WPC 2014 Q1 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q |
| |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2014
or
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from__________ to __________
Commission File Number: 001-13779
W. P. CAREY INC.
(Exact name of registrant as specified in its charter)
|
| |
Maryland | 45-4549771 |
(State of incorporation) | (I.R.S. Employer Identification No.) |
| |
50 Rockefeller Plaza | |
New York, New York | 10020 |
(Address of principal executive offices) | (Zip Code) |
Investor Relations (212) 492-8920
(212) 492-1100
(Registrant’s telephone numbers, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o |
| | (Do not check if a smaller reporting company) | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
Registrant has 99,348,860 shares of common stock, $0.001 par value, outstanding at April 30, 2014.
INDEX
|
| | |
PART I − FINANCIAL INFORMATION | |
Item 1. Financial Statements (Unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
| |
| |
PART II − OTHER INFORMATION | |
| |
| |
Forward-Looking Statements
This Quarterly Report on Form 10-Q, or the Report, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, or MD&A, in Item 2 of Part I of this Report, contains forward-looking statements within the meaning of the federal securities laws. These forward-looking statements generally are identified by the words “believe,” “project,” “expect,” “anticipate,” “estimate,” “intend,” “strategy,” “plan,” “may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. It is important to note that our actual results could be materially different from those projected in such forward-looking statements. You should exercise caution in relying on forward-looking statements as they involve known and unknown risks, uncertainties and other factors that may materially affect our future results, performance, achievements or transactions. Information on factors which could impact actual results and cause them to differ from what is anticipated in the forward-looking statements contained herein is included in this Report as well as in our other filings with the Securities and Exchange Commission, or the SEC, including but not limited to those described in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2013 as filed with the SEC on March 4, 2014, or the 2013 Annual Report. Except as required by federal securities laws and the rules and regulations of the SEC, we do not undertake to revise or update any forward-looking statements.
All references to “Notes” throughout the document refer to the footnotes to the consolidated financial statements of the registrant in Part I, Item 1, Financial Statements (Unaudited).
W. P. Carey 3/31/2014 10-Q – 1
PART I
Item 1. Financial Statements.
W. P. CAREY INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands, except share and per share amounts)
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Assets | |
| | |
|
Investments in real estate: | |
| | |
|
Real estate, at cost (inclusive of $243,429 and $78,782, respectively, attributable to variable interest entities, or VIEs) | $ | 4,487,928 |
| | $ | 2,516,325 |
|
Operating real estate, at cost (inclusive of $38,714 and 0, respectively, attributable to VIEs) | 84,494 |
| | 6,024 |
|
Accumulated depreciation (inclusive of $19,727 and $18,238, respectively, attributable to VIEs) | (193,370 | ) | | (168,958 | ) |
Net investments in properties | 4,379,052 |
| | 2,353,391 |
|
Net investments in direct financing leases (inclusive of $65,560 and $18,089, respectively, attributable to VIEs) | 898,335 |
| | 363,420 |
|
Assets held for sale | 95,209 |
| | 86,823 |
|
Equity investments in real estate and the Managed REITs | 186,965 |
| | 530,020 |
|
Net investments in real estate | 5,559,561 |
| | 3,333,654 |
|
Cash and cash equivalents (inclusive of $2,003 and $37, respectively, attributable to VIEs) | 198,947 |
| | 117,519 |
|
Due from affiliates | 32,497 |
| | 32,034 |
|
Goodwill | 700,024 |
| | 350,208 |
|
In-place lease intangible assets, net (inclusive of $36,012 and $3,385, respectively, attributable to VIEs) | 997,520 |
| | 467,127 |
|
Above-market rent intangible assets, net (inclusive of $15,224 and $2,544, respectively, attributable to VIEs) | 595,430 |
| | 241,975 |
|
Other assets, net (inclusive of $21,568 and $4,246, respectively, attributable to VIEs) | 255,489 |
| | 136,433 |
|
Total assets | $ | 8,339,468 |
| | $ | 4,678,950 |
|
Liabilities and Equity | |
| | |
|
Liabilities: | |
| | |
|
Non-recourse debt (inclusive of $152,223 and $29,042, respectively, attributable to VIEs) | $ | 2,961,999 |
| | $ | 1,492,410 |
|
Senior credit facility and unsecured term loan | 366,278 |
| | 575,000 |
|
Senior unsecured notes | 498,210 |
| | — |
|
Below-market rent and other intangible liabilities, net (inclusive of $11,665 and $3,481, respectively, attributable to VIEs) | 182,741 |
| | 128,202 |
|
Accounts payable, accrued expenses and other liabilities (inclusive of $8,234 and $2,988, respectively, attributable to VIEs) | 291,038 |
| | 166,385 |
|
Deferred income taxes (inclusive of $854 and 0, respectively, attributable to VIEs) | 89,250 |
| | 39,040 |
|
Distributions payable | 90,079 |
| | 67,746 |
|
Total liabilities | 4,479,595 |
| | 2,468,783 |
|
Redeemable noncontrolling interest | 7,303 |
| | 7,436 |
|
Commitments and contingencies (Note 13) |
|
| |
|
|
Equity: | |
| | |
|
W. P. Carey stockholders’ equity: | |
| | |
|
Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued | — |
| | — |
|
Common stock, $0.001 par value, 450,000,000 shares authorized; 100,392,711 and 69,299,949 shares issued, respectively; and 99,348,295 and 68,266,570 shares outstanding, respectively | 100 |
| | 69 |
|
Additional paid-in capital | 4,016,019 |
| | 2,256,503 |
|
Distributions in excess of accumulated earnings | (302,799 | ) | | (318,577 | ) |
Deferred compensation obligation | 29,342 |
| | 11,354 |
|
Accumulated other comprehensive income | 17,443 |
| | 15,336 |
|
Less: treasury stock at cost, 1,044,416 and 1,033,379 shares, respectively | (60,948 | ) | | (60,270 | ) |
Total W. P. Carey stockholders’ equity | 3,699,157 |
| | 1,904,415 |
|
Noncontrolling interests | 153,413 |
| | 298,316 |
|
Total equity | 3,852,570 |
| | 2,202,731 |
|
Total liabilities and equity | $ | 8,339,468 |
| | $ | 4,678,950 |
|
See Notes to Consolidated Financial Statements.
W. P. Carey 3/31/2014 10-Q – 2
W. P. CAREY INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except share and per share amounts)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Revenues | | | |
Real estate revenues: | | | |
Lease revenues | $ | 123,213 |
| | $ | 72,460 |
|
Reimbursable tenant costs | 6,030 |
| | 3,117 |
|
Operating property revenues | 4,993 |
| | 227 |
|
Other | 1,000 |
| | 679 |
|
| 135,236 |
| | 76,483 |
|
Revenues from affiliates: | | | |
Reimbursable costs | 39,732 |
| | 11,968 |
|
Structuring revenue | 17,750 |
| | 6,342 |
|
Asset management revenue | 9,777 |
| | 10,015 |
|
Dealer manager fees | 6,676 |
| | 1,223 |
|
| 73,935 |
| | 29,548 |
|
| 209,171 |
| | 106,031 |
|
Operating Expenses | |
| | |
|
Depreciation and amortization | 52,782 |
| | 29,376 |
|
Reimbursable tenant and affiliate costs | 45,762 |
| | 15,085 |
|
Merger and acquisition expenses | 29,613 |
| | 121 |
|
General and administrative | 28,111 |
| | 19,698 |
|
Property expenses, excluding reimbursable tenant costs | 8,429 |
| | 1,765 |
|
Stock-based compensation expenses | 7,045 |
| | 9,149 |
|
| 171,742 |
| | 75,194 |
|
Other Income and Expenses | | | |
Gain on change in control of interests | 103,574 |
| | — |
|
Net income from equity investments in real estate and the Managed REITs | 14,262 |
| | 10,656 |
|
Interest expense | (39,075 | ) | | (25,584 | ) |
Other income and (expenses) | (5,372 | ) | | 1,399 |
|
| 73,389 |
| | (13,529 | ) |
Income from continuing operations before income taxes | 110,818 |
| | 17,308 |
|
(Provision for) benefit from income taxes | (2,221 | ) | | 1,208 |
|
Income from continuing operations | 108,597 |
| | 18,516 |
|
Income (loss) from discontinued operations, net of tax | 6,135 |
| | (2,677 | ) |
Net Income | 114,732 |
| | 15,839 |
|
Net income attributable to noncontrolling interests | (1,578 | ) | | (1,708 | ) |
Net (income) loss attributable to redeemable noncontrolling interest | (262 | ) | | 50 |
|
Net Income Attributable to W. P. Carey | $ | 112,892 |
| | $ | 14,181 |
|
Basic Earnings Per Share | |
| | |
|
Income from continuing operations attributable to W. P. Carey | $ | 1.19 |
| | $ | 0.25 |
|
Income (loss) from discontinued operations attributable to W. P. Carey | 0.07 |
| | (0.05 | ) |
Net Income Attributable to W. P. Carey | $ | 1.26 |
| | $ | 0.20 |
|
Diluted Earnings Per Share | |
| | |
|
Income from continuing operations attributable to W. P. Carey | $ | 1.18 |
| | $ | 0.24 |
|
Income (loss) from discontinued operations attributable to W. P. Carey | 0.07 |
| | (0.04 | ) |
Net Income Attributable to W. P. Carey | $ | 1.25 |
| | $ | 0.20 |
|
Weighted Average Shares Outstanding | |
| | |
|
Basic | 89,366,055 |
| | 68,967,209 |
|
Diluted | 90,375,311 |
| | 69,975,293 |
|
Amounts Attributable to W. P. Carey | |
| | |
|
Income from continuing operations, net of tax | $ | 106,609 |
| | $ | 17,135 |
|
Income (loss) from discontinued operations, net of tax | 6,283 |
| | (2,954 | ) |
Net Income | $ | 112,892 |
| | $ | 14,181 |
|
Distributions Declared Per Share | $ | 0.895 |
| | $ | 0.820 |
|
See Notes to Consolidated Financial Statements.
W. P. Carey 3/31/2014 10-Q – 3
W. P. CAREY INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Net Income | $ | 114,732 |
| | $ | 15,839 |
|
Other Comprehensive Income (Loss) | | | |
Foreign currency translation adjustments | 4,545 |
| | (9,752 | ) |
Realized and unrealized (loss) gain on derivative instruments | (2,797 | ) | | 3,175 |
|
Change in unrealized appreciation on marketable securities | 17 |
| | — |
|
| 1,765 |
| | (6,577 | ) |
Comprehensive Income | 116,497 |
| | 9,262 |
|
| | | |
Amounts Attributable to Noncontrolling Interests | |
| | |
|
Net income | (1,578 | ) | | (1,708 | ) |
Foreign currency translation adjustments | 336 |
| | 1,789 |
|
Comprehensive (income) loss attributable to noncontrolling interests | (1,242 | ) | | 81 |
|
Amounts Attributable to Redeemable Noncontrolling Interest | |
| | |
|
Net (income) loss | (262 | ) | | 50 |
|
Foreign currency translation adjustments | 6 |
| | 23 |
|
Comprehensive (income) loss attributable to redeemable noncontrolling interest | (256 | ) | | 73 |
|
Comprehensive Income Attributable to W. P. Carey | $ | 114,999 |
| | $ | 9,416 |
|
See Notes to Consolidated Financial Statements.
W. P. Carey 3/31/2014 10-Q – 4
W. P. CAREY INC.
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
For the Three Months Ended March 31, 2014 and Year Ended December 31, 2013
(in thousands, except share and per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| W. P. Carey Stockholders | | | | |
| | | | | | | Distributions | | | | Accumulated | | | | | | | | |
| | | Additional | | in Excess of | | Deferred | | Other | | | | Total | | | | |
| $0.001 Par Value | | Paid-in | | Accumulated | | Compensation | | Comprehensive | | Treasury | | W. P. Carey | | Noncontrolling | | |
| Shares | | Amount | | Capital | | Earnings | | Obligation | | Income (Loss) | | Stock | | Stockholders | | Interests | | Total |
Balance at January 1, 2013 | 68,485,525 |
| | $ | 69 |
| | $ | 2,175,820 |
| | $ | (172,182 | ) | | $ | 8,358 |
| | $ | (4,649 | ) | | $ | (20,270 | ) | | $ | 1,987,146 |
| | $ | 270,177 |
| | $ | 2,257,323 |
|
Reclassification of Estate Shareholders’ shares from temporary equity to permanent equity | | | | | 40,000 |
| | | | | | | | | | 40,000 |
| | | | 40,000 |
|
Exercise of stock options and employee purchase under the employee share purchase plan | 55,423 |
| | | | 2,312 |
| | | | | | | | | | 2,312 |
| | | | 2,312 |
|
Grants issued in connection with services rendered | 295,304 |
| | | | | | | | | | | | | | — |
| | | | — |
|
Shares issued under share incentive plans | 47,289 |
| | | | (9,183 | ) | | | | | | | | | | (9,183 | ) | | | | (9,183 | ) |
Contributions from noncontrolling interests | | | | | | | | | | | | | | | — |
| | 65,145 |
| | 65,145 |
|
Windfall tax benefits - share incentive plans | | | | | 12,817 |
| | | | | | | | | | 12,817 |
| | | | 12,817 |
|
Amortization of stock-based compensation expenses | | | | | 34,737 |
| | | | 2,459 |
| | | | | | 37,196 |
| | | | 37,196 |
|
Distributions to noncontrolling interests | | | | | | | | | | | | | | | — |
| | (71,820 | ) | | (71,820 | ) |
Distributions declared ($3.39 per share) | | | | | | | (245,271 | ) | | 537 |
| | | | | | (244,734 | ) | | | | (244,734 | ) |
Purchase of treasury stock from related party | (616,971 | ) | | | | | | | | | | | | (40,000 | ) | | (40,000 | ) | | | | (40,000 | ) |
Foreign currency translation | | | | | | | | | | | | | | | — |
| | (5 | ) | | (5 | ) |
Net income | | | | | | | 98,876 |
| | | | | | | | 98,876 |
| | 32,936 |
| | 131,812 |
|
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | | | | | | | | | 19,965 |
| | | | 19,965 |
| | 1,883 |
| | 21,848 |
|
Realized and unrealized gain on derivative instruments | | | | | | | | | | | 20 |
| | | | 20 |
| | | | 20 |
|
Balance at December 31, 2013 | 68,266,570 |
| | 69 |
| | 2,256,503 |
| | (318,577 | ) | | 11,354 |
| | 15,336 |
| | (60,270 | ) | | 1,904,415 |
| | 298,316 |
| | 2,202,731 |
|
Shares issued to stockholders of CPA®:16 – Global in connection with the CPA®:16 Merger | 30,729,878 |
| | 31 |
| | 1,815,490 |
| | | | | | | | | | 1,815,521 |
| | | | 1,815,521 |
|
Purchase of the remaining interests in less-than-wholly-owned investments that we already consolidate in connection with the CPA®:16 Merger | | | | | (42,015 | ) | | | | | | | | | | (42,015 | ) | | (239,562 | ) | | (281,577 | ) |
Purchase of noncontrolling interests in connection with the CPA®:16 Merger | | | | | | | | | | | | | | | — |
| | 99,469 |
| | 99,469 |
|
Exercise of stock options | 2,961 |
| | | | 91 |
| | | | | | | | | | 91 |
| | | | 91 |
|
Grants issued in connection with services rendered | 352,188 |
| | | | (15,735 | ) | | | | | | | | | | (15,735 | ) | | | | (15,735 | ) |
Shares issued under share incentive plans | 7,735 |
| | | | (146 | ) | | | | | | | | | | (146 | ) | | | | (146 | ) |
Deferral of vested shares | | | | | (14,146 | ) | | | | 14,146 |
| | | | | | — |
| | | | — |
|
Windfall tax benefits - share incentive plans | | | | | 5,449 |
| | | | | | | | | | 5,449 |
| | | | 5,449 |
|
Amortization of stock-based compensation expenses | | | | | 7,043 |
| | | |
|
| | | | | | 7,043 |
| | | | 7,043 |
|
Redemption value adjustment | | | | | 306 |
| | | | | | | | | | 306 |
| | | | 306 |
|
Distributions to noncontrolling interests | | | | | | | | | | | | | | | — |
| | (6,045 | ) | | (6,045 | ) |
Distributions declared ($0.895 per share) | | | | | 3,179 |
| | (97,114 | ) | | 3,842 |
| | | | | | (90,093 | ) | | | | (90,093 | ) |
Purchase of treasury stock from related party | (11,037 | ) | | | | | | | | | | | | (678 | ) | | (678 | ) | | | | (678 | ) |
Foreign currency translation | | | | | | | | | | | | | | | — |
| | (7 | ) | | (7 | ) |
Net income | | | | | | | 112,892 |
| | | | | | | | 112,892 |
| | 1,578 |
| | 114,470 |
|
Other comprehensive income (loss): | | | | | | | | | | | | | | |
|
| | | |
|
|
Foreign currency translation adjustments | | | | | | | | | | | 4,887 |
| | | | 4,887 |
| | (336 | ) | | 4,551 |
|
Realized and unrealized loss on derivative instruments | | | | | | | | | | | (2,797 | ) | | | | (2,797 | ) | | | | (2,797 | ) |
Change in unrealized appreciation on marketable securities | | | | | | | | | | | 17 |
| | | | 17 |
| | | | 17 |
|
Balance at March 31, 2014 | 99,348,295 |
|
| $ | 100 |
|
| $ | 4,016,019 |
|
| $ | (302,799 | ) |
| $ | 29,342 |
|
| $ | 17,443 |
|
| $ | (60,948 | ) |
| $ | 3,699,157 |
|
| $ | 153,413 |
|
| $ | 3,852,570 |
|
See Notes to Consolidated Financial Statements.
W. P. Carey 3/31/2014 10-Q – 5
W. P. CAREY INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 |
| 2013 |
Cash Flows — Operating Activities | |
| | |
|
Net income | $ | 114,732 |
| | $ | 15,839 |
|
Adjustments to net income: | | | |
Depreciation and amortization, including intangible assets and deferred financing costs | 57,557 |
| | 33,803 |
|
Income from equity investments in real estate and the Managed REITs in excess of distributions received | (1,222 | ) | | (991 | ) |
Straight-line rent and amortization of rent-related intangibles | 10,497 |
| | 4,459 |
|
Amortization of deferred revenue | (786 | ) | | (2,359 | ) |
(Gain) loss on sale of real estate | (3,176 | ) | | 931 |
|
Unrealized gain on derivative instruments and others | (1,583 | ) | | (1,002 | ) |
Realized loss on extinguishment of debt and others | 2,301 |
| | 100 |
|
Management and disposition income received in shares of Managed REITs | (8,207 | ) | | (9,942 | ) |
Gain on change in control of interests | (103,361 | ) | | — |
|
Impairment charges | — |
| | 3,279 |
|
Stock-based compensation expense | 7,043 |
| | 9,149 |
|
Deferred acquisition revenue received | 6,469 |
| | 8,561 |
|
Increase in structuring revenue receivable | (8,121 | ) | | (1,437 | ) |
Increase in income taxes, net | (9,735 | ) | | (4,144 | ) |
Decrease (increase) in prepaid taxes | 2,659 |
| | (15,721 | ) |
Payments for withholding taxes upon delivery of equity-based awards and exercises of stock options | (15,882 | ) | | (9,332 | ) |
Net changes in other operating assets and liabilities | (5,489 | ) | | (13,718 | ) |
Net Cash Provided by Operating Activities | 43,696 |
| | 17,475 |
|
Cash Flows — Investing Activities | |
| | |
|
Cash paid to stockholders of CPA®:16 – Global in the CPA®:16 Merger | (1,338 | ) | | — |
|
Cash acquired in connection with the CPA®:16 Merger | 65,429 |
| | — |
|
Distributions received from equity investments in real estate and the Managed REITs in excess of equity income | 7,970 |
| | 11,955 |
|
Capital contributions to equity investments | (453 | ) | | (1,418 | ) |
Purchases of real estate and equity investments in real estate | (40,986 | ) | | (71,131 | ) |
Capital expenditures | (5,494 | ) | | (1,826 | ) |
Proceeds from sale of real estate and equity investments | 105,095 |
| | 11,065 |
|
Purchase of securities for the defeasance of debt | (7,664 | ) | | — |
|
Proceeds from repayment of short-term loans | 1,080 |
| | — |
|
Funds placed in escrow | (40,395 | ) | | (27,128 | ) |
Funds released from escrow | 44,041 |
| | 50,749 |
|
Other investing activities, net | 334 |
| | — |
|
Net Cash Provided by (Used in) Investing Activities | 127,619 |
| | (27,734 | ) |
Cash Flows — Financing Activities | |
| | |
|
Distributions paid | (68,159 | ) | | (45,746 | ) |
Contributions from noncontrolling interests | 123 |
| | 2,463 |
|
Distributions paid to noncontrolling interests | (6,131 | ) | | (9,232 | ) |
Purchase of treasury stock from related party | (678 | ) | | — |
|
Scheduled payments of mortgage principal | (16,711 | ) | | (67,192 | ) |
Prepayments of mortgage principal | (116,816 | ) | | (35,420 | ) |
Proceeds from mortgage financing | 5,110 |
| | 99,000 |
|
Proceeds from senior credit facility and unsecured term loan | 901,383 |
| | 55,000 |
|
Repayments of senior credit facility | (1,280,000 | ) | | (10,000 | ) |
Proceeds from issuance of senior unsecured notes | 498,195 |
| | — |
|
Payment of financing costs and mortgage deposits, net of deposits refunded | (11,894 | ) | | (570 | ) |
(Return) receipt of tenant security deposits | (428 | ) | | 43 |
|
Proceeds from exercise of stock options | 91 |
| | 25 |
|
Windfall tax benefit associated with stock-based compensation awards | 5,449 |
| | 10,764 |
|
Net Cash Used in Financing Activities | (90,466 | ) | | (865 | ) |
Change in Cash and Cash Equivalents During the Period | |
| | |
|
Effect of exchange rate changes on cash | 579 |
| | (1,216 | ) |
Net increase (decrease) in cash and cash equivalents | 81,428 |
| | (12,340 | ) |
Cash and cash equivalents, beginning of period | 117,519 |
| | 123,904 |
|
Cash and cash equivalents, end of period | $ | 198,947 |
| | $ | 111,564 |
|
See Notes to Consolidated Financial Statements.
W. P. Carey 3/31/2014 10-Q – 6
W. P. CAREY INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1. Business and Organization
W. P. Carey Inc., or W. P. Carey, is, together with its consolidated subsidiaries and predecessors, a real estate investment trust, or REIT, that provides long-term financing via sale-leaseback and build-to-suit transactions for companies worldwide and manages a global investment portfolio. We invest primarily in commercial properties domestically and internationally. We earn revenue principally by leasing the properties we own to single corporate tenants, primarily on a triple-net leased basis, which requires each tenant to pay substantially all of the costs associated with operating and maintaining the property. Through our taxable REIT subsidiaries, or TRSs, we also earn revenue as the advisor to publicly-owned, non-listed REITs under the Corporate Property Associates, or CPA®, brand name, which invest in similar properties. At March 31, 2014, we were the advisor to Corporate Property Associates 17 – Global Incorporated, or CPA®:17 – Global, and Corporate Property Associates 18 – Global Incorporated, or CPA®:18 – Global. We were also the advisor to Corporate Property Associates 16 – Global Incorporated, or CPA®:16 – Global, until its merger with us on January 31, 2014. We refer to CPA®:16 – Global, CPA®:17 – Global, and CPA®:18 – Global as the CPA® REITs. We are also the advisor to Carey Watermark Investors Incorporated, or CWI, and together with CPA® REITs, the Managed REITs, a publicly-owned, non-listed REIT that invests in lodging and lodging-related properties.
Originally founded in 1973, we reorganized as a REIT in September 2012 in connection with our merger with Corporate Property Associates 15 Incorporated, or CPA®:15. We refer to these transactions as the REIT Conversion and the CPA®:15 Merger, respectively. Our shares of common stock are listed on the New York Stock Exchange under the symbol “WPC.”
On January 31, 2014, CPA®:16 – Global merged with and into us based on a merger agreement, dated as of July 25, 2013, which we refer to as the CPA®:16 Merger (Note 3).
We have elected to be taxed as a REIT under Section 856 through 860 of the Internal Revenue Code. As a REIT, we are not generally subject to U.S. federal income taxation as long as we satisfy certain requirements, principally relating to the nature of our income and the level of our distributions, as well as other factors. We hold all of our real estate assets attributable to our Real Estate Ownership segment under the REIT structure, while the activities conducted by our Investment Management segment subsidiaries have been organized under TRSs.
Primary Reportable Segments
Real Estate Ownership — We own and invest in commercial properties principally in the United States, or the U.S. and the European Union that are then leased to companies, primarily on a triple-net lease basis. We may also invest in other properties if opportunities arise. We earn lease revenues from our wholly-owned and co-owned real estate investments. In addition, we generate equity income through co-owned real estate investments that we do not control and our investments in the shares of the Managed REITs (Note 7). Through our special member interests in the operating partnerships of the Managed REITs, we also participate in their cash flows (Note 4). At March 31, 2014, our owned portfolio was comprised of our full or partial ownership interest in 700 properties, substantially all of which were net leased to 230 tenants, with an occupancy rate of 98.3%, and totaled approximately 82.8 million square feet. Collectively, at March 31, 2014, the Managed REITs owned all or a portion of 363 properties, including certain properties in which we have an ownership interest. Substantially all of these properties, totaling approximately 37.9 million square feet, were net leased to 112 tenants, with an average occupancy rate of approximately 99.96%. The Managed REITs also had interests in 95 operating properties for an aggregate of approximately 9.4 million square feet at March 31, 2014.
Investment Management — Through our TRSs, we structure and negotiate investments and debt placement transactions for the Managed REITs, for which we earn structuring revenue, and manage their portfolios of real estate investments, for which we earn asset-based management revenue. We earn disposition revenue when we negotiate and structure the sale of properties on behalf of the Managed REITs, and we may also earn incentive revenue and receive other compensation in connection with providing liquidity events for the Managed REITs’ stockholders.
Note 2. Basis of Presentation
Our interim consolidated financial statements have been prepared, without audit, in accordance with the instructions to Form 10-Q and, therefore, do not necessarily include all information and footnotes necessary for a fair statement of our consolidated
W. P. Carey 3/31/2014 10-Q – 7
Notes to Consolidated Financial Statements
financial position, results of operations and cash flows in accordance with accounting principles generally accepted in the U.S., or GAAP.
In the opinion of management, the unaudited financial information for the interim periods presented in this Report reflects all normal and recurring adjustments necessary for a fair statement of financial position, results of operations and cash flows. Our interim consolidated financial statements should be read in conjunction with our audited consolidated financial statements and accompanying notes for the year ended December 31, 2013, which are included in the 2013 Annual Report, as certain disclosures that would substantially duplicate those contained in the audited consolidated financial statements have not been included in this Report. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and the disclosure of contingent amounts in our consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
The unaudited consolidated financial statements included in this Report have been retrospectively adjusted to reflect the disposition (or planned disposition) of certain properties as discontinued operations for all periods presented.
Basis of Consolidation
Our consolidated financial statements reflect all of our accounts, including those of our controlled subsidiaries and our tenancy-in-common interests as described below. The portion of equity in a consolidated subsidiary that is not attributable, directly or indirectly, to us is presented as noncontrolling interests. All significant intercompany accounts and transactions have been eliminated.
At March 31, 2014, we had six investments in tenancy-in-common interests in various domestic and international properties, five of which we consolidate because we own 100% of these investments and account for the remaining jointly-owned investment using the equity method of accounting. Consolidation of this investment is not required as such interest does not qualify as a VIE and do not meet the control requirement required for consolidation. Accordingly, we account for this investment using the equity method of accounting. We use the equity method of accounting because the shared decision-making involved in a tenancy-in-common interest investment provides us with significant influence on the operating and financial decisions of these investments.
We apply accounting guidance for consolidation of VIEs to certain entities in which the equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. Fixed price purchase and renewal options within a lease as well as certain decision-making rights within a loan can cause us to consider an entity a VIE. In connection with the CPA®:16 Merger, we acquired 12 VIEs from CPA®:16 – Global. We consider these entities VIEs because the leases have either fixed price purchase or renewal options. In connection with our acquisition of a property during the three months ended March 31, 2014 (Note 5), we assigned the property to a third-party special purpose entity, or SPE, and provided a loan to the SPE to purchase the property. The SPE is funded solely from that loan and does not have any equity investment at risk. As such, the SPE is deemed to be a VIE in which we are the primary beneficiary and which we consolidate.
Additionally, we own interests in single-tenant net-leased properties leased to companies through noncontrolling interests in partnerships and limited liability companies that we do not control but over which we exercise significant influence. We account for these investments under the equity method of accounting. At times, the carrying value of our equity investments may fall below zero for certain investments. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits.
Recent Accounting Requirements
The following Accounting Standards Update, or ASU, promulgated by the Financial Accounting Standards Board is applicable to us:
ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360). ASU 2014-08 changes the requirements for reporting discontinued operations. A discontinued operation may include a component of an entity or a group of components of an entity, or a business. Under this new guidance, a disposal of a component of an entity or a group of components of an entity is required to be reported in discontinued operations if the disposal represents a “strategic
W. P. Carey 3/31/2014 10-Q – 8
Notes to Consolidated Financial Statements
shift that has or will have a major effect on an entity’s operations and financial results.” The new guidance also requires disclosures including pretax profit or loss and significant gains or losses arising from dispositions that represent an “individually significant component of an entity,” but do not meet the criteria to be reported as discontinued operations under ASU 2014-08. In the ordinary course of business we sell properties, which, under prior accounting guidance, we generally reported as discontinued operations; however, under ASU 2014-08 such property dispositions typically would not meet the criteria to be reported as discontinued operations. We elected to early adopt ASU 2014-08 prospectively for all dispositions after December 31, 2013. Consequently, individually significant properties that were sold or classified as held-for-sale during 2014 were not reclassified to discontinued operations in the consolidated statements of income, but have been disclosed in Note 16 to the consolidated financial statements. By contrast, and as required by the new guidance, the results for the current and prior year period reflect as discontinued operations in the consolidated statements of income all dispositions and assets classified as held for sale through December 31, 2013 that were deemed under the prior accounting guidance to be discontinued operations, as well as those assets classified as held-for-sale as part of the CPA®:16 Merger. This ASU did not have a significant impact on our financial position or results of operations for any of the periods presented.
Note 3. Merger with CPA®:16 – Global
On July 25, 2013, we and CPA®:16 – Global entered into a definitive agreement pursuant to which CPA®:16 – Global would merge with and into one of our wholly-owned subsidiaries, subject to the approval of our stockholders and the stockholders of CPA®:16 – Global. On January 24, 2014, our stockholders and the stockholders of CPA®:16 – Global each approved the CPA®:16 Merger, and the CPA®:16 Merger closed on January 31, 2014.
In the CPA®:16 Merger, CPA®:16 – Global stockholders received 0.1830 shares of our common stock in exchange for their shares of CPA®:16 – Global stock, pursuant to an exchange ratio based upon a value of $11.25 per share of CPA®:16 – Global and the volume weighted average trading price of our common stock for the five consecutive trading days ending on the third trading day preceding the closing of the transaction on January 31, 2014. CPA®:16 – Global stockholders received cash in lieu of any fractional shares in the CPA®:16 Merger. We paid total merger consideration of approximately $1.8 billion, including the issuance of 30,729,878 shares of our common stock with a fair value of $1.8 billion, based on the closing price of our common stock on January 31, 2014, of $59.08 per share, to the stockholders of CPA®:16 – Global in exchange for the 168,041,772 shares of CPA®:16 – Global common stock that we and our affiliates did not previously own, and cash of $1.3 million paid in lieu of issuing any fractional shares, or collectively, the Merger Consideration. As a condition of the CPA®:16 Merger, we waived the subordinated disposition and termination fees that we would have been entitled to receive from CPA®:16 – Global upon its liquidation pursuant to the terms of our advisory agreement with CPA®:16 – Global (Note 4).
Immediately prior to the CPA®:16 Merger, CPA®:16 – Global’s portfolio was comprised of the consolidated full or partial interests in 327 leased properties, substantially all of which were triple-net leased with an average remaining life of 10.4 years and an estimated contractual minimum annualized base rent, or ABR, totaling $300.1 million, and two hotel properties. The related property-level debt was comprised of 92 fixed-rate and 18 variable-rate non-recourse mortgage loans with an aggregate fair value of approximately $1.8 billion and a weighted-average annual interest rate of 5.6%. Additionally, CPA®:16 – Global had a line of credit with an outstanding balance of $170.0 million on the date of the closing of the CPA®:16 Merger (Note 12). In addition, CPA®:16 – Global had equity interests in 18 unconsolidated investments, eleven of which were consolidated by us prior to the CPA®:16 Merger, five of which are consolidated by us subsequent to the CPA®:16 Merger and two of which are jointly-owned with CPA®:17 – Global. These investments own 140 properties, substantially all of which were triple-net leased with an average remaining life of 8.6 years and an estimated ABR totaling $63.9 million as of January 31, 2014. The debt related to these equity investments was comprised of 17 fixed-rate and five variable-rate non-recourse mortgage loans with an aggregate fair value of approximately $0.3 billion and a weighted-average annual interest rate of 4.8%. The lease revenues and income from operations from the properties acquired from the date of the CPA®:16 Merger through March 31, 2014 were $45.8 million and $12.5 million (inclusive of $0.2 million attributable to noncontrolling interests), respectively.
Preliminary Purchase Price Allocation
We accounted for the CPA®:16 Merger as a business combination under the acquisition method of accounting. After consideration of all applicable factors pursuant to the business combination accounting rules, we were considered the “accounting acquirer” due to various factors, including the fact that our stockholders held the largest portion of the voting rights in us upon completion of the CPA®:16 Merger. Costs of $29.5 million related to the CPA®:16 Merger have been expensed as incurred and classified within Merger and acquisition expenses in the consolidated statements of income for the three months ended March 31, 2014.
The purchase price was allocated to the assets acquired and liabilities assumed, based upon their preliminary fair values at January 31, 2014. The fair values of the lease intangibles acquired were measured in a manner consistent with our purchase
W. P. Carey 3/31/2014 10-Q – 9
Notes to Consolidated Financial Statements
price allocation policy described in our 2013 Annual Report. The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed in the acquisition, based on the current best estimate of management. We are in the process of finalizing our assessment of the fair value of the assets acquired and liabilities assumed. Investments in real estate, net investments in direct financing leases, equity investments in real estate, non-recourse debt and amounts attributable to noncontrolling interests were based on preliminary valuation data and estimates. Accordingly, the fair value of these assets and liabilities and the impact to goodwill are subject to change.
|
| | | |
| Preliminary Purchase Price Allocation (in thousands) |
Total Consideration | |
|
Fair value of W. P. Carey shares of common stock issued | $ | 1,815,521 |
|
Cash consideration for fractional shares | 1,338 |
|
Merger Consideration | 1,816,859 |
|
Fair value of our equity interest in CPA®:16 – Global prior to the CPA®:16 Merger | 347,164 |
|
Fair value of our equity interest in jointly-owned investments with CPA®:16 – Global prior to the CPA®:16 Merger | 172,720 |
|
Fair value of noncontrolling interests acquired | (278,829 | ) |
| $ | 2,057,914 |
|
Assets Acquired at Fair Value | |
|
Net investments in properties | $ | 1,969,274 |
|
Net investments in direct financing leases | 538,607 |
|
Equity investments in real estate | 74,367 |
|
Assets held for sale | 132,951 |
|
In-place lease intangible assets | 553,479 |
|
Above-market rent intangible assets | 395,663 |
|
Cash and cash equivalents | 65,429 |
|
Other assets, net | 82,032 |
|
| 3,811,802 |
|
Liabilities Assumed at Fair Value | |
|
Non-recourse debt and line of credit | (1,768,288 | ) |
Below-market rent and other intangible liabilities | (57,209 | ) |
Accounts payable, accrued expenses and other liabilities | (118,389 | ) |
Deferred tax liability | (59,629 | ) |
| (2,003,515 | ) |
| |
Total identifiable net assets | 1,808,287 |
|
Amounts attributable to noncontrolling interests | (99,345 | ) |
Goodwill | 348,972 |
|
| $ | 2,057,914 |
|
W. P. Carey 3/31/2014 10-Q – 10
Notes to Consolidated Financial Statements
Goodwill
The $349.0 million of preliminary estimated goodwill recorded in the CPA®:16 Merger was primarily attributable to the $428.5 million premium we agreed to pay for CPA®:16 – Global’s common stock. At the time we entered into the merger agreement, the consideration of $11.25 per common share of CPA®:16 – Global represented a premium of $2.55 per share over the December 31, 2012 estimated net asset value per share, or NAV, of CPA®:16 – Global, its most recently published NAV, which was $8.70. Management believes the premium is supported by several factors of the combined entity, including the fact that (i) it is among the largest publicly traded commercial net-lease REITs with greater operating and financial flexibility and better access to capital markets and with a lower cost of capital than CPA®:16 – Global had on a stand-alone basis; (ii) the CPA®:16 Merger eliminated costs associated with the advisory structure that CPA®:16 – Global had previously; and (iii) the combined portfolio has greater tenant and geographic diversification and an improved overall weighted-average debt maturity and interest rate.
The fair value of the 30,729,878 shares of our common stock issued in the CPA®:16 Merger as part of the consideration paid for CPA®:16 – Global of $1.8 billion was derived from the closing market price of our common stock on the acquisition date. As required by GAAP, the fair value related to the assets acquired and liabilities assumed, as well as the shares exchanged, has been computed as of the date we gained control of CPA®:16 – Global, which was the closing date of the CPA®:16 Merger, in a manner consistent with the methodology described above.
Goodwill acquired in the CPA®:16 Merger is not deductible for income tax purposes.
Equity Investments and Noncontrolling Interests
During the first quarter of 2014, we recognized a gain on change in control of interests of approximately $73.1 million, which was the difference between the carrying value of approximately $274.1 million and the preliminary estimated fair value of approximately $347.2 million of our previously-held equity interest in 38,229,294 shares of CPA®:16 – Global’s common stock.
The CPA®:16 Merger also resulted in our acquisition of the remaining interests in nine investments in which we already had a joint interest and accounted for under the equity method. Upon acquiring the remaining interests in these investments, we owned 100% of these investments and thus accounted for the acquisitions of these interests as step acquisitions utilizing the purchase method of accounting. Due to the change in control of the nine jointly-owned investments that occurred, we recorded a gain on change in control of interests of approximately $30.5 million, which was the difference between our carrying values and the preliminary estimated fair values of our previously-held equity interests on the acquisition date of approximately $142.2 million and approximately $172.7 million, respectively. Subsequent to the CPA®:16 Merger, we consolidate these wholly-owned investments.
In connection with the CPA®:16 Merger, we also acquired the remaining interests in 12 less-than-wholly-owned investments that we already consolidate and recorded an adjustment to additional paid-in-capital of approximately $42.0 million related to the difference between our carrying values and the preliminary estimated fair values of our previously-held noncontrolling interests on the acquisition date of approximately $236.8 million and approximately $278.8 million, respectively.
The preliminary fair values of our previously-held equity interests and our noncontrolling interests are based on the estimated fair market values of the underlying real estate and related mortgage debt, both of which were determined by management relying in part on a third party. Real estate valuation requires significant judgment. We determined the significant inputs to be Level 3 with ranges for the entire portfolio as follows:
| |
• | Discount rates applied to the estimated net operating income of each property ranged from approximately 4.75% to 15.25%; |
| |
• | Discount rates applied to the estimated residual value of each property ranged from approximately 4.75% to 14.00%; |
| |
• | Residual capitalization rates applied to the properties ranged from approximately 5.00% to 12.50%; |
| |
• | The fair market value of the property level debt was determined based upon available market data for comparable liabilities and by applying selected discount rates to the stream of future debt payments; and |
| |
• | Discount rates applied to the property level debt cash flows ranged from approximately 1.80% to 8.75%. |
Other than for two investments, no illiquidity adjustments to the equity interests or noncontrolling interests were deemed necessary as the investments are generally held with affiliates and do not allow for unilateral sale or financing by any of the affiliated parties. With respect to the two investments, a discount of 5% was applied in deriving the value of such interest, reflecting the terms of the third-party jointly-owned investments in which the real estate interest is held. The discount and/or
W. P. Carey 3/31/2014 10-Q – 11
Notes to Consolidated Financial Statements
capitalization rates utilized in the appraisals also reflect the illiquidity of real estate assets. Lastly, there were no control premiums contemplated as the investments were in individual, or a portfolio of, underlying real estate and debt, as opposed to a business operation.
Pro Forma Financial Information (Unaudited)
The following unaudited consolidated pro forma financial information has been presented as if the CPA®:16 Merger had occurred on January 1, 2013 for the three months ended March 31, 2014 and 2013. The pro forma financial information is not necessarily indicative of what the actual results would have been had the CPA®:16 Merger occurred on that date, nor does it purport to represent the results of operations for future periods.
(in thousands, except share and per share amounts):
|
| | | | | | | | |
| | Three Months Ended March 31, |
| | 2014 | | 2013 |
Pro forma total revenues | | $ | 234,125 |
| | $ | 176,517 |
|
| | | | |
Pro forma net income | | $ | 37,940 |
| | $ | 71,404 |
|
Pro forma net income attributable to noncontrolling interests | | (572 | ) | | (729 | ) |
Pro forma net (income) loss attributable to redeemable noncontrolling interest | | (262 | ) | | 1,951 |
|
Pro forma net income attributable to W. P. Carey | | $ | 37,106 |
| | $ | 72,626 |
|
| | | | |
Pro forma earnings per share: (a) | | |
| | |
Basic | | $ | 0.37 |
| | $ | 0.73 |
|
Diluted | | $ | 0.37 |
| | $ | 0.72 |
|
| | | | |
Pro forma weighted-average shares: (b) | | |
| | |
Basic | | 99,724,441 |
| | 99,697,087 |
|
Diluted | | 100,615,300 |
| | 100,705,171 |
|
___________
| |
(a) | The pro forma income attributable to W. P. Carey for the three months ended March 31, 2013 reflects the following income and expenses recognized related to the CPA®:16 Merger as if the CPA®:16 Merger had taken place on January 1, 2013: (i) combined merger expenses of $45.1 million; (ii) an aggregate gain on change in control of interests of $103.6 million; and (iii) an income tax expense of $3.8 million due to a permanent difference from the recognition of deferred revenue as a result of the accelerated vesting of shares previously issued by CPA®:16 – Global for asset management and performance fees and the payment of deferred acquisition fees in connection with the CPA®:16 Merger. |
| |
(b) | The pro forma weighted average shares outstanding for the three months ended March 31, 2014 and 2013 were determined as if the 30,729,878 shares of our common stock issued to CPA®:16 – Global stockholders in the CPA®:16 Merger were issued on January 1, 2013. |
W. P. Carey 3/31/2014 10-Q – 12
Notes to Consolidated Financial Statements
Note 4. Agreements and Transactions with Related Parties
Advisory Agreements with the Managed REITs
We have advisory agreements with each of the Managed REITs, pursuant to which we earn fees and are entitled to receive cash distributions. The following tables present a summary of revenue earned and/or cash received from the Managed REITs for the periods indicated, included in the consolidated statements of income (in thousands):
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Reimbursable costs from affiliates | $ | 39,732 |
| | $ | 11,968 |
|
Structuring revenue | 17,750 |
| | 6,342 |
|
Distributions of Available Cash | 10,445 |
| | 7,891 |
|
Asset management revenue (a) | 9,754 |
| | 9,993 |
|
Dealer manager fees | 6,676 |
| | 1,223 |
|
Deferred revenue earned | 786 |
| | 2,123 |
|
Interest income on deferred acquisition fees and loans to affiliates | 175 |
| | 255 |
|
| $ | 85,318 |
| | $ | 39,795 |
|
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
CPA®:16 – Global (b) | $ | 7,998 |
| | $ | 13,942 |
|
CPA®:17 – Global (c) | 15,828 |
| | 14,993 |
|
CPA®:18 – Global (d) | 56,176 |
| | — |
|
CWI (d) | 5,316 |
| | 10,860 |
|
| $ | 85,318 |
| | $ | 39,795 |
|
___________
| |
(a) | Excludes amounts received from third parties. |
| |
(b) | Upon completion of the CPA®:16 Merger on January 31, 2014, we terminated the advisory agreement with CPA®:16 – Global. Pursuant to the terms of the merger agreement, we waived the incentive or termination fee that we would have been entitled to receive from CPA®:16 – Global pursuant to the terms of the advisory agreement. Amount shown for three months ended March 31, 2014 reflects transactions through January 31, 2014. |
| |
(c) | The current form of the advisory agreement is scheduled to expire on June 30, 2014, unless renewed pursuant to its terms. |
| |
(d) | The current form of the advisory agreement is scheduled to expire on September 30, 2014, unless renewed pursuant to its terms. |
The following table presents a summary of amounts Due from affiliates (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Deferred acquisition fees receivable | $ | 20,479 |
| | $ | 19,684 |
|
Current acquisition fees receivable | 6,120 |
| | 4,149 |
|
Organization and offering costs | 2,545 |
| | 2,700 |
|
Reimbursable costs | 2,150 |
| | 334 |
|
Accounts receivable | 1,203 |
| | 3,716 |
|
Asset management fee receivable | — |
| | 1,451 |
|
| $ | 32,497 |
| | $ | 32,034 |
|
Asset Management Revenue
We earn asset management revenue from each Managed REIT, which is based on average invested assets and is calculated according to the respective advisory agreement. For CPA®:16 – Global, prior to the CPA®:16 Merger, we earned asset management revenue of 0.5% of average invested assets. For CPA®:17 – Global, we earn asset management revenue ranging
W. P. Carey 3/31/2014 10-Q – 13
Notes to Consolidated Financial Statements
from 0.5% of average market value for long-term net leases and certain other types of real estate investments up to 1.75% of average equity value for certain types of securities. For CPA®:18 – Global, we earn asset management revenue ranging from 0.5% to 1.5%, depending on the type of investment and based on the average market value or average equity value, as applicable. For CWI, we earn asset management revenue of 0.5% of the average market value of lodging-related investments.
Under the terms of the advisory agreements, we may elect to receive cash or shares of stock for asset management revenue due from each Managed REIT. In 2014 and 2013, we elected to receive all asset management revenue from CPA®:17 – Global, CPA®:18 – Global and CWI in their respective shares. For 2013, we had initially elected to receive asset management revenue from CPA®:16 – Global in its shares. However, in light of the announcement of the CPA®:16 Merger in July 2013 (Note 3), a Special Committee of the Board of Directors of CPA®:16 – Global requested that we elect to receive the asset management revenue in cash, which became effective as of August 1, 2013.
Structuring Revenue
Under the terms of the advisory agreements, we earn revenue in connection with structuring and negotiating investments and related financing for the Managed REITs, which we call acquisition revenue. We may receive acquisition revenue of 4.5% of the total aggregate cost of long-term net lease investments made by each CPA® REIT. A portion of this revenue (generally 2.5%) is paid when the transaction is completed, while the remainder (generally 2%) is payable in annual installments over three years, provided the relevant CPA® REIT meets its performance criterion. For certain types of non-long term net lease investments acquired on behalf of CPA®:17 – Global, initial acquisition revenue may range from 0% to 1.75% of the equity invested plus the related acquisition revenue, with no deferred acquisition revenue being earned. For CWI, we earn initial acquisition revenue of 2.5% of the total investment cost of the properties acquired and loans originated by CWI not to exceed 6% of the aggregate contract purchase price of all investments and loans, with no deferred acquisition revenue being earned. For CWI, we may also be entitled to fees for structuring loan refinancing transactions of up to 1% of the principal amount. This loan refinancing revenue, together with the acquisition revenue, is referred to as structuring revenue.
Unpaid transaction fees, including accrued interest, are included in Due from affiliates in the consolidated financial statements. Unpaid transaction fees bear interest at annual rates ranging from 2% to 5%.
Reimbursable Costs from Affiliates and Dealer Manager Fees
The Managed REITs reimburse us for certain costs we incur on their behalf, primarily broker-dealer commissions, marketing costs, and certain personnel and overhead costs. Since October 1, 2012, personnel and overhead costs have been charged to the CPA® REITs based on the trailing 12-month reported revenues of the CPA® REITs, CWI and us. We began to allocate personnel and overhead costs to CWI on January 1, 2014 based on the time incurred by our personnel. For 2014, we agreed to receive personnel cost reimbursements from CWI in shares of its common stock.
During CWI’s initial public offering, which was terminated in September 2013, we earned a selling commission of $0.70 per share sold and a dealer manager fee of $0.30 per share sold. We currently earn a selling commission of $0.70 per share sold and a dealer manager fee of $0.30 per share sold for CWI’s follow-on offering, which began in December 2013. We also earned a selling commission of $0.65 per share sold and a dealer manager fee of $0.35 per share sold during CPA®:17 – Global’s follow-on offering, which was terminated in January 2013.
For CPA®:18 – Global’s initial public offering, we receive selling commissions, depending on the class of common stock sold, of $0.70 or $0.14 per share sold, and a dealer manager fee of $0.30 or $0.21 per share sold, for its class A common stock and class C common stock, respectively. We also receive an annual distribution and shareholder servicing fee, or Shareholder Servicing Fee, paid in connection with investor purchases of shares of class C common stock. The amount of the Shareholder Servicing Fee is 1% of the purchase price per share (or, once reported, the amount of the estimated NAV per share) for the shares of class C common stock sold in the offering. The Shareholder Servicing Fee is accrued daily and is payable quarterly in arrears. CPA®:18 – Global will cease paying the Shareholder Servicing Fee on the date at which, in the aggregate, underwriting compensation from all sources, including the Shareholder Servicing Fee, any organizational and offering fee paid for underwriting, and underwriting compensation paid by us, equals 10% of the gross proceeds from the initial public offering.
We re-allow all of the selling commissions and may re-allow a portion of the dealer manager fees to selected dealers in the offerings for CWI and CPA®:18 – Global. Dealer manager fees that are not re-allowed and the Shareholder Servicing Fee are classified as Dealer manager fees in the consolidated financial statements.
Pursuant to its advisory agreement, CWI is obligated to reimburse us for all organization costs and a portion of offering costs incurred in connection with its initial and follow-on public offerings up to a maximum amount (excluding selling commissions
W. P. Carey 3/31/2014 10-Q – 14
Notes to Consolidated Financial Statements
and the dealer manager fee) of 2% and 4%, respectively, of the gross proceeds of its offering and distribution reinvestment plan. Through March 31, 2014, we incurred organization and offering costs on behalf of CWI of approximately $11.3 million, of which CWI is obligated to reimburse us $10.2 million, and $9.5 million had been reimbursed as of March 31, 2014.
Pursuant to its advisory agreement, CPA®:18 – Global is obligated to reimburse us for all organization costs and a portion of offering costs incurred in connection with its initial public offering. CPA®:18 – Global is obligated to reimburse us up to 4.0% of the gross proceeds of its offering if the gross proceeds are less than $500.0 million, 2% of the gross proceeds if the gross proceeds are $500.0 million or more but less than $750.0 million, and 1.5% of the gross proceeds if the gross proceeds are $750.0 million or more within 60 days after the end of the quarter in which the offering terminates. Through March 31, 2014, we incurred organization and offering costs on behalf of CPA®:18 – Global of approximately $5.9 million, and based on current fundraising projections, the entire amount is expected to be reimbursed by CPA®:18 – Global. As of March 31, 2014, $5.2 million had been reimbursed.
Distributions of Available Cash and Deferred Revenue Earned
We are entitled to receive distributions of our proportionate share of earnings up to 10% of the Available Cash from the operating partnerships of each of the Managed REITs, as defined in their respective operating partnership agreements. In May 2011, we acquired a special member interest, or the Special Member Interest, in CPA®:16 – Global’s operating partnership. We initially recorded this Special Member Interest at its fair value, and amortized it into earnings through the date of the CPA®:16 Merger. Cash distributions of our proportionate share of earnings from the Managed REITs’ operating partnerships as well as deferred revenue earned from our Special Member Interest in CPA®:16 – Global’s operating partnership are recorded as Income from equity investments in real estate and the Managed REITs within the Real Estate Ownership segment.
Other Transactions with Affiliates
Transactions with the Estate of Wm. Polk Carey
On March 28, 2013, we received an irrevocable notice from the Estate of Wm. Polk Carey, our chairman and founder who passed away on January 2, 2012, to exercise its final sale option under a Share Purchase Agreement that we entered into in July 2012. Accordingly, as the notice resulted in a fixed and determinable obligation at March 31, 2013, we reclassified $40.0 million from Redeemable securities – related party to Accounts payable, accrued expenses and other liabilities. On April 4, 2013, we repurchased 616,971 shares of our common stock for $40.0 million from the Estate at a price of $64.83 per share.
The following table presents a reconciliation of our Redeemable securities – related party (in thousands):
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Beginning balance | $ | — |
| | $ | 40,000 |
|
Reclassification to a liability upon receipt of notice | — |
| | (40,000 | ) |
Ending balance | $ | — |
| | $ | — |
|
Loans to Managed REITs
During 2013, our board of directors approved unsecured loans from us to CWI and CPA®:18 – Global of up to $50.0 million and up to $100.0 million, respectively, each at a rate equal to the rate at which we are able to borrow funds under our senior credit facility (Note 12), for the purpose of facilitating acquisitions approved by their respective investment committees, that they would not otherwise have sufficient available funds to complete, with any loans to be made solely at our Management’s discretion. No such loans were provided for either the three months ended March 31, 2014 or 2013.
Treasury Stock
In February 2014, we repurchased 11,037 shares of our common stock for $0.7 million in cash from the former independent directors of CPA®:16 – Global at a price per share equal to the volume weighted average trading price. These shares were issued to them as Merger Consideration in exchange for their shares of CPA®:16 – Global common stock in the CPA®:16 Merger (Note 3) and were repurchased by agreement in order to satisfy the independence requirements set forth in the organizational documents of the remaining CPA® REITs, for which these individuals also serve as independent directors.
W. P. Carey 3/31/2014 10-Q – 15
Notes to Consolidated Financial Statements
Other
We own interests in entities ranging from 3% to 90%, as well as jointly-controlled tenancy-in-common interests in properties, with the remaining interests generally held by affiliates, and own common stock in each of the Managed REITs. We consolidate certain of these investments and account for the remainder under the equity method of accounting.
Note 5. Net Investments in Properties
Real Estate
Real estate, which consists of land and buildings leased to others, at cost, and which are subject to operating leases, and real estate under construction, is summarized as follows (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Land | $ | 1,108,314 |
| | $ | 534,697 |
|
Buildings | 3,368,684 |
| | 1,972,107 |
|
Real estate under construction | 10,930 |
| | 9,521 |
|
Less: Accumulated depreciation | (191,666 | ) | | (168,076 | ) |
| $ | 4,296,262 |
| | $ | 2,348,249 |
|
As discussed in Note 3, we acquired 226 properties subject to existing operating leases in the CPA®:16 Merger, which increased the carrying value of our real estate by $2.0 billion during the three months ended March 31, 2014. In connection with restructuring one of the leases, we reclassified properties with an aggregate carrying value of $6.2 million from Net investments in direct financing leases to Real estate during the three months ended March 31, 2014 (Note 6).
Acquisitions of Real Estate
During the three months ended March 31, 2014, we entered into a domestic investment for an office building, which was deemed to be a business combination because we assumed the existing lease on the property, at a total cost of $43.1 million, including land of $5.3 million, building of $27.6 million and net lease intangibles of $10.2 million (Note 9). In connection with this transaction, we expensed acquisition-related costs of $0.1 million, which are included in Merger and acquisition costs in the consolidated financial statements.
Real Estate Held for Sale
Below is a summary of our properties held for sale (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Real estate, net | $ | 61,274 |
| | $ | 62,466 |
|
Above-market rent intangible assets, net | 21,394 |
| | 13,872 |
|
In-Place lease intangible assets, net | 14,041 |
| | 12,293 |
|
Below-market rent and other intangible liabilities, net | (1,500 | ) | | (1,808 | ) |
Assets held for sale | $ | 95,209 |
| | $ | 86,823 |
|
| | | |
Non-recourse debt | $ | (9,279 | ) | | $ | — |
|
Liabilities associated with assets held for sale (a) | $ | (9,279 | ) | | $ | — |
|
___________
| |
(a) | Amount is included in Non-recourse debt on the consolidated balance sheet. |
At December 31, 2013, we had nine properties classified as Assets held for sale, six of which were sold during the three months ended March 31, 2014 and three remain as Assets held for sale at March 31, 2014. In connection with the CPA®:16 Merger in January 2014, we acquired nine properties that were classified as Assets held for sale with a total fair value of $133.0 million, three of which were sold during the three months ended March 31, 2014 and six remain as Assets held for sale at March 31,
W. P. Carey 3/31/2014 10-Q – 16
Notes to Consolidated Financial Statements
2014. The results of operations for these properties are reflected in the consolidated financial statements as discontinued operations (Note 16).
During the three months ended March 31, 2014, we also reclassified one property with a carrying value of $1.3 million to Assets held for sale. The result of operations for this property are included within continuing operations in the consolidated financial statements (Note 16).
Operating Real Estate
Operating real estate, which consists of our investments in two hotels acquired in the CPA®:16 Merger and two self-storage properties, at cost, is summarized as follows (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Land | $ | 7,027 |
| | $ | 1,097 |
|
Buildings | 77,467 |
| | 4,927 |
|
Less: Accumulated depreciation | (1,704 | ) | | (882 | ) |
| $ | 82,790 |
| | $ | 5,142 |
|
Note 6. Finance Receivables
Assets representing rights to receive money on demand or at fixed or determinable dates are referred to as finance receivables. Our finance receivables portfolio consists of our Net investments in direct financing leases, notes receivable and deferred acquisition fees. Operating leases are not included in finance receivables as such amounts are not recognized as an asset in the consolidated balance sheets.
Net Investment in Direct Financing Leases
Net investment in direct financing leases is summarized as follows (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Minimum lease payments receivable | $ | 1,045,464 |
| | $ | 466,182 |
|
Unguaranteed residual value | 899,112 |
| | 363,903 |
|
| 1,944,576 |
| | 830,085 |
|
Less: unearned income | (1,046,241 | ) | | (466,665 | ) |
| $ | 898,335 |
| | $ | 363,420 |
|
Interest income from direct financing leases, which was included in Lease revenues in the consolidated statements of income, was $17.2 million and $9.4 million for the three months ended March 31, 2014 and 2013, respectively. In connection with the CPA®:16 Merger in January 2014, we acquired 98 properties subject to direct financing leases with a total fair value of $538.6 million (Note 3). During the three months ended March 31, 2014, we reclassified $6.2 million of property from Net investment in direct financing leases to Real estate (Note 5) in connection with the restructuring of a lease. At March 31, 2014 and December 31, 2013, Other assets, net included $3.7 million and $0.1 million, respectively, of accounts receivable related to amounts billed under these direct financing leases.
Notes Receivable
At March 31, 2014, our notes receivable, which were included in Other assets, net on the consolidated balance sheet, consisted of the following:
| |
• | A note we acquired in the CPA®:16 Merger with a fair value of $11.1 million, representing the expected future payments under a sales type lease; and |
| |
• | A B-note we acquired in the CPA®:16 Merger with a fair value of $9.9 million. This note has a fixed annual interest rate of 6.3% and a maturity date of February 11, 2015. |
W. P. Carey 3/31/2014 10-Q – 17
Notes to Consolidated Financial Statements
Deferred Acquisition Fees Receivable
As described in Note 4, we earn revenue in connection with structuring and negotiating investments and related mortgage financing for the CPA® REITs. A portion of this revenue is due in equal annual installments over three years, provided the CPA® REITs meet their respective performance criteria. Unpaid deferred installments, including accrued interest, from the CPA® REITs were included in Due from affiliates in the consolidated financial statements.
Credit Quality of Finance Receivables
We generally seek investments in facilities that we believe are critical to a tenant’s business and that we believe have a low risk of tenant default. At both March 31, 2014 and December 31, 2013, none of the balances of our finance receivables were past due and we had not established any allowances for credit losses. There were no modifications of finance receivables during the three months ended March 31, 2014 or the year ended December 31, 2013. We evaluate the credit quality of our finance receivables utilizing an internal five-point credit rating scale, with one representing the highest credit quality and five representing the lowest. The credit quality evaluation of our finance receivables was last updated in the first quarter of 2014. We believe the credit quality of our deferred acquisition fees receivable falls under category one, as the CPA® REITs are expected to have the available cash to make such payments.
A summary of our finance receivables by internal credit quality rating is as follows (dollars in thousands):
|
| | | | | | | | | | | | |
| | Number of Tenants | | Net Investments in Direct Financing Leases at |
Internal Credit Quality Indicator | | March 31, 2014 | | December 31, 2013 | | March 31, 2014 | | December 31, 2013 |
1 | | 4 | | 3 | | $ | 86,345 |
| | $ | 42,812 |
|
2 | | 3 | | 3 | | 27,753 |
| | 27,869 |
|
3 | | 22 | | 8 | | 642,838 |
| | 284,968 |
|
4 | | 7 | | 1 | | 141,399 |
| | 7,771 |
|
5 | | — | | — | | — |
| | — |
|
| | | | | | $ | 898,335 |
| | $ | 363,420 |
|
A summary of our notes receivable by internal credit quality rating is as follows (dollars in thousands):
|
| | | | | | | | | | | | |
| | Number of Obligors at | | Notes Receivable at |
Internal Credit Quality Indicator | | March 31, 2014 | | December 31, 2013 | | March 31, 2014 | | December 31, 2013 |
1 | | — | | — | | $ | — |
| | $ | — |
|
2 | | 1 | | — | | 9,909 |
| | — |
|
3 | | 1 | | — | | 11,149 |
| | — |
|
4 | | — | | — | | — |
| | — |
|
5 | | — | | — | | — |
| | — |
|
| | | | | | 21,058 |
| | — |
|
Note 7. Equity Investments in Real Estate and the Managed REITs
We own interests in certain unconsolidated real estate investments with the Managed REITs and also own interests in the Managed REITs. We account for our interests in these investments under the equity method of accounting (i.e., at cost, increased or decreased by our share of earnings or losses, less distributions, plus contributions and other adjustments required by equity method accounting, such as basis differences).
The following table presents net income from equity investments in real estate and the Managed REITs, which represents our proportionate share of the income or losses of these investments as well as certain adjustments related to other-than-temporary impairment charges and amortization of basis differences related to purchase accounting adjustments (in thousands):
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Proportionate share of earnings from equity investments in the Managed REITs | $ | 782 |
| | $ | 1,441 |
|
Amortization of basis differences on equity investments in the Managed REITs | (390 | ) | | (1,655 | ) |
Other-than-temporary impairment charges on the Special Member Interest in CPA®:16 – Global’s operating partnership | (735 | ) | | (2,684 | ) |
Distributions of Available Cash (Note 4) | 10,445 |
| | 7,891 |
|
Deferred revenue earned (Note 4) | 786 |
| | 2,359 |
|
Total equity earnings from the Managed REITs | 10,888 |
| | 7,352 |
|
Equity earnings from other equity investments | 3,956 |
| | 4,857 |
|
Amortization of basis differences on other equity investments | (582 | ) | | (1,553 | ) |
Net income from equity investments in real estate and the Managed REITs | $ | 14,262 |
| | $ | 10,656 |
|
Managed REITs
We own interests in the Managed REITs and account for these interests under the equity method because, as their advisor and through our ownership of their common stock, we do not exert control over, but we do have the ability to exercise significant influence on, the Managed REITs.
W. P. Carey 3/31/2014 10-Q – 18
Notes to Consolidated Financial Statements
The following table sets forth certain information about our investments in the Managed REITs (dollars in thousands):
|
| | | | | | | | | | | | | | |
| | % of Outstanding Shares Owned at | | Carrying Amount of Investment at |
Fund | | March 31, 2014 | | December 31, 2013 | | March 31, 2014 (a) (b) | | December 31, 2013 (b) |
CPA®:16 – Global (c) | | 100.000 | % | | 18.533 | % | | $ | — |
| | $ | 282,520 |
|
CPA®:16 – Global operating partnership (d) | | 100.000 | % | | 0.015 | % | | — |
| | 813 |
|
CPA®:17 – Global (e) | | 2.096 | % | | 1.910 | % | | 63,374 |
| | 57,753 |
|
CPA®:17 – Global operating partnership (f) | | 0.009 | % | | 0.009 | % | | — |
| | — |
|
CPA®:18 – Global | | 0.081 | % | | 0.127 | % | | 628 |
| | 320 |
|
CPA®:18 – Global operating partnership (g) | | 0.034 | % | | 0.034 | % | | 209 |
| | 209 |
|
CWI | | 0.734 | % | | 0.538 | % | | 4,659 |
| | 3,369 |
|
CWI operating partnership (h) | | 0.015 | % | | 0.015 | % | | — |
| | — |
|
| | |
| | |
| | $ | 68,870 |
| | $ | 344,984 |
|
___________
| |
(a) | Includes asset management fees receivable, for which 232,160 shares, 15,328 class A shares and 31,463 shares of CPA®:17 – Global, CPA®:18 – Global and CWI, respectively, were issued during the second quarter of 2014. |
| |
(b) | At March 31, 2014 and December 31, 2013, the aggregate unamortized basis differences on our equity investments in the Management REITs were $13.0 million and $80.5 million, respectively. |
| |
(c) | On January 31, 2014, we acquired all the remaining interests in CPA®:16 – Global, which merged into one of our subsidiaries with our subsidiary as the surviving entity, in the CPA®:16 Merger (Note 3). We received distributions of $6.4 million and $6.2 million from this affiliate during January 2014 and the three months ended March 31, 2013, respectively. |
| |
(d) | During January 2014 and the three months ended March 31, 2013, we recognized other-than-temporary impairment charges of $0.7 million and $2.7 million, respectively, on this investment to reduce the carrying value of our interest in the investment to its estimated fair value (Note 10). In addition, we received distributions of $4.8 million and $3.6 million from this investment during January 2014 and the three months ended March 31, 2013, respectively. On January 31, 2014, we acquired the remaining interests in CPA®:16 – Global’s operating partnership and now consolidate this entity. |
| |
(e) | We received distributions of $1.0 million and $0.6 million from this affiliate during the three months ended March 31, 2014 and 2013, respectively. |
| |
(f) | We received distributions of $4.7 million and $4.3 million from this affiliate during the three months ended March 31, 2014, and 2013, respectively. |
| |
(g) | We received distributions of $0.1 million from this affiliate, which commenced operations in May 2013, during the three months ended March 31, 2014. |
| |
(h) | We received distributions of $0.9 million from this affiliate during the three months ended March 31, 2014. |
The following tables present estimated combined summarized financial information for the Managed REITs. Certain prior year amounts have been retrospectively adjusted to reflect the impact of discontinued operations. Amounts provided are expected total amounts attributable to the Managed REITs and do not represent our proportionate share (in thousands):
|
| | | | | | | |
| March 31, 2014 | | December 31, 2013 |
Real estate, net | $ | 4,992,873 |
| | $ | 7,218,177 |
|
Other assets | 1,793,842 |
| | 2,128,862 |
|
Total assets | 6,786,715 |
| | 9,347,039 |
|
Debt | (2,759,763 | ) | | (4,237,044 | ) |
Accounts payable, accrued expenses, and other liabilities | (412,277 | ) | | (571,097 | ) |
Total liabilities | (3,172,040 | ) | | (4,808,141 | ) |
Noncontrolling interests | (210,726 | ) | | (192,492 | ) |
Stockholders’ equity | $ | 3,403,949 |
| | $ | 4,346,406 |
|
W. P. Carey 3/31/2014 10-Q – 19
Notes to Consolidated Financial Statements
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Revenues | $ | 193,830 |
| | $ | 178,685 |
|
Expenses | (196,845 | ) | | (171,253 | ) |
Income from continuing operations | $ | (3,015 | ) | | $ | 7,432 |
|
Net income attributable to the Managed REITs (a) (b) | $ | (3,015 | ) | | $ | 10,352 |
|
___________
| |
(a) | Inclusive of impairment charges recognized by the Managed REITs totaling $9.3 million during the three months ended March 31, 2013. These impairment charges reduced our income earned from these investments by approximately $1.7 million during the three months ended March 31, 2013. There were no such impairment charges recognized by the Managed REITs during the three months ended March 31, 2014. |
| |
(b) | Amounts included net gains on sale of real estate recorded by the Managed REITs totaling $2.7 million during the three months ended March 31, 2013. There were no such gains or losses recorded by the Managed REITs during the three months ended March 31, 2014. |
Interests in Other Unconsolidated Real Estate Investments
We own equity interests in single-tenant net-leased properties that are generally leased to companies through noncontrolling interests (i) in partnerships and limited liability companies that we do not control but over which we exercise significant influence or (ii) as tenants-in-common subject to common control. Generally, the underlying investments are jointly-owned with affiliates. We account for these investments under the equity method of accounting. Earnings for each investment are recognized in accordance with each respective investment agreement. Investments in unconsolidated investments are required to be evaluated periodically. We periodically compare an investment’s carrying value to its estimated fair value and recognize an impairment charge to the extent that the carrying value exceeds fair value and such decline is determined to be other than temporary.
W. P. Carey 3/31/2014 10-Q – 20
Notes to Consolidated Financial Statements
The following table sets forth our ownership interests in our equity investments in real estate, excluding the Managed REITs, and their respective carrying values (dollars in thousands):
|
| | | | | | | | | | | | |
| | | | Ownership Interest | | Carrying Value at |
Lessee | | Co-owner(s) | | at March 31, 2014 | | March 31, 2014 | | December 31, 2013 |
Same Store Equity Investments (a) (b): | | | | | | | | |
C1000 Logistiek Vastgoed B.V. (c) | | CPA®:17 – Global | | 15% | | $ | 13,813 |
| | $ | 13,673 |
|
Waldaschaff Automotive GmbH and Wagon Automotive Nagold GmbH | | CPA®:17 – Global | | 33% | | 7,503 |
| | 7,267 |
|
Wanbishi Archives Co. Ltd. | | CPA®:17 – Global | | 3% | | 382 |
| | 395 |
|
| | | | | | 21,698 |
| | 21,335 |
|
Equity Investments Consolidated after the CPA®:16 Merger (d): | | | | | | |
Schuler A.G. (a) | | CPA®:16 – Global | | 100% | | — |
| | 65,798 |
|
Hellweg Die Profi-Baumärkte GmbH & Co. KG (Hellweg 2) (a) | | CPA®:16 – Global/ CPA®:17 – Global | | 63% | | — |
| | 27,923 |
|
Advanced Micro Devices | | CPA®:16 – Global | | 100% | | — |
| | 22,392 |
|
The Upper Deck Company | | CPA®:16 – Global | | 100% | | — |
| | 7,518 |
|
Del Monte Corporation | | CPA®:16 – Global | | 100% | | — |
| | 7,145 |
|
Builders FirstSource, Inc. | | CPA®:16 – Global | | 100% | | — |
| | 4,968 |
|
PetSmart, Inc. | | CPA®:16 – Global | | 100% | | — |
| | 3,877 |
|
Consolidated Systems, Inc. | | CPA®:16 – Global | | 100% | | — |
| | 3,176 |
|
SaarOTEC (a) | | CPA®:16 – Global | | 100% | | — |
| | (639 | ) |
| | | | | | — |
| | 142,158 |
|
Equity Investments Acquired in the CPA®:16 Merger |
The New York Times Company (e) | | CPA®:16 – Global/ CPA®:17 – Global | | 45% | | 73,793 |
| | 21,543 |
|
Frontier Spinning Mills, Inc. | | CPA®:17 – Global | | 40% | | 15,516 |
| | — |
|
Actebis Peacock GmbH (a) | | CPA®:17 – Global | | 30% | | 7,088 |
| | — |
|
|
|
|
|
|
| 96,397 |
|
| 21,543 |
|
| | | | | | $ | 118,095 |
| | $ | 185,036 |
|
___________
| |
(a) | The carrying value of this investment is affected by the impact of fluctuations in the exchange rate of the foreign currency. |
| |
(b) | Represents equity investments we acquired prior to January 1, 2013. |
| |
(c) | This investment represents a tenancy-in-common interest, whereby the property is encumbered by the debt for which we are jointly and severally liable. For this investment, the co-obligor is CPA®:17 – Global and the amount due under the arrangement was approximately $95.0 million at March 31, 2014. Of this amount, $14.3 million represents the amount we agreed to pay and is included within the carrying value of the investment at March 31, 2014. |
| |
(d) | We acquired the remaining interests in these investments from CPA®:16 – Global in the CPA®:16 Merger. Subsequent to the CPA®:16 Merger, we consolidate these wholly-owned or majority-owned investments (Note 3). |
| |
(e) | We acquired an additional 27% interest in this investment from CPA®:16 – Global in the CPA®:16 Merger. |
We received aggregate distributions of $2.3 million and $4.0 million from our other unconsolidated real estate investments for the three months ended March 31, 2014 and 2013, respectively. At March 31, 2014 and December 31, 2013, the aggregate unamortized basis differences on our unconsolidated real estate investments were $5.9 million and $16.6 million, respectively.
W. P. Carey 3/31/2014 10-Q – 21
Notes to Consolidated Financial Statements
Note 8. Cash Flow Information
Supplemental Non-cash Investing and Financing Activities:
A summary of our non-cash investing and financing activities for the periods presented is as follows (in thousands):
|
| | | | | | | |
| Three Months Ended March 31, |
| 2014 | | 2013 |
Reclassification out of Net investments in direct financing leases | $ | (6,184 | ) | | $ | (5,586 | ) |
Reclassification to Real estate, net | 6,184 |
| | 5,586 |
|
Reclassification out of Real estate, net | (1,347 | ) | | (1,505 | ) |
Reclassification to Assets held for sale | 1,347 |
| | 1,505 |
|
First quarter distributions declared | 90,079 |
| | 57,128 |
|
2014 — On January 31, 2014, CPA®:16 – Global merged with and into us in the CPA®:16 Merger (Note 3). The following table summarizes estimated fair values of the assets acquired and liabilities assumed in the CPA®:16 Merger (in thousands): |
| | | |
Total Consideration | |
|
Fair value of W. P. Carey shares of common shares issued | $ | 1,815,521 |
|
Cash consideration for fractional shares | 1,338 |
|
Fair value of our equity interest in CPA®:16 – Global prior to the CPA®:16 Merger | 347,164 |
|
Fair value of our equity interest in jointly-owned investments with CPA®:16 – Global prior to the CPA®:16 Merger | 172,720 |
|
Fair value of noncontrolling interests acquired | (278,829 | ) |
| 2,057,914 |
|
Assets Acquired at Fair Value | |
Net investments in real estate | 1,969,274 |
|
Net investments in direct financing leases | 538,607 |
|
Equity investments in real estate | 74,367 |
|
Assets held for sale | 132,951 |
|
Goodwill | 348,972 |
|
In-place lease intangible assets | 553,479 |
|
Above-market rent intangible assets | 395,663 |
|
Other assets | 82,032 |
|
Liabilities Assumed at Fair Value | |
Non-recourse debt and line of credit | (1,768,288 | ) |
Accounts payable, accrued expenses and other liabilities | (118,389 | ) |
Below-market rent and other intangible liabilities | (57,209 | ) |
Deferred tax liability | (59,629 | ) |
Amounts attributable to noncontrolling interests | (99,345 | ) |
Net assets acquired excluding cash | 1,992,485 |
|
Cash acquired on acquisition of subsidiaries | $ | 65,429 |
|
Note 9. Goodwill and Other Intangibles
In connection with our acquisitions of properties, we have recorded net lease intangibles that are being amortized over periods ranging from one to 40 years. In addition, we have several ground leases that are being amortized over periods up to 134 years. In-place lease and above-market rent are included in In-place lease intangible assets, net and Above-market rent intangible assets, net, respectively, in the consolidated balance sheets. Tenant relationship, below-market ground lease (as lessee), trade name, management contracts and software license intangibles are included in Other assets, net in the consolidated balance sheets. Below-market rent, above-market ground lease (as lessee), and below-market purchase option intangibles are included in Accounts payable, accrued expenses and other liabilities in the consolidated balance sheets.
W. P. Carey 3/31/2014 10-Q – 22
Notes to Consolidated Financial Statements
In connection with our investment activity during the three months ended March 31, 2014, including primarily the properties we acquired through the CPA®:16 Merger, we recorded net lease intangibles comprised as follows (life in years, dollars in thousands):
|
| | | | | |
| Weighted-Average Life | | Amount |
Amortizable Intangible Assets | | | |
|
In-place lease | 12.2 | | $ | 564,198 |
|
Above-market rent | 12.3 | | 395,663 |
|
Below-market ground lease | 62.7 | | 14,397 |
|
| | | $ | 974,258 |
|
| | | |
Amortizable Intangible Liabilities | | |