug-24 | | 21,063 | | | Sale-leaseback | | 20 | | | 37,628 | |
CubeSmart | | Dayton, OH | | Self-Storage (Operating) | | Aug-24 | | 7,408 | | | Operating | | N/A | | 73,435 | |
Extra Space, Joint Venture (d) | | Various, United States | | Self-Storage (Net Lease) | | Sep-24 | | 10,500 | | | 10% Joint Venture Buyout | | 25 | | | 64,096 | |
3Q24 Total | | | | | | | | 163,027 | | | | | 17 | | | 1,677,742 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Year-to-Date Total | | | | | | | | 731,820 | | | | | 16 | | | 8,252,301 | |
| | | | | | | | |
| | Investing for the Long Run® | 17 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Property Type(s) | | Funded During Current Quarter | | Funded Year to Date | | Expected Funding Completion Date | | Total Funded | | Maximum Commitment |
Description | | Property Location(s) | | | | | | |
Construction Loan | | | | | | | | | | | | | | |
Southwest Corner of Las Vegas Boulevard & Harmon Avenue Retail Complex (e) | | Las Vegas, NV | | Retail | | $ | 3,952 | | | $ | 8,826 | | | 2025 | | $ | 240,213 | | | $ | 261,887 | |
Total | | | | | | | | 8,826 | | | | | | | |
| | | | | | | | | | | | | | |
Year-to-Date Total Investment Volume | | | | | | $ | 740,646 | | | | | | | |
________
(a)Total lease terms are based on weighted-average ABR for the investments as of the respective period ends.
(b)Amount reflects the applicable exchange rate on the date of the transaction.
(c)This acquisition is comprised of (i) four properties located in Italy with a gross investment amount of $83.9 million and 1,061,900 square feet and (ii) one property located in Laval, Canada, with a gross investment amount of $2.6 million and 20,000 square feet. The properties located in Italy are accounted for as a loan receivable within Net investments in finance leases and loans receivable on our consolidated balance sheets, in accordance with ASC 310, Receivables and ASC 842, Leases.
(d)On September 1, 2024, we acquired the remaining 10% controlling interest in a joint venture that owns nine self-storage operating properties for $10.5 million. We now consolidate this investment. In addition, these properties were converted to net leases on that date.
(e)This construction loan is accounted for as an equity method investment on our consolidated balance sheets, in accordance with U.S. GAAP. The interest rate is 6.0% and interest income is recognized within Earnings from equity method investments on our consolidated statements of income.
| | | | | | | | |
| | Investing for the Long Run® | 18 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Investment Activity – Capital Investments and Commitments (a) |
Dollars in thousands. Pro rata.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Primary Transaction Type | | Property Type | | Expected Completion / Closing Date | | Additional Gross Square Footage | | Lease Term (Years) (b) | | Funded During Three Months Ended Sep. 30, 2024 (c) | | Total Funded Through Sep. 30, 2024 | | Maximum Commitment / Gross Investment Amount |
Tenant | | Location | | | | | | | | | Remaining | | Total |
TWAS Holdings, LLC (4 properties) (d) | | Various, US | | Purchase Commitment | | Retail (Car Wash) | | Q4 2024 | | 14,420 | | | 19 | | | $ | — | | | $ | — | | | $ | 20,317 | | | $ | 20,317 | |
Unidentified | | Atlanta, GA | | Redevelopment | | Warehouse | | Q4 2024 | | 213,834 | | | N/A | | 6,947 | | | 9,451 | | | 8,201 | | | 17,652 | |
Expected Completion Date 2024 Total | | | | | | 228,254 | | | 19 | | | 6,947 | | | 9,451 | | | 28,518 | | | 37,969 | |
| | | | | | | | | | | | | | | | | | | | |
ZF Friedrichshafen AG (e) | | Washington, MI | | Redevelopment | | Research and Development | | Q1 2025 | | 81,200 | | | 20 | | | 5,051 | | | 17,430 | | | 29,726 | | | 47,823 | |
ABC Technologies Holdings Inc. | | Galeras, Mexico | | Expansion | | Industrial | | Q2 2025 | | 60,181 | | | 18 | | | — | | | — | | | 4,900 | | | 4,900 | |
Sumitomo Heavy Industries, LTD. | | Bedford, MA | | Redevelopment | | Research and Development | | Q3 2025 | | N/A | | 15 | | | 2,182 | | | 4,205 | | | 39,935 | | | 44,140 | |
Hedin Mobility Group AB (f) | | Amsterdam, The Netherlands | | Renovation | | Retail | | Q4 2025 | | 39,826 | | | 22 | | | — | | | — | | | 16,794 | | | 16,794 | |
Fraikin SAS (f) | | Various, France | | Renovation | | Industrial | | Q4 2025 | | N/A | | 17 | | | — | | | 2,075 | | | 5,650 | | | 7,725 | |
Expected Completion Date 2025 Total | | | | | | 181,207 | | | 18 | | | 7,233 | | | 23,710 | | | 97,005 | | | 121,382 | |
| | | | | | | | | | | | | | | | | | | | |
Capital Investments and Commitments Total | | | | | | 409,461 | | | 18 | | | $ | 14,180 | | | $ | 33,161 | | | $ | 125,523 | | | $ | 159,351 | |
________
(a)This schedule includes future estimates for which we can give no assurance as to timing or amounts. Completed capital investments and commitments are included in the Investment Activity – Investment Volume section. Funding amounts exclude capitalized construction interest. (b)Total lease terms are based on weighted-average ABR for the investments expected upon completion.
(c)Total funding during the three months ended September 30, 2024 excludes $0.2 million spent on pre-development work for potential projects in various phases.
(d)Projects will be funded upon completion and are contingent on buildings being constructed according to our standards.
(e)We earn interest from this tenant, which is accrued through the construction period and deducted from the remaining commitment.
(f)Commitment amounts are based on the applicable exchange rate at period end.
| | | | | | | | |
| | Investing for the Long Run® | 19 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Investment Activity – Dispositions |
Dollars in thousands. Pro rata. For the nine months ended September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tenant / Lease Guarantor | | Property Location(s) | | Gross Sale Price | | Closing Date | | Property Type(s) | | Gross Square Footage |
1Q24 | | | | | | | | | | |
State of Andalusia (70 properties) (a) | | Various, Spain | | $ | 359,340 | | | Jan-24 | | Office | | 2,788,704 | |
Cargotec Corporation (a) | | Tampere, Finland | | 28,444 | | | Jan-24 | | Office | | 183,568 | |
Vacant | | Fairfax, VA | | 8,198 | | | Jan-24 | | Retail | | 103,277 | |
Vacant (formerly Pendragon PLC) (a) | | Aylesbury, United Kingdom | | 5,258 | | | Feb-24 | | Retail | | 27,355 | |
Vacant (formerly Pendragon PLC) (a) | | Peterlee, United Kingdom | | 1,085 | | | Feb-24 | | Retail | | 13,719 | |
U-Haul Moving Partners Inc. and Mercury Partners, LP (78 properties) | | Various, United States | | 464,104 | | | Feb-24 | | Self-Storage (Net Lease) | | 3,996,703 | |
Sec of State Communities and Local Gov (a) | | Salford, United Kingdom | | 22,750 | | | Feb-24 | | Office | | 211,367 | |
1Q24 Total | | | | 889,179 | | | | | | | 7,324,693 | |
| | | | | | | | | | |
2Q24 | | | | | | | | | | |
Vacant (former Prima Wawona Packing Co., LLC) (2 properties) | | Sanger and Kerman, CA | | 16,500 | | | Apr-24; May-24 | | Industrial | | 370,051 | |
Pendragon PLC (a) | | Stourbridge, United Kingdom | | 1,554 | | | Apr-24 | | Retail | | 6,796 | |
Silgan Containers Manufacturing Corp. (3 properties) | | Various, United States | | 24,000 | | | Apr-24 | | Industrial | | 402,893 | |
Clayco, Inc. (2 properties) | | St. Louis, MO | | 14,126 | | | Jun-24 | | Office | | 130,170 | |
Cornerstone Building Brands, Inc. (a) | | Calgary, Canada | | 7,275 | | | Jun-24 | | Industrial | | 302,884 | |
Marriott Corporation | | Sacramento, CA | | 20,300 | | | Jun-24 | | Hotel (Operating) | | 82,905 | |
Banco Santander, S.A. (a) | | Monchengladbach, Germany | | 48,173 | | | Jun-24 | | Office | | 212,000 | |
Vacant | | Chandler, AZ | | 20,300 | | | Jun-24 | | Industrial | | 355,307 | |
2Q24 Total | | | | 152,228 | | | | | | | 1,863,006 | |
| | | | | | | | | | |
3Q24 | | | | | | | | | | |
Leoni AG (a) | | Kitzingen, Germany | | 36,180 | | | Jul-24 | | Office | | 272,286 | |
Pendragon PLC (a) | | South Woodford, United Kingdom | | 5,006 | | | Jul-24 | | Retail | | 14,098 | |
Multi-tenant | | Tinton Falls, NJ | | 14,750 | | | Jul-24 | | Office | | 90,008 | |
Vacant (former Prima Wawona Packing Co., LLC) | | Cutler, CA | | 19,000 | | | Jul-24 | | Warehouse | | 391,305 | |
Pendragon PLC (a) | | Hainault, United Kingdom | | 3,312 | | | Aug-24 | | Retail | | 24,455 | |
Pendragon PLC (a) | | London, United Kingdom | | 2,241 | | | Aug-24 | | Retail | | 8,678 | |
Pendragon PLC (a) | | Bolton, United Kingdom | | 1,340 | | | Sep-24 | | Retail | | 11,964 | |
3Q24 Total | | | | 81,829 | | | | | | | 812,794 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Year-to-Date Total Dispositions | | $ | 1,123,236 | | | | | | | 10,000,493 | |
________
(a)Amount reflects the applicable exchange rate on the date of the transaction.
| | | | | | | | |
| | Investing for the Long Run® | 20 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Dollars in thousands. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture or JV (Principal Tenant) | | JV Partnership | | Consolidated | | Pro Rata (a) |
| Asset Type | | WPC % | | Debt Outstanding (b) | | ABR | | Debt Outstanding (c) | | ABR |
Unconsolidated Joint Venture (Equity Method Investment) (d) | | | | | | | | |
Harmon Retail Corner | | Common equity interest | | 15.00% | | $ | 143,000 | | | $ | — | | | $ | 21,450 | | | $ | — | |
Kesko Senukai (e) | | Net lease | | 70.00% | | 100,943 | | | 16,787 | | | 70,660 | | | 11,751 | |
Total Unconsolidated Joint Ventures | | | | 243,943 | | | 16,787 | | | 92,110 | | | 11,751 | |
| | | | | | | | | | | | |
Consolidated Joint Ventures | | | | | | | | | | | |
COOP Ost SA (e) | | Net lease | | 90.10% | | 51,866 | | | 6,540 | | | 46,732 | | | 5,892 | |
Fentonir Trading & Investments Limited (e) | | Net lease | | 94.90% | | — | | | 8,851 | | | — | | | 8,400 | |
McCoy-Rockford, Inc. | | Net lease | | 90.00% | | — | | | 972 | | | — | | | 875 | |
State of Iowa Board of Regents | | Net lease | | 90.00% | | — | | | 643 | | | — | | | 578 | |
Total Consolidated Joint Ventures | | | | 51,866 | | | 17,006 | | | 46,732 | | | 15,745 | |
Total Unconsolidated and Consolidated Joint Ventures | | $ | 295,809 | | | $ | 33,793 | | | $ | 138,842 | | | $ | 27,496 | |
________
(b)Excludes unamortized discount, net totaling $0.4 million and unamortized deferred financing costs totaling $0.4 million as of September 30, 2024.
(c)Excludes unamortized discount, net totaling $0.4 million and unamortized deferred financing costs totaling less than $0.1 million as of September 30, 2024.
(d)Excludes a construction loan for a retail complex in Las Vegas, Nevada, accounted for as an equity method investment in real estate, as described in the Components of Net Asset Value section. (e)Amounts are based on the applicable exchange rate at the end of the period.
| | | | | | | | |
| | Investing for the Long Run® | 21 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Dollars in thousands. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tenant / Lease Guarantor | | Description | | Number of Properties | | ABR | | ABR % | | Weighted-Average Lease Term (Years) |
Extra Space Storage, Inc. | | Net lease self-storage properties in the U.S. leased to publicly traded self-storage REIT | | 39 | | | $ | 35,557 | | | 2.7 | % | | 24.9 | |
Apotex Pharmaceutical Holdings Inc. (a) | | Pharmaceutical R&D and manufacturing properties in the Greater Toronto Area leased to generic drug manufacturer | | 11 | | | 32,473 | | | 2.4 | % | | 18.5 | |
Metro Cash & Carry Italia S.p.A. (b) | | Business-to-business retail stores in Italy leased to cash and carry wholesaler | | 19 | | | 29,146 | | | 2.2 | % | | 4.1 | |
Hellweg Die Profi-Baumärkte GmbH & Co. KG (b) (c) | | Retail properties in Germany leased to German DIY retailer | | 35 | | | 26,462 | | | 2.0 | % | | 19.4 | |
Fortenova Grupa d.d. (b) | | Grocery stores and one warehouse in Croatia leased to European food retailer | | 19 | | | 25,715 | | | 1.9 | % | | 9.6 | |
OBI Group (b) | | Retail properties in Poland leased to German DIY retailer | | 26 | | | 25,541 | | | 1.9 | % | | 6.6 | |
ABC Technologies Holdings Inc. (a) (d) | | Automotive parts manufacturing properties in the U.S., Canada and Mexico leased to OEM supplier | | 23 | | | 24,978 | | | 1.9 | % | | 18.6 | |
Fedrigoni S.p.A (b) | | Industrial and warehouse facilities in Germany, Italy and Spain leased to global manufacturer of premium packaging and labels | | 16 | | | 23,736 | | | 1.8 | % | | 19.2 | |
Nord Anglia Education, Inc. | | K-12 private schools in Orlando, Miami and Houston leased to international day and boarding school operator | | 3 | | | 22,963 | | | 1.7 | % | | 19.0 | |
Eroski Sociedad Cooperative (b) | | Grocery stores and warehouses in Spain leased to Spanish food retailer | | 63 | | | 22,325 | | | 1.7 | % | | 11.5 | |
Top 10 Total | | | | 254 | | | 268,896 | | | 20.2 | % | | 15.4 | |
Quikrete Holdings, Inc. (a) | | Industrial facilities in the U.S. and Canada leased to concrete and building products manufacturer | | 27 | | | 20,268 | | | 1.5 | % | | 18.7 | |
Advance Auto Parts, Inc. | | Distribution facilities in the U.S. leased to automotive aftermarket parts provider | | 29 | | | 19,851 | | | 1.5 | % | | 8.3 | |
Berry Global Inc. | | Manufacturing facilities in the U.S. leased to international producer and supplier of packaging solutions | | 8 | | | 19,504 | | | 1.5 | % | | 14.0 | |
Pendragon PLC (b) | | Dealerships in the United Kingdom leased to automotive retailer | | 51 | | | 19,238 | | | 1.4 | % | | 13.2 | |
True Value Company, LLC (e) | | Distribution facilities and manufacturing facility in the U.S. leased to global hardware wholesaler | | 9 | | | 18,767 | | | 1.4 | % | | 13.8 | |
Kesko Senukai (b) | | Distribution facilities and retail properties in Lithuania, Estonia and Latvia leased to European DIY retailer | | 20 | | | 18,636 | | | 1.4 | % | | 7.4 | |
Hearthside Food Solutions LLC | | Production, packaging and distribution facilities in the U.S. leased to North American contract food manufacturer | | 18 | | | 17,206 | | | 1.3 | % | | 17.8 | |
Koninklijke Jumbo Food Groep B.V (b) | | Logistics and cold storage warehouse facilities in the Netherlands leased to European supermarket chain | | 5 | | | 15,538 | | | 1.2 | % | | 4.4 | |
Danske Fragtmaend Ejendomme A/S (b) | | Distribution facilities in Denmark leased to Danish freight company | | 15 | | | 14,149 | | | 1.0 | % | | 12.4 | |
Intergamma Bouwmarkten B.V. (b) | | Retail properties in the Netherlands leased to European DIY retailer | | 36 | | | 13,766 | | | 1.0 | % | | 8.8 | |
Top 20 Total | | | | 472 | | | 445,819 | | | 33.4 | % | | 14.1 | |
Dick’s Sporting Goods, Inc. | | Retail properties and single distribution facility in the U.S. leased to sporting goods retailer | | 9 | | | 12,955 | | | 1.0 | % | | 6.2 | |
Henkel AG & Co. KGaA | | Distribution facility in Kentucky leased to global provider of consumer products and adhesives | | 1 | | | 11,624 | | | 0.9 | % | | 17.6 | |
Lineage | | Cold storage warehouse facilities in the Los Angeles and San Francisco areas leased to publicly traded cold storage REIT | | 4 | | | 11,573 | | | 0.9 | % | | 6.2 | |
FM Logistics Corporate SAS (b) | | Logistics facilities in the Czech Republic, Poland and Slovakia leased to French third-party logistics provider | | 4 | | | 11,571 | | | 0.8 | % | | 1.1 | |
Orgill, Inc. | | Distribution facilities in the U.S. leased to global hardware distributor | | 4 | | | 10,987 | | | 0.8 | % | | 17.7 | |
Top 25 Total (f) | | | | 494 | | | $ | 504,529 | | | 37.8 | % | | 13.6 | |
________
(a)ABR from these properties is denominated in U.S. dollars.
(b)ABR amounts are subject to fluctuations in foreign currency exchange rates.
(c)During the first quarter of 2024, we entered into a lease restructuring with Hellweg, which included (i) abated rent from January 1, 2024 to March 31, 2024, (ii) a €4.0 million reduction in annual base rent and (iii) a seven-year lease extension, with a new lease maturity of February 2044.
(d)Of the 23 properties leased to ABC Technologies Holdings Inc., nine are located in Canada, eight are located in the United States, and six are located in Mexico.
(e)In October 2024, this tenant announced that it had initiated voluntary Chapter 11 bankruptcy proceedings and had entered an agreement to sell substantially all of its business operations. This tenant remains current on rent, having paid substantially all rent owed through the end of the year.
| | | | | | | | |
| | Investing for the Long Run® | 22 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Diversification by Property Type |
In thousands, except percentages. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Net-Lease Portfolio |
Property Type | | ABR | | ABR % | | Square Footage (a) | | Square Footage % |
U.S. | | | | | | | | |
Industrial | | $ | 326,878 | | | 24.5 | % | | 53,789 | | | 31.3 | % |
Warehouse | | 225,870 | | | 16.9 | % | | 44,219 | | | 25.7 | % |
Retail (b) | | 82,776 | | | 6.3 | % | | 3,760 | | | 2.2 | % |
Other (c) | | 145,543 | | | 10.9 | % | | 8,876 | | | 5.2 | % |
U.S. Total | | 781,067 | | | 58.6 | % | | 110,644 | | | 64.4 | % |
| | | | | | | | |
International | | | | | | | | |
Industrial | | 144,260 | | | 10.8 | % | | 19,052 | | | 11.1 | % |
Warehouse | | 150,593 | | | 11.3 | % | | 22,206 | | | 13.0 | % |
Retail (b) | | 207,149 | | | 15.5 | % | | 17,585 | | | 10.2 | % |
Other (c) | | 50,516 | | | 3.8 | % | | 2,310 | | | 1.3 | % |
International Total | | 552,518 | | | 41.4 | % | | 61,153 | | | 35.6 | % |
| | | | | | | | |
Total | | | | | | | | |
Industrial | | 471,138 | | | 35.3 | % | | 72,841 | | | 42.4 | % |
Warehouse | | 376,463 | | | 28.2 | % | | 66,425 | | | 38.7 | % |
Retail (b) | | 289,925 | | | 21.8 | % | | 21,345 | | | 12.4 | % |
Other (c) | | 196,059 | | | 14.7 | % | | 11,186 | | | 6.5 | % |
Total (d) | | $ | 1,333,585 | | | 100.0 | % | | 171,797 | | | 100.0 | % |
________
(a)Includes square footage for vacant properties.
(b)Includes automotive dealerships.
(c)Includes ABR from tenants with the following property types: education facility, self-storage (net lease), specialty, laboratory, hotel (net lease), office, research and development, and land.
| | | | | | | | |
| | Investing for the Long Run® | 23 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Diversification by Tenant Industry |
In thousands, except percentages. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Net-Lease Portfolio |
Industry Type | | ABR | | ABR % | | Square Footage | | Square Footage % |
Retail Stores (a) | | $ | 309,772 | | | 23.2 | % | | 37,092 | | | 21.6 | % |
Consumer Services | | 115,785 | | | 8.7 | % | | 6,753 | | | 3.9 | % |
Beverage and Food | | 109,852 | | | 8.2 | % | | 14,988 | | | 8.7 | % |
Automotive | | 96,851 | | | 7.3 | % | | 14,743 | | | 8.6 | % |
Grocery | | 88,116 | | | 6.6 | % | | 7,534 | | | 4.4 | % |
Healthcare and Pharmaceuticals | | 71,886 | | | 5.4 | % | | 6,549 | | | 3.8 | % |
Containers, Packaging, and Glass | | 59,614 | | | 4.5 | % | | 9,967 | | | 5.8 | % |
Capital Equipment | | 49,036 | | | 3.7 | % | | 8,685 | | | 5.0 | % |
Cargo Transportation | | 48,224 | | | 3.6 | % | | 7,659 | | | 4.5 | % |
Hotel and Leisure | | 47,317 | | | 3.5 | % | | 2,214 | | | 1.3 | % |
Durable Consumer Goods | | 46,964 | | | 3.5 | % | | 10,046 | | | 5.8 | % |
Construction and Building | | 45,236 | | | 3.4 | % | | 8,262 | | | 4.8 | % |
Chemicals, Plastics, and Rubber | | 41,271 | | | 3.1 | % | | 7,337 | | | 4.3 | % |
Non-Durable Consumer Goods | | 39,287 | | | 2.9 | % | | 8,000 | | | 4.6 | % |
Business Services | | 31,810 | | | 2.4 | % | | 3,415 | | | 2.0 | % |
High Tech Industries | | 30,102 | | | 2.3 | % | | 4,066 | | | 2.4 | % |
Metals | | 26,114 | | | 2.0 | % | | 4,565 | | | 2.7 | % |
Wholesale | | 17,126 | | | 1.3 | % | | 2,984 | | | 1.7 | % |
Telecommunications | | 14,680 | | | 1.1 | % | | 1,500 | | | 0.9 | % |
Other (b) | | 44,542 | | | 3.3 | % | | 5,438 | | | 3.2 | % |
Total (c) | | $ | 1,333,585 | | | 100.0 | % | | 171,797 | | | 100.0 | % |
________
(a)Includes automotive dealerships.
(b)Includes ABR from tenants in the following industries: aerospace and defense, insurance, sovereign and public finance, environmental industries, media: advertising, printing, and publishing, oil and gas, consumer transportation, forest products and paper, banking, and electricity. Also includes square footage for vacant properties.
| | | | | | | | |
| | Investing for the Long Run® | 24 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Diversification by Geography |
In thousands, except percentages. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Net-Lease Portfolio |
Region | | ABR | | ABR % | | Square Footage (a) | | Square Footage % |
U.S. | | | | | | | | |
Midwest | | | | | | | | |
Illinois | | $ | 62,425 | | | 4.7 | % | | 9,892 | | | 5.7 | % |
Ohio | | 40,613 | | | 3.0 | % | | 8,271 | | | 4.8 | % |
Indiana | | 31,615 | | | 2.4 | % | | 5,516 | | | 3.2 | % |
Michigan | | 24,347 | | | 1.8 | % | | 4,423 | | | 2.6 | % |
Wisconsin | | 17,070 | | | 1.3 | % | | 3,242 | | | 1.9 | % |
Other (b) | | 50,061 | | | 3.8 | % | | 7,165 | | | 4.2 | % |
Total Midwest | | 226,131 | | | 17.0 | % | | 38,509 | | | 22.4 | % |
South | | | | | | | | |
Texas | | 81,187 | | | 6.1 | % | | 10,426 | | | 6.1 | % |
Florida | | 38,608 | | | 2.9 | % | | 3,404 | | | 2.0 | % |
Georgia | | 25,413 | | | 1.9 | % | | 4,067 | | | 2.4 | % |
Tennessee | | 23,935 | | | 1.8 | % | | 3,865 | | | 2.2 | % |
Alabama | | 22,806 | | | 1.7 | % | | 3,394 | | | 2.0 | % |
Other (b) | | 16,332 | | | 1.2 | % | | 2,303 | | | 1.3 | % |
Total South | | 208,281 | | | 15.6 | % | | 27,459 | | | 16.0 | % |
East | | | | | | | | |
North Carolina | | 40,771 | | | 3.1 | % | | 8,757 | | | 5.1 | % |
Pennsylvania | | 31,534 | | | 2.4 | % | | 3,375 | | | 1.9 | % |
South Carolina | | 22,796 | | | 1.7 | % | | 5,307 | | | 3.1 | % |
New York | | 21,102 | | | 1.6 | % | | 2,224 | | | 1.3 | % |
Kentucky | | 19,023 | | | 1.4 | % | | 3,143 | | | 1.8 | % |
Massachusetts | | 16,505 | | | 1.2 | % | | 1,188 | | | 0.7 | % |
Other (b) | | 46,421 | | | 3.5 | % | | 5,964 | | | 3.5 | % |
Total East | | 198,152 | | | 14.9 | % | | 29,958 | | | 17.4 | % |
West | | | | | | | | |
California | | 57,834 | | | 4.3 | % | | 5,463 | | | 3.2 | % |
Arizona | | 20,880 | | | 1.6 | % | | 2,269 | | | 1.3 | % |
Utah | | 14,842 | | | 1.1 | % | | 2,021 | | | 1.2 | % |
Other (b) | | 54,947 | | | 4.1 | % | | 4,965 | | | 2.9 | % |
Total West | | 148,503 | | | 11.1 | % | | 14,718 | | | 8.6 | % |
U.S. Total | | 781,067 | | | 58.6 | % | | 110,644 | | | 64.4 | % |
International | | | | | | | | |
Poland | | 64,978 | | | 4.9 | % | | 8,305 | | | 4.8 | % |
The Netherlands | | 64,223 | | | 4.8 | % | | 7,054 | | | 4.1 | % |
Italy | | 61,502 | | | 4.6 | % | | 8,183 | | | 4.8 | % |
Germany | | 58,386 | | | 4.4 | % | | 5,971 | | | 3.5 | % |
Canada (c) | | 54,983 | | | 4.1 | % | | 5,450 | | | 3.2 | % |
United Kingdom | | 49,021 | | | 3.7 | % | | 4,206 | | | 2.4 | % |
Spain | | 37,001 | | | 2.8 | % | | 3,073 | | | 1.8 | % |
Croatia | | 26,580 | | | 2.0 | % | | 2,063 | | | 1.2 | % |
Denmark | | 25,935 | | | 1.9 | % | | 3,002 | | | 1.7 | % |
France | | 23,413 | | | 1.8 | % | | 1,679 | | | 1.0 | % |
Lithuania | | 14,025 | | | 1.0 | % | | 1,640 | | | 1.0 | % |
Mexico (d) | | 13,592 | | | 1.0 | % | | 2,489 | | | 1.4 | % |
Other (e) | | 58,879 | | | 4.4 | % | | 8,038 | | | 4.7 | % |
International Total | | 552,518 | | | 41.4 | % | | 61,153 | | | 35.6 | % |
Total (f) | | $ | 1,333,585 | | | 100.0 | % | | 171,797 | | | 100.0 | % |
________
(a)Includes square footage for vacant properties.
(b)Other properties within Midwest include assets in Minnesota, Iowa, Kansas, Missouri, Nebraska, South Dakota and North Dakota. Other properties within South include assets in Louisiana, Arkansas, Oklahoma and Mississippi. Other properties within East include assets in New Jersey, Virginia, Connecticut, Maryland, West Virginia, New Hampshire and Maine. Other properties within West include assets in Oregon, Colorado, Nevada, Washington, Hawaii, Idaho, Montana, Wyoming and New Mexico.
(c)$49.5 million (90%) of ABR from properties in Canada is denominated in U.S. dollars, with the balance denominated in Canadian dollars.
(d)All ABR from properties in Mexico is denominated in U.S. dollars.
(e)Includes assets in Belgium, Hungary, Norway, Mauritius, Slovakia, Portugal, the Czech Republic, Austria, Sweden, Latvia, Japan, Finland and Estonia.
| | | | | | | | |
| | Investing for the Long Run® | 25 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Contractual Rent Increases |
In thousands, except percentages. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Net-Lease Portfolio |
Rent Adjustment Measure | | ABR | | ABR % | | Square Footage | | Square Footage % |
Uncapped CPI | | $ | 439,197 | | | 32.9 | % | | 43,767 | | | 25.5 | % |
Capped CPI | | 268,027 | | | 20.1 | % | | 38,547 | | | 22.4 | % |
CPI-linked | | 707,224 | | | 53.0 | % | | 82,314 | | | 47.9 | % |
Fixed | | 578,196 | | | 43.4 | % | | 83,886 | | | 48.8 | % |
Other (a) | | 43,102 | | | 3.2 | % | | 3,246 | | | 1.9 | % |
None | | 5,063 | | | 0.4 | % | | 272 | | | 0.2 | % |
Vacant | | — | | | — | % | | 2,079 | | | 1.2 | % |
Total (b) | | $ | 1,333,585 | | | 100.0 | % | | 171,797 | | | 100.0 | % |
________
(a)Represents leases which include a percentage rent component. Includes $35.6 million (2.7%) of ABR from a tenant (Extra Space Storage, Inc.), which has both a percentage rent component and annual fixed rent increases in its lease.
| | | | | | | | |
| | Investing for the Long Run® | 26 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Dollars in thousands. Pro rata.
Contractual Same-Store Growth
Same-store portfolio includes leases on our net leased properties that were continuously in place during the period from September 30, 2023 to September 30, 2024. Excludes leases for properties that were acquired, sold or vacated, or were subject to lease renewals, extensions or modifications at any time that affected ABR during that period. For purposes of comparability, ABR is presented on a constant currency basis using exchange rates as of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | |
| ABR |
| As of | | | | |
| Sep. 30, 2024 | | Sep. 30, 2023 | | Increase | | % Increase |
Property Type | | | | | | | |
Industrial | $ | 411,908 | | | $ | 399,872 | | | $ | 12,036 | | | 3.0 | % |
Warehouse | 333,379 | | | 326,721 | | | 6,658 | | | 2.0 | % |
Retail (a) | 254,667 | | | 246,586 | | | 8,081 | | | 3.3 | % |
Other (b) | 158,445 | | | 153,988 | | | 4,457 | | | 2.9 | % |
Total | $ | 1,158,399 | | | $ | 1,127,167 | | | $ | 31,232 | | | 2.8 | % |
| | | | | | | |
Rent Adjustment Measure | | | | | | | |
Uncapped CPI | $ | 410,281 | | | $ | 395,351 | | | $ | 14,930 | | | 3.8 | % |
Capped CPI | 225,514 | | | 220,098 | | | 5,416 | | | 2.5 | % |
CPI-linked | 635,795 | | | 615,449 | | | 20,346 | | | 3.3 | % |
Fixed | 512,488 | | | 501,602 | | | 10,886 | | | 2.2 | % |
Other (c) | 6,470 | | | 6,470 | | | — | | | — | % |
None | 3,646 | | | 3,646 | | | — | | | — | % |
Total | $ | 1,158,399 | | | $ | 1,127,167 | | | $ | 31,232 | | | 2.8 | % |
| | | | | | | |
Geography | | | | | | | |
U.S. | $ | 668,466 | | | $ | 652,505 | | | $ | 15,961 | | | 2.4 | % |
Europe | 416,749 | | | 403,482 | | | 13,267 | | | 3.3 | % |
Other International (d) | 73,184 | | | 71,180 | | | 2,004 | | | 2.8 | % |
Total | $ | 1,158,399 | | | $ | 1,127,167 | | | $ | 31,232 | | | 2.8 | % |
| | | | | | | |
Same-Store Portfolio Summary | | | | | | | |
Number of properties | 1,113 | | | | | | | |
Square footage (in thousands) | 146,233 | | | | | | | |
| | | | | | | | |
| | Investing for the Long Run® | 27 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Comprehensive Same-Store Growth
Same-store portfolio includes net leased properties that were continuously owned and in place during the quarter ended September 30, 2023 through September 30, 2024 (including properties that were subject to lease renewals, extensions or modifications at any time during that period). Excludes properties that were acquired, sold or listed as capital investments and commitments (see Investment Activity – Capital Investments and Commitments section) during that period. For purposes of comparability, same-store pro rata rental income is presented on a constant currency basis using average exchange rates for the three months ended September 30, 2024. Same-store pro rata rental income is a non-GAAP measure. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of same-store pro rata rental income and for details on how it is calculated. | | | | | | | | | | | | | | | | | | | | | | | |
| Same-Store Pro Rata Rental Income |
| Three Months Ended | | | | |
| Sep. 30, 2024 | | Sep. 30, 2023 | | Increase | | % Increase |
Property Type | | | | | | | |
Industrial | $ | 105,716 | | | $ | 104,829 | | | $ | 887 | | | 0.8 | % |
Warehouse | 84,964 | | | 85,282 | | | (318) | | | (0.4) | % |
Retail (a) | 67,649 | | | 67,200 | | | 449 | | | 0.7 | % |
Other (b) | 42,831 | | | 43,124 | | | (293) | | | (0.7) | % |
Total | $ | 301,160 | | | $ | 300,435 | | | $ | 725 | | | 0.2 | % |
| | | | | | | |
Rent Adjustment Measure | | | | | | | |
Uncapped CPI | $ | 105,694 | | | $ | 105,186 | | | $ | 508 | | | 0.5 | % |
Capped CPI | 56,183 | | | 54,790 | | | 1,393 | | | 2.5 | % |
CPI-linked | 161,877 | | | 159,976 | | | 1,901 | | | 1.2 | % |
Fixed | 129,937 | | | 130,311 | | | (374) | | | (0.3) | % |
Other (c) | 8,145 | | | 8,298 | | | (153) | | | (1.8) | % |
None | 1,201 | | | 1,850 | | | (649) | | | (35.1) | % |
Total | $ | 301,160 | | | $ | 300,435 | | | $ | 725 | | | 0.2 | % |
| | | | | | | |
Geography | | | | | | | |
U.S. | $ | 178,023 | | | $ | 178,120 | | | $ | (97) | | | (0.1) | % |
Europe | 104,919 | | | 104,605 | | | 314 | | | 0.3 | % |
Other International (d) | 18,218 | | | 17,710 | | | 508 | | | 2.9 | % |
Total | $ | 301,160 | | | $ | 300,435 | | | $ | 725 | | | 0.2 | % |
| | | | | | | |
Same-Store Portfolio Summary | | | | | | | |
Number of properties | 1,201 | | | | | | | |
Square footage (in thousands) | 156,920 | | | | | | | |
| | | | | | | | |
| | Investing for the Long Run® | 28 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
The following table presents a reconciliation from lease revenues to same-store pro rata rental income:
| | | | | | | | | | | |
| Three Months Ended |
| Sep. 30, 2024 | | Sep. 30, 2023 |
Consolidated Lease Revenues | | | |
Total lease revenues – as reported | $ | 334,039 | | | $ | 369,159 | |
Income from finance leases and loans receivable | 15,712 | | | 27,575 | |
Less: Reimbursable tenant costs – as reported | (13,337) | | | (20,498) | |
Less: Income from secured loans receivable | (556) | | | (1,567) | |
| 335,858 | | | 374,669 | |
| | | |
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures: | | | |
Add: Pro rata share of adjustments from equity method investments | 3,848 | | | 3,894 | |
Less: Pro rata share of adjustments for noncontrolling interests | (195) | | | (317) | |
| 3,653 | | | 3,577 | |
| | | |
Adjustments for Pro Rata Non-Cash Items: | | | |
Less: Straight-line and other leasing and financing adjustments | (21,187) | | | (18,662) | |
Add: Above- and below-market rent intangible lease amortization | 6,263 | | | 7,835 | |
Less: Adjustments for pro rata ownership | (1,289) | | | (1,515) | |
| (16,213) | | | (12,342) | |
| | | |
Adjustment to normalize for (i) properties not continuously owned since July 1, 2023 and (ii) constant currency presentation for prior year quarter (e) | (22,138) | | | (65,469) | |
| | | |
Same-Store Pro Rata Rental Income | $ | 301,160 | | | $ | 300,435 | |
________
(a)Includes automotive dealerships.
(b)Includes ABR or same-store pro rata rental income from tenants with the following property types: education facility, self-storage (net lease), specialty, laboratory, hotel (net lease), office, research and development, and land.
(c)Represents leases attributable to percentage rent.
(d)Includes assets in Canada, Mexico, Mauritius and Japan.
(e)This adjustment excludes amounts attributable to properties that were acquired, sold or listed as capital investments and commitments (see Investment Activity – Capital Investments and Commitments section) that were not continuously owned and in place during the quarter ended September 30, 2023 through September 30, 2024. In addition, for the three months ended September 30, 2023, an adjustment is made to reflect average exchange rates for the three months ended September 30, 2024 for purposes of comparability, since same-store pro rata rental income is presented on a constant currency basis. | | | | | | | | |
| | Investing for the Long Run® | 29 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Dollars in thousands. For the three months ended September 30, 2024, except ABR. Pro rata.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease Renewals and Extensions (a) | | | | | | | | Property and Tenant Improvements (c) | | Leasing Commissions | | |
| | | | | | ABR | | | | |
Property Type | | Square Feet | | Number of Leases | | Prior Lease | | New Lease (b) | | Rent Recapture | | | | Incremental Lease Term |
Industrial | | 1,012,665 | | | 5 | | | $ | 7,456 | | | $ | 8,074 | | | 108.3 | % | | $ | 1,448 | | | $ | 762 | | | 10.4 years |
Warehouse | | — | | | — | | | — | | | — | | | — | % | | — | | | — | | | N/A |
Retail | | 458,278 | | | 4 | | | 5,604 | | | 5,791 | | | 103.3 | % | | 2,799 | | | 150 | | | 12.3 years |
Self-Storage (net lease) * | | 1,813,628 | | | 27 | | | 25,808 | | | 26,200 | | | 101.5 | % | | — | | | — | | | 5.3 years |
Other | | — | | | — | | | — | | | — | | | — | % | | — | | | — | | | N/A |
Total / Weighted Average | | 3,284,571 | | | 36 | | | $ | 38,868 | | | $ | 40,065 | | | 103.1 | % | | $ | 4,247 | | | $ | 912 | | | 7.2 years |
| | | | | | | | | | | | | | | | |
* On September 1, 2024, ABR for 27 self-storage properties increased to $26.2 million in connection with a lease amendment. ABR will increase to $28.0 million on March 1, 2025, and escalate annually thereafter. |
| | | | | | | | | | | | | | | | |
Q3 Summary | | | | | | | | | | | | | | | | |
Prior Lease ABR (% of Total Portfolio) | | 2.9 | % | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Leases | | | | | | | | Property and Tenant Improvements (c) | | Leasing Commissions | | |
| | | | | | ABR | | | | |
Property Type | | Square Feet | | Number of Leases | | New Lease (b) | | | | New Lease Term |
Industrial | | — | | | — | | | $ | — | | | $ | — | | | $ | — | | | N/A |
Warehouse | | — | | | — | | | — | | | — | | | — | | | N/A |
Retail | | 128,252 | | | 1 | | | 1,120 | | | 3,919 | | | — | | | 18.0 years |
Self-Storage (net lease) (d) | | 1,010,741 | | | 12 | | | 9,357 | | | — | | | — | | | 25.0 years |
Other | | — | | | — | | | — | | | — | | | — | | | N/A |
Total / Weighted Average (e) | | 1,138,993 | | | 13 | | | $ | 10,477 | | | $ | 3,919 | | | $ | — | | | 24.2 years |
_______
(a)Excludes lease extensions for a period of one year or less.
(b)New lease amounts are based on in-place rents at time of lease commencement and exclude any free rent periods.
(c)Property and tenant improvements include the estimated landlord obligations in connection with the signing of the lease.
(d)On September 1, 2024, we converted 12 self-storage operating properties to net leases. Four additional self-storage operating properties will be converted to net leases during 2025.
(e)Weighted average refers to the new lease term.
| | | | | | | | |
| | Investing for the Long Run® | 30 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
Dollars and square footage in thousands. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year of Lease Expiration (a) | | Number of Leases Expiring | | Number of Tenants with Leases Expiring | | ABR | | ABR % | | Square Footage | | Square Footage % |
Remaining 2024 | | 6 | | | 6 | | | $ | 4,435 | | | 0.3 | % | | 1,051 | | | 0.6 | % |
2025 | | 24 | | | 16 | | | 35,568 | | | 2.7 | % | | 4,610 | | | 2.7 | % |
2026 | | 38 | | | 29 | | | 62,075 | | | 4.7 | % | | 8,539 | | | 5.0 | % |
2027 | | 43 | | | 26 | | | 63,534 | | | 4.8 | % | | 7,149 | | | 4.2 | % |
2028 | | 41 | | | 25 | | | 55,056 | | | 4.1 | % | | 4,465 | | | 2.6 | % |
2029 | | 61 | | | 34 | | | 78,455 | | | 5.9 | % | | 9,376 | | | 5.4 | % |
2030 | | 32 | | | 28 | | | 36,528 | | | 2.7 | % | | 3,930 | | | 2.3 | % |
2031 | | 38 | | | 21 | | | 69,438 | | | 5.2 | % | | 8,457 | | | 4.9 | % |
2032 | | 37 | | | 20 | | | 37,422 | | | 2.8 | % | | 5,326 | | | 3.1 | % |
2033 | | 29 | | | 22 | | | 79,107 | | | 5.9 | % | | 11,790 | | | 6.9 | % |
2034 | | 56 | | | 25 | | | 84,943 | | | 6.4 | % | | 9,509 | | | 5.5 | % |
2035 | | 19 | | | 15 | | | 37,012 | | | 2.8 | % | | 6,440 | | | 3.7 | % |
2036 | | 44 | | | 18 | | | 71,250 | | | 5.3 | % | | 10,827 | | | 6.3 | % |
2037 | | 32 | | | 16 | | | 40,861 | | | 3.1 | % | | 5,454 | | | 3.2 | % |
Thereafter (>2037) | | 285 | | | 121 | | | 577,901 | | | 43.3 | % | | 72,795 | | | 42.4 | % |
Vacant | | — | | | — | | | — | | | — | % | | 2,079 | | | 1.2 | % |
Total (b) | | 785 | | | | | $ | 1,333,585 | | | 100.0 | % | | 171,797 | | | 100.0 | % |
________
(a)Assumes tenants do not exercise any renewal options or purchase options.
| | | | | | | | |
| | Investing for the Long Run® | 31 |
W. P. Carey Inc.
Real Estate – Third Quarter 2024
| | | | | |
Self-Storage Operating Properties Portfolio |
Square footage in thousands. Pro rata. As of September 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
State / District | | Number of Properties | | Number of Units | | Square Footage | | Square Footage % | | Period End Occupancy |
Florida | | 20 | | | 14,750 | | | 1,594 | | | 28.0 | % | | 90.5 | % |
Texas | | 14 | | | 8,105 | | | 995 | | | 17.4 | % | | 86.1 | % |
Illinois | | 10 | | | 4,821 | | | 666 | | | 11.7 | % | | 89.3 | % |
California | | 8 | | | 5,440 | | | 677 | | | 11.9 | % | | 94.6 | % |
Georgia | | 5 | | | 2,060 | | | 250 | | | 4.4 | % | | 89.2 | % |
Nevada | | 3 | | | 2,423 | | | 243 | | | 4.3 | % | | 89.4 | % |
Delaware | | 3 | | | 1,678 | | | 241 | | | 4.2 | % | | 93.7 | % |
Hawaii | | 2 | | | 956 | | | 95 | | | 1.7 | % | | 95.1 | % |
Tennessee | | 2 | | | 887 | | | 122 | | | 2.1 | % | | 90.4 | % |
North Carolina | | 1 | | | 947 | | | 121 | | | 2.1 | % | | 89.9 | % |
Washington, DC | | 1 | | | 880 | | | 67 | | | 1.2 | % | | 93.1 | % |
Arkansas | | 1 | | | 858 | | | 115 | | | 2.0 | % | | 68.9 | % |
New York | | 1 | | | 793 | | | 61 | | | 1.1 | % | | 78.1 | % |
Kentucky | | 1 | | | 762 | | | 121 | | | 2.1 | % | | 96.5 | % |
Ohio | | 1 | | | 598 | | | 73 | | | 1.3 | % | | 68.9 | % |
Louisiana | | 1 | | | 541 | | | 59 | | | 1.0 | % | | 89.2 | % |
South Carolina | | 1 | | | 490 | | | 63 | | | 1.1 | % | | 96.1 | % |
Massachusetts | | 1 | | | 482 | | | 58 | | | 1.0 | % | | 90.7 | % |
Oregon | | 1 | | | 442 | | | 40 | | | 0.7 | % | | 93.2 | % |
Missouri | | 1 | | | 329 | | | 41 | | | 0.7 | % | | 89.5 | % |
Total (a) | | 78 | | | 48,242 | | | 5,702 | | | 100.0 | % | | 89.9 | % |
________
| | | | | | | | |
| | Investing for the Long Run® | 32 |
W. P. Carey Inc.
Appendix
Third Quarter 2024
| | | | | | | | |
| | Investing for the Long Run® | 33 |
W. P. Carey Inc.
Appendix – Third Quarter 2024
| | | | | |
Normalized Pro Rata Cash NOI |
In thousands.
| | | | | |
| Three Months Ended Sep. 30, 2024 |
Consolidated Lease Revenues | |
Total lease revenues – as reported | $ | 334,039 | |
Income from finance leases and loans receivable – as reported | 15,712 | |
Less: Income from secured loans receivable | (556) | |
| |
Less: Consolidated Reimbursable and Non-Reimbursable Property Expenses | |
Reimbursable property expenses – as reported | 13,337 | |
Non-reimbursable property expenses – as reported | 10,993 | |
| 324,865 | |
| |
Plus: NOI from Operating Properties | |
Self-storage revenues | 22,979 | |
Self-storage expenses | (8,272) | |
| 14,707 | |
| |
Hotel revenues | 11,569 | |
Hotel expenses | (8,135) | |
| 3,434 | |
| |
Student housing and other revenues | 2,775 | |
Student housing and other expenses | (1,358) | |
| 1,417 | |
| |
| 344,423 | |
| |
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures: | |
Add: Pro rata share of NOI from equity method investments (a) | 3,514 | |
Less: Pro rata share of NOI attributable to noncontrolling interests | (184) | |
| 3,330 | |
| |
| 347,753 | |
| |
Adjustments for Pro Rata Non-Cash Items: | |
Less: Straight-line and other leasing and financing adjustments | (21,187) | |
Add: Above- and below-market rent intangible lease amortization | 6,263 | |
Add: Other non-cash items | 489 | |
| (14,435) | |
| |
Pro Rata Cash NOI (b) | 333,318 | |
| |
Adjustment to normalize for investments and dispositions (c) | 3,288 | |
| |
Normalized Pro Rata Cash NOI (b) | $ | 336,606 | |
| | | | | | | | |
| | Investing for the Long Run® | 34 |
W. P. Carey Inc.
Appendix – Third Quarter 2024
The following table presents a reconciliation from Net income attributable to W. P. Carey to Normalized pro rata cash NOI:
| | | | | |
| Three Months Ended Sep. 30, 2024 |
Net Income Attributable to W. P. Carey | |
Net income attributable to W. P. Carey – as reported | $ | 111,698 | |
Adjustments for Consolidated Operating Expenses | |
Add: Operating expenses – as reported | 194,230 | |
Less: Operating property expenses – as reported | (17,765) | |
Less: Property expenses, excluding reimbursable tenant costs – as reported | (10,993) | |
| 165,472 | |
| |
Adjustments for Other Consolidated Revenues and Expenses: | |
Add: Other income and (expenses) – as reported | 82,457 | |
Less: Reimbursable property expenses – as reported | (13,337) | |
Add: Provision for income taxes – as reported | 9,044 | |
Less: Other lease-related income – as reported | (7,701) | |
Less: Asset management fees revenue – as reported | (1,557) | |
Less: Other advisory income and reimbursements – as reported | (1,051) | |
| 67,855 | |
| |
Other Adjustments: | |
Less: Straight-line and other leasing and financing adjustments | (21,187) | |
Add: Above- and below-market rent intangible lease amortization | 6,263 | |
Add: Adjustments for pro rata ownership | 3,312 | |
Adjustment to normalize for investments and dispositions (c) | 3,288 | |
Less: Income from secured loans receivable | (556) | |
Add: Property expenses, excluding reimbursable tenant costs, non-cash | 461 | |
| (8,419) | |
| |
Normalized Pro Rata Cash NOI (b) | $ | 336,606 | |
________
(a)Includes $1.2 million from equity method investments in self-storage operating properties.
(b)Pro rata cash NOI and normalized pro rata cash NOI are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section that follows for a description of our non-GAAP measures and for details on how pro rata cash NOI and normalized pro rata cash NOI are calculated. (c)For properties acquired and capital investments and commitments completed during the three months ended September 30, 2024, the adjustment modifies our pro rata share of cash NOI for the partial period with an amount estimated to be equivalent to the additional pro rata share of cash NOI necessary to reflect ownership for the full quarter. For properties disposed of during the three months ended September 30, 2024, the adjustment eliminates our pro rata share of cash NOI for the period. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period.
| | | | | | | | |
| | Investing for the Long Run® | 35 |
W. P. Carey Inc.
Appendix – Third Quarter 2024
| | | | | |
Adjusted EBITDA – Last Five Quarters |
In thousands.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Sep. 30, 2024 | | Jun. 30, 2024 | | Mar. 31, 2024 | | Dec. 31, 2023 | | Sep. 30, 2023 |
Net income | $ | 111,652 | | | $ | 142,854 | | | $ | 159,086 | | | $ | 144,244 | | | $ | 124,999 | |
| | | | | | | | | |
Adjustments to Derive Adjusted EBITDA (a) | | | | | | | | | |
Depreciation and amortization | 115,705 | | | 137,481 | | | 118,768 | | | 129,484 | | | 144,771 | |
Other (gains) and losses (b) | 77,107 | | | (2,504) | | | (13,839) | | | 45,777 | | | (2,859) | |
Interest expense | 72,526 | | | 65,307 | | | 68,651 | | | 72,194 | | | 76,974 | |
Gain on change in control of interests (c) | (31,849) | | | — | | | — | | | — | | | — | |
Straight-line and other leasing and financing adjustments (d) | (21,187) | | | (15,310) | | | (19,553) | | | (19,071) | | | (18,662) | |
Gain on sale of real estate, net (e) | (15,534) | | | (39,363) | | | (15,445) | | | (134,026) | | | (2,401) | |
Stock-based compensation expense | 13,468 | | | 8,903 | | | 8,856 | | | 8,693 | | | 9,050 | |
Provision for income taxes | 9,044 | | | 6,219 | | | 8,674 | | | 13,714 | | | 5,090 | |
Above- and below-market rent intangible lease amortization | 6,263 | | | 5,766 | | | 4,068 | | | 6,644 | | | 7,835 | |
Other amortization and non-cash charges | 459 | | | 454 | | | 448 | | | 21 | | | 457 | |
Merger and other expenses (f) | 283 | | | 206 | | | 4,452 | | | (641) | | | 4,152 | |
Impairment charges — real estate (g) | — | | | 15,752 | | | — | | | 71,238 | | | 15,173 | |
| 226,285 | | | 182,911 | | | 165,080 | | | 194,027 | | | 239,580 | |
| | | | | | | | | |
Adjustments for Pro Rata Ownership | | | | | | | | | |
Real Estate Joint Ventures: | | | | | | | | | |
Add: Pro rata share of adjustments for equity method investments | 1,312 | | | 1,242 | | | 2,814 | | | 2,664 | | | 2,656 | |
Less: Pro rata share of adjustments for amounts attributable to noncontrolling interests | (213) | | | (234) | | | (154) | | | (267) | | | (400) | |
| 1,099 | | | 1,008 | | | 2,660 | | | 2,397 | | | 2,256 | |
| | | | | | | | | |
Adjusted EBITDA (h) | $ | 339,036 | | | $ | 326,773 | | | $ | 326,826 | | | $ | 340,668 | | | $ | 366,835 | |
________
(a)Comprised of items that we do not consider to be part of our core operating business plan or representative of our overall long-term operating performance, based on a number of factors, including the nature of the item and/or the frequency with which it occurs. We believe that these adjustments provide a more representative view of EBITDA from our core operating business and allow for more meaningful comparisons.
(b)Primarily comprised of gains and losses on extinguishment of debt, the mark-to-market fair value of equity securities, and foreign currency exchange rate movements, as well as non-cash allowance for credit losses on loans receivable and finance leases. Amounts from period to period will not be comparable due to unpredictable fluctuations in these gains and losses. Amount for the three months ended September 30, 2024 includes a mark-to-market unrealized loss for our investment in shares of Lineage of $43.6 million.
(c)Amount for the three months ended September 30, 2024 represents a gain recognized on the remaining interest in an investment acquired during the third quarter of 2024, which we had previously accounted for under the equity method.
(d)Straight-line rent adjustments relate to our net-leased properties subject to operating leases.
(e)Amount for the three months ended December 31, 2023 includes a gain on sale of real estate of $59.1 million, recognized upon the reclassification of a portfolio of properties to net investments in sales-type leases. These properties were sold in the first quarter of 2024.
(f)Amount for the three months ended March 31, 2024 is primarily comprised of the write-off of a value added tax receivable that was previously recorded in connection with an international investment. Amount for the three months ended September 30, 2023 is primarily comprised of costs incurred in connection with the Spin-Off.
(g)Amount for the three months ended December 31, 2023 includes an impairment charge of $47.3 million recognized on the 59 properties contributed to NLOP in connection with the Spin-Off.
| | | | | | | | |
| | Investing for the Long Run® | 36 |
W. P. Carey Inc.
Appendix – Third Quarter 2024
| | | | | |
Disclosures Regarding Non-GAAP and Other Metrics |
Non-GAAP Financial Disclosures
FFO and AFFO
Due to certain unique operating characteristics of real estate companies, as discussed below, NAREIT, an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT. The use of FFO is recommended by the REIT industry as a supplemental non-GAAP measure. FFO is not equivalent to, nor a substitute for, net income or loss as determined under GAAP.
We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of NAREIT, as restated in December 2018. The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from the sale of certain real estate, impairment charges on real estate or other assets incidental to the company’s main business, gains or losses on changes in control of interests in real estate and depreciation and amortization from real estate assets; and after adjustments for unconsolidated partnerships and jointly owned investments. Adjustments for unconsolidated partnerships and jointly owned investments are calculated to reflect FFO on the same basis.
We also modify the NAREIT computation of FFO to adjust GAAP net income for certain non-cash charges, such as amortization of real estate-related intangibles, deferred income tax benefits and expenses, straight-line rent and related reserves, other non-cash rent adjustments, non-cash allowance for credit losses on loans receivable and finance leases, stock-based compensation, non-cash environmental accretion expense, amortization of discounts and premiums on debt and amortization of deferred financing costs. Our assessment of our operations is focused on long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in net income but have no impact on cash flows. Additionally, we exclude non-core income and expenses, such as gains or losses from extinguishment of debt, merger and acquisition expenses, and spin-off expenses. We also exclude realized and unrealized gains/losses on foreign currency exchange rate movements (other than those realized on the settlement of foreign currency derivatives), which are not considered fundamental attributes of our business plan and do not affect our overall long-term operating performance. We refer to our modified definition of FFO as AFFO. We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs that are currently not engaged in acquisitions, mergers and restructuring, which are not part of our normal business operations. AFFO also reflects adjustments for unconsolidated partnerships and jointly owned investments. We use AFFO as one measure of our operating performance when we formulate corporate goals, evaluate the effectiveness of our strategies and determine executive compensation.
We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency exchange rate losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance. We do not use our FFO and AFFO measures as, nor should they be considered to be, alternatives to net income computed under GAAP, or as alternatives to net cash provided by operating activities computed under GAAP, or as indicators of our ability to fund our cash needs.
Same-Store Pro Rata Rental Income
Same-store pro rata rental income is a non-GAAP financial measure that is intended to reflect the performance of our net leased properties. We define this as contractual rents from our leased properties. Same-store rental income excludes reimbursable tenant costs, amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present same-store rental income on a pro rata basis to account for our share of income related to unconsolidated joint ventures and noncontrolling interests. We believe that same-store pro rata rental income is a helpful measure that both investors and management can use to evaluate the financial performance of our leased properties. Same-store pro rata rental income should not be considered as an alternative to lease revenues as an indication of our financial performance or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present same-store rental income and/or same-store pro rata rental income may not be directly comparable to the way other REITs present such metrics.
Pro Rata Cash NOI
Cash net operating income (“cash NOI”) is a non-GAAP financial measure that is intended to reflect the performance of our net leased and operating properties. We define cash NOI as cash rents from our leased and operating properties less non-reimbursable property expenses. Cash NOI excludes amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present cash NOI on a pro rata basis (“pro rata cash NOI”) to account for our share of income related to unconsolidated joint ventures and noncontrolling interests. We believe that pro rata cash NOI is a helpful measure that both investors and management can use to evaluate the financial performance of our leased and operating properties and it allows for comparison of our operating performance between periods and to other REITs. Pro rata cash NOI should not be considered as an alternative to net income as an indication of our financial performance or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present cash NOI and/or pro rata cash NOI may not be directly comparable to the way other REITs present such metrics.
| | | | | | | | |
| | Investing for the Long Run® | 37 |
W. P. Carey Inc.
Appendix – Third Quarter 2024
Normalized Pro Rata Cash NOI
Normalized pro rata cash NOI is pro rata cash NOI as defined above adjusted primarily to exclude our pro rata share of cash NOI from properties disposed of during the most recent quarter and to include a full quarter of pro rata cash NOI related to properties acquired or capital investments and commitments completed during the period, as applicable. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. We believe this measure provides a helpful representation of our net operating income from our in-place leased and operating properties.
Adjusted EBITDA
We believe that EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments because (i) it removes the impact of our capital structure from our operating results and (ii) it is helpful when comparing our operating performance to that of companies in our industry without regard to such items, which can vary substantially from company to company. Adjusted EBITDA as disclosed represents EBITDA, modified to include other adjustments to GAAP net income for certain non-cash charges, such as impairments, non-cash rent adjustments and unrealized gains and losses from our hedging activity. Additionally, we exclude gains and losses on sale of real estate, which are not considered fundamental attributes of our business plans and do not affect our overall long-term operating performance. We exclude these items from adjusted EBITDA as they are not the primary drivers in our decision-making process. Adjusted EBITDA reflects adjustments for unconsolidated partnerships and jointly owned investments. Our assessment of our operations is focused on long-term sustainability and not on such non-cash and non-core items, which may cause short-term fluctuations in net income but have no impact on cash flows. We believe that adjusted EBITDA is a useful supplemental measure to investors and analysts, although it does not represent net income that is computed in accordance with GAAP. Accordingly, adjusted EBITDA should not be considered as an alternative to net income or as an indicator of our financial performance. EBITDA and adjusted EBITDA as calculated by us may not be comparable to similarly titled measures of other companies.
Cash Interest Expense
Cash interest expense is a non-GAAP financial measure equal to interest expense calculated in accordance with GAAP, plus capitalized interest and other non-cash amortization expense, less amortization of deferred financing costs and debt premiums/discounts, adjusted for pro rata ownership. See the definition of cash interest expense coverage ratio below for a reconciliation of cash interest expense to its most directly compared GAAP measure, interest expense.
Cash Interest Expense Coverage Ratio
Cash interest expense coverage ratio is a non-GAAP financial measure representing the ratio of Adjusted EBITDA to cash interest expense on a trailing 12 months basis. We believe this ratio is useful to investors as a supplemental measure of our ability to satisfy fixed interest expense obligations. Cash interest expense for the trailing 12 months as of September 30, 2024 is equal to $263.0 million, comprised of interest expense calculated in accordance with GAAP ($278.7 million), plus capitalized interest ($0.9 million) and other non-cash amortization expense ($0.1 million), less amortization of deferred financing costs and debt premiums/discounts ($18.9 million), adjusted for pro rata ownership ($2.4 million).
Other Metrics
Pro Rata Metrics
This supplemental package contains certain metrics prepared on a pro rata basis. We refer to these metrics as pro rata metrics. We have certain investments in which our economic ownership is less than 100%. On a full consolidation basis, we report 100% of the assets, liabilities, revenues and expenses of those investments that are deemed to be under our control or for which we are deemed to be the primary beneficiary, even if our ownership is less than 100%. Also, for all other jointly owned investments, which we do not control, we report our net investment and our net income or loss from that investment. On a pro rata basis, we generally present our proportionate share, based on our economic ownership of these jointly owned investments, of the assets, liabilities, revenues and expenses of those investments. Multiplying each of our jointly owned investments’ financial statement line items by our percentage ownership and adding or subtracting those amounts from our totals, as applicable, may not accurately depict the legal and economic implications of holding an ownership interest of less than 100% in our jointly owned investments.
ABR
ABR represents contractual minimum annualized base rent for our net-leased properties and reflects exchange rates as of September 30, 2024. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. ABR is not applicable to operating properties and is presented on a pro rata basis.
| | | | | | | | |
| | Investing for the Long Run® | 38 |
50+ Years of Investing for the Long Run® 3Q24 W. P. Carey Inc. Investor Presentation Exhibit 99.3
Table of Contents Unless otherwise noted, all data in this presentation is as of September 30, 2024. Amounts may not sum to totals due to rounding. Overview Real Estate Portfolio Balance Sheet ESG 3 7 19 23
3 Overview
4 Size One of the largest owners of net lease real estate and among the top 25 REITs in the MSCI US REIT Index Diversification Highly diversified portfolio by tenant, industry, property type and geography Track Record Successful track record of investing and operating through multiple economic cycles since 1973 led by an experienced management team Proactive Asset Management U.S. and Europe-based asset management teams Balance Sheet Investment grade balance sheet with access to multiple forms of capital Real Estate Earnings Stable cash flows derived from long-term leases that contain strong contractual rent bumps W. P. Carey (NYSE: WPC) is a REIT that specializes in investing in single-tenant net lease commercial real estate, primarily in the U.S. and Northern and Western Europe Company Highlights Orgill | Warehouse | Inwood, WV Fedrigoni | Industrial | Caponago, Italy
5 • Generate attractive risk-adjusted returns by investing in net lease commercial real estate, primarily in the U.S. and Northern and Western Europe • Protect downside by combining credit and real estate underwriting with sophisticated structuring and direct origination • Acquire “mission-critical” assets essential to a tenant’s operations • Create upside through rent escalations, credit improvements and real estate appreciation • Capitalize on existing tenant relationships through accretive expansions, renovations and follow-on deals • Hallmarks of our approach: • Diversification by tenant, industry, property type and geography • Disciplined • Opportunistic • Proactive asset management • Conservative capital structure Investment Strategy Transactions Evaluated on Four Key Factors Creditworthiness of Tenant • Industry drivers and trends • Competitor analysis • Company history • Financial wherewithal Criticality of Asset • Key distribution facility or profitable manufacturing plant • Critical R&D or data-center • Top performing retail stores Fundamental Value of the Underlying Real Estate • Local market analysis • Property condition • 3rd party valuation / replacement cost • Downside analysis / cost to re-lease Transaction Structure and Pricing • Lease terms – rent growth and maturity • Financial covenants • Security deposits / letters of credit
6 • Asset management offices in New York and Amsterdam • W. P. Carey has proven experience repositioning assets through re-leasing, restructuring and strategic disposition • Generates value creation opportunities within our existing portfolio • Five-point internal rating scale used to assess and monitor tenant credit and the quality, location and criticality of each asset Domestic and international asset management capabilities to address lease expirations, changing tenant credit profiles and asset repositioning or dispositions Proactive Asset Management Asset Management Risk AnalysisAsset Management Expertise Bankruptcy Watch List Implied IG Investment Grade StableTenant Credit Obsolete Residual Risk Stable Class B Class AAsset Quality Not Critical Non- Renewal Possible Renewal Critical- Renewal Likely Highly CriticalAsset Criticality Asset Location No Tenant Demand Limited Tenant Demand / Challenging Location Alternative Tenant Demand Good Location / Active Market Prime Location / High Tenant Demand Operational • Lease compliance • Insurance • Property inspections • Non-triple net lease administration • Real estate tax • Projections and portfolio valuation • Carbon emissions tracking and reporting Transaction • Leasing • Dispositions • Lease modifications • Credit and real estate risk analysis • Building expansions and redevelopment • Tenant distress and restructuring • Green Building Certifications (LEED, BREEAM) • Sustainability Solutions (solar, LED lighting, HVAC upgrades) Risk Management Scale
7 Real Estate Portfolio
8 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. Other includes leases attributable to percentage rent (i.e., participation in the gross revenues of the tenant above a stated level), as well as leases with no escalations. Includes $35.6 million (2.7%) of ABR from a tenant (Extra Space Storage, Inc.), which has both a percentage rent component and annual fixed rent increases in its lease. 3. Metrics shown for operating self-storage portfolio only; excludes net-lease self-storage assets which are captured in net-lease portfolio metrics. Large Diversified Portfolio (1) Ne t-L ea se P or tfo lio Number of Properties 1,430 Number of Tenants 346 Square Footage 171.8 million ABR $1.33 billion North America / Europe / Other (% of ABR) 64% / 36% / 1% Contractual Rent Escalation: CPI-linked / Fixed / Other (2) 53% / 43% / 4% WALT 12.2 years Occupancy 98.8% Investment Grade Tenants (% of ABR) 24.6% Top 10 Tenant Concentration (% of ABR) 20.2% Se lf- St or ag e (3 ) Number of Properties 78 Number of Units 48,242 Average Occupancy 89.9%
9 One of the lowest Top 10 and 20 concentrations among the net lease peer group Top 25 Net Lease Tenants (1) Tenant Description Number of Properties ABR ($ millions) WALT (years) % of Total Net lease self-storage properties in the U.S. leased to publicly traded self-storage REIT 39 36 24.9 2.7% Pharmaceutical R&D and manufacturing properties in the Greater Toronto Area leased to generic drug manufacturer (2) 11 32 18.5 2.4% Business-to-business retail stores in Italy leased to cash and carry wholesaler 19 29 4.1 2.2% Retail properties in Germany leased to German DIY retailer (3) 35 26 19.4 2.0% Grocery stores and one warehouse in Croatia leased to European food retailer 19 26 9.6 1.9% Retail properties in Poland leased to German DIY retailer 26 26 6.6 1.9% Automotive parts manufacturing properties in the U.S., Canada and Mexico leased to OEM supplier (2)(4) 23 25 18.6 1.9% Industrial and warehouse facilities in Germany, Italy and Spain leased to global manufacturer of premium packaging and labels 16 24 19.2 1.8% K-12 private schools in Orlando, Miami and Houston leased to international day and boarding school operator 3 23 19.0 1.7% Grocery stores and warehouses in Spain leased to Spanish food retailer 63 22 11.5 1.7% Top 10 Total 254 $269 15.4 yrs 20.2% Industrial facilities in the U.S. and Canada leased to concrete and building products manufacturer (2) 27 20 18.7 1.5% Distribution facilities in the U.S. leased to automotive aftermarket parts provider 29 20 8.3 1.5% Manufacturing facilities in the U.S. leased to international producer and supplier of packaging solutions 8 20 14.0 1.5% Dealerships in the United Kingdom leased to automotive retailer 51 19 13.2 1.4%
10 Tenant Description Number of Properties ABR ($ millions) WALT (years) % of Total Distribution facilities and manufacturing facility in the U.S. leased to global hardware wholesaler (5) 9 19 13.8 1.4% Distribution facilities and retail properties in Lithuania, Estonia and Latvia leased to European DIY retailer 20 19 7.4 1.4% Production, packaging and distribution facilities in the U.S. leased to North American contract food manufacturer 18 17 17.8 1.3% Logistics and cold storage warehouse facilities in the Netherlands leased to European supermarket chain 5 16 4.4 1.2% Distribution facilities in Demark leased to Danish freight company 15 14 12.4 1.0% Retail properties in the Netherlands leased to European DIY retailer 36 14 8.8 1.0% Top 20 Total 472 $446 14.1 yrs 33.4% Retail properties and single distribution facility in the U.S. leased to sporting good retailer 9 13 6.2 1.0% Distribution facility in Kentucky leased to global provider of consumer products and adhesives 1 12 17.6 0.9% Cold storage warehouse facilities in the Los Angeles and San Francisco areas leased to publicly traded cold storage REIT 4 12 6.2 0.9% Logistics facilities in the Czech Republic, Poland and Slovakia leased to French third-party logistics provider 4 12 1.1 0.8% Distribution facilities in the U.S. leased to global hardware distributor 4 11 17.7 0.8% Top 25 Total 494 $505 13.6 yrs 37.8% Top 25 Net Lease Tenants (continued) (1) 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. ABR from these properties is denominated in U.S. dollars. 3. During the first quarter of 2024, we entered into a lease restructuring with Hellweg, which included (i) abated rent from January 1, 2024 to March 31, 2024, (ii) a €4.0 million reduction in annual base rent and (iii) a seven-year lease extension, with a new lease maturity of February 2044. 4. Of the 23 properties leased to the tenant, nine are located in Canada, eight are located in the United States and six are located in Mexico. 5. In October 2024, this tenant announced that it had initiated voluntary Chapter 11 bankruptcy proceedings and had entered an agreement to sell substantially all of its business operations. This tenant remains current on rent, having paid substantially all rent owed through the end of the year.
11 35% 28% 22% 15% 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. Includes automotive dealerships. 3. Includes education facility, self-storage (net lease), specialty, laboratory, hotel (net lease), office, research and development, and land. 4. Includes tenants in the following industries: high tech industries; metals; wholesale; telecommunications; aerospace and defense; insurance; sovereign and public finance; environmental industries; media: advertising, printing, and publishing; oil and gas; consumer transportation; forest products and paper; banking; and electricity. Property and Industry Diversification (1) Tenant Industry Diversification (% of ABR) Property Type Diversification (% of ABR) 64% Industrial / Warehouse Industrial 35% Warehouse 28% Retail (2) 22% Other (3) 15% 23% 9% 8% 7% 7% 5% 4% 4% 4% 4% 4% 3% 3% 3% 2% 10% Retail Stores (2) 23% Consumer Services 9% Beverage and Food 8% Automotive 7% Grocery 7% Healthcare and Pharmaceuticals 5% Containers, Packaging and Glass 4% Capital Equipment 4% Cargo Transportation 4% Hotel and Leisure 4% Durable Consumer Goods 4% Construction and Building 3% Chemicals, Plastics and Rubber 3% Non-Durable Consumer Goods 3% Business Services 2% Other (4) 10%
12 North America, 64% $850MM United States, 59% $781MM Canada (2), 4% $55MM Mexico (3), 1% $14MM Europe, 36% $476MM Other (4), 1% $8MM 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. $49MM (90%) of ABR from Canada-based properties denominated in USD with the balance in CAD. 3. All ABR from Mexico-based properties denominated in USD. 4. Includes Mauritius (0.4%) and Japan (0.2%). W. P. Carey has been investing internationally for over 25 years, primarily in Northern and Western Europe Geographic Diversification (1) Through our financing and hedging strategies, we’ve significantly mitigated currency risk through a combination of over-weighting our debt in foreign currencies and utilizing contractual cash flow hedges.
13 Uncapped CPI 33% Fixed 43% Capped CPI 20% Other (2) 3% CPI-linked 53% None <1% 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. Represents leases attributable to percentage rent (i.e., participation in the gross revenues of the tenant above a stated level). Includes $35.6 million (2.7%) of ABR from a tenant (Extra Space Storage, Inc.), which has both a percentage rent component and annual fixed rent increases in its lease. Over 99% of ABR comes from leases with contractual rent increases, including 53% linked to CPI Internal Growth from Contractual Rent Increases (1)
14 1.8% 2.7% 3.0% 3.4% 3.4% 4.3% 4.3% 4.2% 4.1% 3.1% 2.9% 2.8% 0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% 4.0% 4.5% 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 1. Contractual same store portfolio includes leases that were continuously in place during the period from September 30, 2023 to September 30, 2024. Excludes leases for properties that were acquired, sold or vacated, or were subject to lease renewals, extensions or modifications at any time that affected ABR during that period. For purposes of comparability, ABR is presented on a constant currency basis using exchange rates as of September 30, 2024. Contractual same store growth of 2.8% (1) Same Store ABR Growth
15 0.3% 2.7% 4.7% 4.8% 4.1% 5.9% 2.7% 5.2% 2.8% 5.9% 6.4% 54.5% 0% 10% 20% 30% 40% 50% 60% 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Thereafter 1. Portfolio information reflects pro rata ownership of real estate assets (excluding operating properties) as of September 30, 2024. 2. Assumes tenants do not exercise any renewal or purchase options. Weighted-average lease term of 12.2 years Lease Expirations and Average Lease Term (1) Lease Expirations (% ABR) (2)
16 Historical Occupancy (1) 1. Net lease properties only. Historical data through 2021 includes properties owned by W. P. Carey or non-traded REIT funds managed (and subsequently acquired) by W. P. Carey. 2. Represents occupancy for each completed year at December 31. Otherwise, occupancy shown is for the most recent quarter. Stable occupancy maintained during the aftermath of the global financial crisis and throughout the COVID-19 pandemic 96.6% 97.3% 98.4% 98.8% 99.0% 99.2% 99.3% 99.8% 98.3% 98.9% 98.5% 98.5% 98.8% 98.1% 98.8% 0% 20% 40% 60% 80% 100% 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 3Q24 Occupancy (% Square Feet) (2)
17 Recent investment activity has been focused primarily on mission critical industrial and warehouse properties and essential retail Recent Acquisitions Purchase Price: $86 million Transaction Type: Sale-leaseback Facility Type: Industrial / Warehouse Location: Various, Italy (4) / Laval, Canada (1) Gross Square Footage: 1,081,900 Lease Term: 25-year lease* Rent Escalation: Italian CPI / Fixed (Canada) Metra March 2024 (5 properties) Purchase Price: $191 million Transaction Type: Acquisition Facility Type: Industrial / Warehouse Location: Various, U.S. (16) / Canada (3) Gross Square Footage: 3,115,446 Lease Term: 13-year weighted average Rent Escalation: U.S. CPI / Fixed Angelo Gordon Portfolio May – August 2024 (19 properties) Zabka July / September 2024 (123 properties) Purchase Price: $32 million Transaction Type: Sale-leaseback Facility Type: Retail Location: Various, Poland Gross Square Footage: 146,930 Lease Term: 20-year lease Rent Escalation: Eurozone CPI Recent Acquisitions – Case Studies * As part of the transaction, WPC’s existing Canadian lease with Metra was reset to a term of 25 years. Portfolio Acquisition
18 Capital investments have become a more meaningful part of our investment activity and allow us to pursue follow-on opportunities with existing tenants Recent Capital Investments Investment: $14 million expansion Facility Type: Industrial Location: Salisbury, NC Additional Gross Square Footage: 125,549 Lease Term: 15-year lease* Rent Escalation: Fixed Hexagon Composites Completed March 2024 Investment: $2 million renovation Facility Type: Warehouse Location: Fredericia, Denmark Additional Gross Square Footage: N/A Lease Term: 17-year lease* Rent Escalation: Danish CPI Danske Completed April 2024 Investment: $14 million redevelopment Facility Type: Industrial Location: Irvine, CA Additional Gross Square Footage: 94,195 Lease Term: 10-year lease Rent Escalation: Fixed Terran Orbital Completed June 2024 Capital Investments – Case Studies * As part of the transaction, WPC’s existing lease on the entire facility was reset to a term of 15 years. * As part of the transaction, WPC’s existing lease on the entire facility was extended by 5 years.
19 Balance Sheet
20 Capitalization ($MM) (1) 9/30/24 Total Equity (2) $13,634 Pro Rata Net Debt Senior Unsecured Notes USD 2,800 Senior Unsecured Notes EUR 3,387 Mortgage Debt, pro rata USD 337 Mortgage Debt, pro rata (EUR $139 / Other $68) 208 Unsecured Revolving Credit Facility USD 0 Unsecured Revolving Credit Facility (EUR $213 / Other $17) 230 Unsecured Term Loans (EUR $801 / GBP $362) 1,162 Total Pro Rata Debt $8,124 Less: Cash and Cash Equivalents (818) Less: Cash Held at Qualified Intermediaries (27) Total Pro Rata Net Debt $7,278 Enterprise Value $20,912 Total Capitalization $21,758 Leverage Metrics Pro Rata Net Debt / Adjusted EBITDA (3)(4) 5.4x Pro Rata Net Debt / Enterprise Value (2)(3) 34.8% Total Consolidated Debt / Gross Assets (5) 41.1% Weighted Average Interest Rate (three months ended Sep 30, 2024) (pro rata) 3.4% Weighted Average Debt Maturity (pro rata) 4.5 years Capitalization (%) • Size: Large, well-capitalized balance sheet with $20.9B in total enterprise value • Credit Rating: Investment grade rated Baa1 by Moody’s and BBB+ by S&P • Liquidity: Ample liquidity of $2.6B at quarter end including $845MM cash on hand and 1031 proceeds • Leverage: Maintain conservative leverage, targeting mid-to-high 5s Net Debt to EBITDA • Capital Markets: Demonstrated strong access to capital markets – Eurobond Issuance: €650MM of 4.25% Senior Unsecured Notes due 2032 issued May 2024 – U.S. Bond Issuance: $400MM of 5.375% Senior Unsecured Notes due 2034 issued June 2024 – Credit Facility: Recast $2.6B credit facility in December 2023, consisting of a $2.0B revolver due 2029, £270MM term loan due 2028 and €215MM term loan due 2028 – Term Loan: €500MM term loan swapped to 4.34% in April 2023, due 2026 – ATM: Issued an aggregate $852MM of net ATM equity in 2022 / 2023 Balance Sheet Highlights 63% 28% 6% 3% Equity (2) Senior Unsecured Notes Unsecured Revolving Credit Facility / Term Loans Mortgage Debt (pro rata) Balance Sheet Overview 1. Amounts may not sum to totals due to rounding. 2. Based on a closing stock price of $62.30 on September 30, 2024 and 218,847,015 common shares outstanding as of September 30, 2024. 3. Pro rata net debt to enterprise value and pro rata net debt to Adjusted EBITDA are based on pro rata debt less consolidated cash and cash equivalents and cash held at qualified intermediaries. 4. Adjusted EBITDA represents 3Q24 annualized Adjusted EBITDA, as reported in the Form 8-K filed with the SEC on October 29, 2024. 5. Gross assets represent consolidated total assets before accumulated depreciation on real estate. Gross assets are net of accumulated amortization on in-place lease and above-market rent intangible assets.
21 % of Total (4) 0.1% 8.6% 20.1% 7.3% 15.3% 9.0% 7.2% 6.2% 16.0% 5.3% 4.9% Interest Rate (4) 4.5% 4.2% 3.7% 2.2% 3.4% 3.8% 1.0% 2.4% 3.7% 2.3% 5.4% $M M 1. Reflects amount due at maturity, excluding unamortized discount and unamortized deferred financing costs. 2. Reflects pro rata balloon payments due at maturity. W. P. Carey has one fully amortizing mortgage due in 2031 ($2MM). 3. Includes amounts drawn under the credit facility as of September 30, 2024. 4. Reflects the weighted average percentage of debt outstanding and the weighted average interest rate for each year based on the total outstanding balance as of September 30, 2024. 4 241 153 29 73 11 2 560 560 560 168 588 952 450 350 325 500 350 425 400 560 603 230 0 200 400 600 800 1,000 1,200 1,400 1,600 1,800 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 Mortgage Debt Unsecured Bonds (EUR) Unsecured Bonds (USD) Unsecured Term Loans Unsecured Revolving Credit Facility (2) (3) Debt Maturity Schedule Principal at Maturity (1)
22 Metric Covenant September 30, 2024 Total Leverage Total Debt / Total Assets ≤ 60% 41.1% Secured Debt Leverage Secured Debt / Total Assets ≤ 40% 2.3% Fixed Charge Coverage Consolidated EBITDA / Annual Debt Service Charge ≥ 1.5x 4.7x Maintenance of Unencumbered Asset Value Unencumbered Assets / Total Unsecured Debt ≥ 150% 235.1% 1. This is a summary of the key financial covenants for our Senior Unsecured Notes, along with estimated calculations of our compliance with those covenants at the end of the period presented. These ratios are not measures of our liquidity or performance and serve only to demonstrate our ability to incur additional debt, as permitted by the covenants governing the Senior Unsecured Notes. 2. As of September 30, 2024, our Senior Unsecured Notes consisted of the following note issuances: (i) $450 million 4.00% senior unsecured notes due 2025, (ii) $350 million 4.25% senior unsecured notes due 2026, (iii) €500 million 2.25% senior unsecured notes due 2026, (iv) €500 million 2.125% senior unsecured notes due 2027, (v) €500 million 1.35% senior unsecured notes due 2028, (vi) $325 million 3.85% senior unsecured notes due 2029, (vii) €525 million 0.95% senior unsecured notes due 2030, (viii) $500 million 2.40% senior unsecured notes due 2031, (ix) $350 million 2.45% senior unsecured notes due 2032, (x) €650 million 4.250% senior unsecured notes due 2032, (xi) $425 million 2.25% senior unsecured notes due 2033 and (xii) $400 million 5.375% senior unsecured notes due 2034. Excludes the €150MM 3.41% senior unsecured notes due 2029 and €200MM 3.70% senior unsecured notes due 2032 issued in the September 2022 private placement offering. Investment grade balance sheet rated Baa1 (stable) by Moody’s and BBB+ (stable) by S&P Senior Unsecured Notes (2) Unsecured Bond Covenants (1)
23 ESG
24 We continue to demonstrate our ongoing commitment to sustainability initiatives, corporate social responsibility and governance as described in our sixth annual ESG Report ESG Governance Social Environmental Selected as one of Fortune’s 2024 Best Workplaces in Real Estate , Best Workplaces for Women and Best Workplaces in New York Earned 2024 Great Place to Work Certification in the U.S. and Europe Supported breast cancer research and awareness with our 9th annual GoPink initiative, raising over $17,000 for cancer charities in the U.S., U.K. and Amsterdam, including matches from the W. P. Carey Foundation Continued our commitment to managing risk, providing transparent disclosure and being accountable to our stakeholders Maintained the highest QualityScore rating of “1” from Institutional Shareholder Services (ISS) in Governance Recent highlights include: Engaged with tenants to identify property-level sustainability opportunities within our portfolio, including renewable energy opportunities through CareySolar®, which we believe can reduce carbon footprints, support tenants' sustainability goals and also represent attractive investments Established scope 1 and 2 emissions targets and amended our credit facility to include sustainability-linked pricing Our Portfolio includes: 6.8M sq. ft. of green-certified buildings¹ 7 LEED-certified buildings 15 BREEAM-certified buildings 28% of portfolio (by sq. ft.) under a green lease Portfolio data as of September 30, 2024 1. For a building to be considered “green-certified” under our investment criteria, it must at a minimum be certified by LEED, BREEAM or a similarly recognized organization or certification process. LEED —an acronym for Leadership in Energy and Environmental Design —and its related logo are trademarks owned by the U.S. Green Building Council and are used with permission. Learn more at www.usgbc.org/LEED. BREEAM is a registered trademark of BRE (the Building Research Establishment Ltd. Community Trade Mark E5778551). The BREEAM marks, logos and symbols are the Copyright of BRE and are reproduced by permission.
25 Certain of the matters discussed in this communication constitute forward-looking statements within the meaning of the Securities Act of 1933 (as amended, the “Securities Act”) and the Securities Exchange Act of 1934 (as amended, the “Exchange Act”), both as amended by the Private Securities Litigation Reform Act of 1995. The forward-looking statements include, among other things, statements regarding the intent, belief or expectations of the Company and can be identified by the use of words such as “may,” “will,” “should,” “would,” “will be,” “will continue,” “will likely result,” “believe,” “project,” “expect,” “anticipate,” “intend,” “estimate” “opportunities,” “possibility,” “strategy,” “maintain” or the negative version of these words and other comparable terms. These forward- looking statements include, but are not limited to, statements that are not historical facts. These statements are based on the current expectations of our management, and it is important to note that our actual results could be materially different from those projected in such forward- looking statements. There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. Other unknown or unpredictable risks or uncertainties, like the risks related to fluctuating interest rates, the impact of inflation on our tenants and us, the effects of pandemics and global outbreaks of contagious diseases and domestic or geopolitical crises, such as terrorism, military conflict, war or the perception that hostilities may be imminent, political instability or civil unrest, or other conflict, and those additional risk factors discussed in reports that we have filed with the SEC, could also have material adverse effects on our future results, performance or achievements. Discussions of some of these other important factors and assumptions are contained in W. P. Carey’s filings with the SEC and are available at the SEC’s website at http://www.sec.gov, including Part I, Item 1A. Risk Factors in W. P. Carey’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Investors are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this communication, unless noted otherwise. Except as required under the federal securities laws and the rules and regulations of the SEC, W. P. Carey does not undertake any obligation to release publicly any revisions to the forward-looking statements to reflect events or circumstances after the date of this communication or to reflect the occurrence of unanticipated events. All data presented herein is as of September 30, 2024 unless otherwise noted. Amounts may not sum to totals due to rounding. Past performance does not guarantee future results. Cautionary Statement Concerning Forward-Looking Statements
26 EBITDA and Adjusted EBITDA We believe that EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of our business segments because (i) it removes the impact of our capital structure from our operating results and (ii) it is helpful when comparing our operating performance to that of companies in our industry without regard to such items, which can vary substantially from company to company. Adjusted EBITDA as disclosed represents EBITDA, modified to include other adjustments to GAAP net income for certain non-cash charges, such as impairments, non-cash rent adjustments and unrealized gains and losses from our hedging activity. Additionally, we exclude gains and losses on sale of real estate, which are not considered fundamental attributes of our business plans and do not affect our overall long-term operating performance. We exclude these items from adjusted EBITDA as they are not the primary drivers in our decision-making process. Adjusted EBITDA reflects adjustments for unconsolidated partnerships and jointly owned investments. Our assessment of our operations is focused on long-term sustainability and not on such non- cash and noncore items, which may cause short-term fluctuations in net income but have no impact on cash flows. We believe that adjusted EBITDA is a useful supplemental measure to investors and analysts, although it does not represent net income that is computed in accordance with GAAP. Accordingly, adjusted EBITDA should not be considered as an alternative to net income or as an indicator of our financial performance. EBITDA and adjusted EBITDA as calculated by us may not be comparable to similarly titled measures of other companies. Other Metrics Pro Rata Metrics This presentation contains certain metrics prepared on a pro rata basis. We refer to these metrics as pro rata metrics. We have certain investments in which our economic ownership is less than 100%. On a full consolidation basis, we report 100% of the assets, liabilities, revenues and expenses of those investments that are deemed to be under our control or for which we are deemed to be the primary beneficiary, even if our ownership is less than 100%. Also, for all other jointly owned investments, which we do not control, we report our net investment and our net income or loss from that investment. On a pro rata basis, we generally present our proportionate share, based on our economic ownership of these jointly owned investments, of the assets, liabilities, revenues and expenses of those investments. Multiplying each of our jointly owned investments’ financial statement line items by our percentage ownership and adding or subtracting those amounts from our totals, as applicable, may not accurately depict the legal and economic implications of holding an ownership interest of less than 100% in our jointly owned investments. ABR ABR represents contractual minimum annualized base rent for our net-leased properties and reflects exchange rates as of September 30, 2024. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. ABR is not applicable to operating properties and is presented on a pro rata basis. Disclosures The following non-GAAP financial measures are used in this presentation
v3.24.3
Cover Page Document
|
Oct. 29, 2024 |
Cover [Abstract] |
|
Document Type |
8-K
|
Document Period End Date |
Oct. 29, 2024
|
Entity Registrant Name |
W. P. Carey Inc.
|
Entity Incorporation, State or Country Code |
MD
|
Entity File Number |
001-13779
|
Entity Tax Identification Number |
45-4549771
|
Entity Address, Street Address |
One Manhattan West, 395 9th Avenue, 58th Floor
|
Entity Address, City |
New York,
|
Entity Address, State |
NY
|
Entity Address, Postal Zip Code |
10001
|
City Area Code |
212
|
Local Phone Number |
492-1100
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Title of each class |
Common Stock, $0.001 Par Value
|
Trading Symbol(s) |
WPC
|
Name of each exchange on which registered |
NYSE
|
Entity Emerging Growth Company |
false
|
Entity Central Index Key |
0001025378
|
Amendment Flag |
false
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|