EX-99.1 2 y72304aexv99w1.htm EX-99.1 SUPPLEMENTAL OPERATING AND FINANCIAL DATA EX-99.1
EXHIBIT 99.1
(W. P. CAREY LOGO)
W. P. Carey & Co. LLC
Supplemental Operating and Financial Data
For the Three and Nine Months Ended September 30, 2008
(WPC LOGO)

 


 

Important Disclosures About this Supplemental Package
As used in this supplemental package, the terms “the Company,” “we,” “us” and “our” include W. P. Carey & Co. LLC, its consolidated subsidiaries and predecessors, unless otherwise indicated.
Important Note Regarding Non-GAAP Financial Measures
This supplemental package includes non-GAAP financial measures, including earnings before interest, taxes, depreciation and amortization (“EBITDA”), funds from operations (“FFO”), adjusted cash flow from operations, revenue diversification analysis and revenue stability analysis. A description of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures are provided in this supplemental package.
Forward-Looking Statements
This supplemental package contains forward-looking statements within the meaning of the Federal securities laws. 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 forward-looking statements contained herein is included in our filings with the SEC, including but not limited to our Form 10-K for the year ended December 31, 2007. We do not undertake to revise or update any forward-looking statements.

2


 

W. P. CAREY & CO. LLC
Supplemental Operating and Financial Data
For the Three and Nine Months Ended September 30, 2008
         
Contents        
Company Overview
    4  
Financial Highlights
    5  
Financial Results — Adjusted for Comparability
    6  
Reconciliation of Net Income to EBITDA
    7  
Reconciliation of Net Income to Funds From Operations (FFO)
    8  
Adjusted Cash Flow from Operating Activities
    9  
Revenue Diversification Analysis
    10  
Revenue Stability Analysis
    11  
Portfolio Debt Overview
    12  
Detailed Debt Summary
    13  
2008 Investments and Dispositions Activity
    15  
Portfolio Analysis — Rent Contribution and Historical Occupancy
    17  
Portfolio Diversification Analysis by Property Type
    18  
Portfolio Diversification Analysis by Tenant Industry
    19  
Portfolio Diversification Analysis by Geography
    20  
Portfolio Lease Maturity Analysis
    21  
Consolidated Balance Sheets
    22  
Consolidated Statements of Income
    23  
Consolidated Statements of Cash Flows
    24  
Detailed Property Summary
    25  

3


 

W. P. CAREY & CO. LLC
Company Overview
September 30, 2008
         
Key Company Contacts       Executive Offices
Wm. Polk Carey
  Chairman of the Board and Director    50 Rockefeller Plaza
Gordon F. Dugan
  President, Chief Executive Officer and Director   New York, NY 10020
Thomas E. Zacharias
  Managing Director, Chief Operating Officer   Tel: 1-800-WPCAREY or (212) 492-1100
Mark J. DeCesaris
  Managing Director, Acting Chief Financial Officer   Fax: (212) 492-8922
Susan C. Hyde
  Managing Director, Director of Investor Relations   Web Site Address: www.wpcarey.com
 
       
Banks
       
Bank of America, N.A.
  Administrative and Documentation Agent    
The Bank of New York
  Syndication Agent    
JPMorgan Chase Bank, N.A.
  Syndication Agent    
PNC Bank, N.A.
  Syndication Agent    
 
       
Analyst Coverage
       
Everett Reveley
  Davenport & Company, LLC    
Stephanie M. Krewson
  Janney Montgomery Scott LLC    
Andrew T. DiZio
  Janney Montgomery Scott LLC    
                                         
    Third Quarter   Second Quarter   First Quarter   Fourth Quarter   Third Quarter
    2008   2008   2008   2007   2007
Stock Data (NYSE: WPC)
                                       
High Price
  $ 31.08     $ 33.97     $ 34.62     $ 36.86     $ 33.14  
Low Price
  $ 23.44     $ 27.67     $ 25.79     $ 31.02     $ 27.67  
Closing Price
  $ 26.10     $ 28.71     $ 29.97     $ 33.20     $ 31.50  
 
                                       
Distributions declared per share — annualized (a)
  $ 1.97     $ 1.95     $ 1.93     $ 1.91     $ 1.89  
 
                                       
Distribution yield (annualized distribution / closing stock price)
    7.54 %     6.79 %     6.43 %     5.75 %     5.99 %
 
                                       
Shares outstanding at quarter end
    40,024,035       39,656,675       39,536,581       39,216,493       38,583,229  
 
                                       
Market value of outstanding shares at quarter end (in thousands)
  $ 1,044,627     $ 1,138,543     $ 1,184,911     $ 1,301,988     $ 1,215,372  
 
(a)   Fourth quarter 2007 excludes a special distribution of $0.27 per share that was paid in January 2008 to shareholders of record as of December 31, 2007. The special distribution was approved by our Board of Directors in connection with our corporate restructuring.

4


 

W. P. CAREY & CO. LLC
Financial Highlights (Unaudited)

(in thousands, except per share amounts)
These financial highlights include non-GAAP financial measures, including earnings before interest, taxes, depreciation and amortization (“EBITDA”), funds from operations (“FFO”) and adjusted cash flow from operations. A description of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures is provided on the following pages.
                                                         
    Three months ended     Nine months ended September 30,  
    September 30, 2008     June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     2008     2007  
EBITDA
                                                       
Investment management
  $ 18,207     $ 15,774     $ 14,745     $ (3,906 )   $ 19,961     $ 48,726     $ 95,051  
Real estate ownership
    18,229       22,307       20,634       31,123       17,454       61,170       57,105  
 
                                         
Total
  $ 36,436     $ 38,081     $ 35,379     $ 27,217     $ 37,415     $ 109,896     $ 152,156  
 
                                         
 
                                                       
FFO
                                                       
Investment management
  $ 17,579     $ 14,664     $ 5,461     $ (14,281 )   $ 17,040     $ 37,704     $ 83,450  
Real estate ownership
    15,963       20,887       16,069       17,192       15,184       52,919       46,905  
 
                                         
Total
  $ 33,542     $ 35,551     $ 21,530     $ 2,911     $ 32,224     $ 90,623     $ 130,355  
 
                                         
 
                                                       
EBITDA Per Share (Diluted)
                                                       
Investment management
  $ 0.45     $ 0.39     $ 0.37     $ (0.10 )   $ 0.50     $ 1.21     $ 2.39  
Real estate ownership
    0.45       0.56       0.51       0.78       0.44       1.52       1.44  
 
                                         
Total
  $ 0.90     $ 0.95     $ 0.88     $ 0.68     $ 0.94     $ 2.73     $ 3.83  
 
                                         
 
                                                       
FFO Per Share (Diluted)
                                                       
Investment management
  $ 0.43     $ 0.36     $ 0.14     $ (0.36 )   $ 0.43     $ 0.94     $ 2.10  
Real estate ownership
    0.40       0.52       0.40       0.43       0.38       1.31       1.18  
 
                                         
Total
  $ 0.83     $ 0.88     $ 0.54     $ 0.07     $ 0.81     $ 2.25     $ 3.28  
 
                                         
 
                                                       
Adjusted Cash Flow From Operating Activities
                                                       
Adjusted cash flow
                                          $ 70,081     $ 68,098  
 
                                                   
Adjusted cash flow per share (diluted)
                                          $ 1.74     $ 1.71  
 
                                                   
 
                                                       
Distributions declared per share
                                          $ 1.461     $ 1.401  
 
                                                   
Payout ratio (distributions per share/adjusted cash flow per share)
                                      84 %     82 %
 
                                                   

5


 

W. P. CAREY & CO. LLC
Financial Results — Adjusted for Comparability (Unaudited)

(in thousands, except share and per share amounts)
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2008     2007     2008     2007  
Net Income
                               
Net income — as reported
  $ 19,198     $ 20,409     $ 56,147     $ 73,239  
 
                       
Net income per share (diluted) — as reported
  $ 0.48     $ 0.53     $ 1.41     $ 1.90  
 
                       
Items that affect comparability:
                               
CPA ®: 16 - Global performance adjustment, net (a)
              (21,600 )
Out of period adjustment (b)
          (4,800 )           (3,500 )
 
                       
 
          (4,800 )           (25,100 )
 
                       
Net income — adjusted for comparability
  $ 19,198     $ 15,609     $ 56,147     $ 48,139  
 
                       
Net income per share (diluted) — adjusted for comparability
  $ 0.48     $ 0.40     $ 1.41     $ 1.27  
 
                       
 
                               
EBITDA
                               
EBITDA — as reported
  $ 36,436     $ 37,415     $ 109,896     $ 152,156  
 
                       
EBITDA per share (diluted) — as reported
  $ 0.90     $ 0.94     $ 2.73     $ 3.83  
 
                       
Items that affect comparability:
                               
CPA®:16 - Global performance adjustment, net (a)
                      (39,300 )
 
                       
EBITDA — adjusted for comparability
  $ 36,436     $ 37,415     $ 109,896     $ 112,856  
 
                       
EBITDA per share (diluted) — adjusted for comparability
  $ 0.90     $ 0.94     $ 2.73     $ 2.84  
 
                       
 
                               
FFO
                               
FFO — as reported
  $ 33,542     $ 32,224     $ 90,623     $ 130,355  
 
                       
FFO per share (diluted) — as reported
  $ 0.83     $ 0.81     $ 2.25     $ 3.28  
 
                       
Items that affect comparability:
                               
CPA®:16 - Global performance adjustment, net (a)
                      (42,300 )
 
                       
FFO — adjusted for comparability
  $ 33,542     $ 32,224     $ 90,623     $ 88,055  
 
                       
FFO per share (diluted) — adjusted for comparability
  $ 0.83     $ 0.81     $ 2.25     $ 2.22  
 
                       
 
                               
Diluted weighted average shares outstanding
    40,299,073       39,601,853       40,293,094       39,718,522  
 
                       
Non-GAAP Financial Disclosure
The above table presents Net Income, EBITDA and FFO adjusted for items that affect comparability. We believe that these are useful supplemental measures for comparing our current financial performance with prior periods, although they do not represent net income that is computed in accordance with GAAP. Accordingly, Net Income, EBITDA and FFO adjusted for items that affect comparability should not be considered an alternative for Net Income as an indicator of our financial performance. Net Income, EBITDA and FFO adjusted for items that affect comparability may not be comparable to similarly titled measures of other companies. Net Income adjusted for items that affect comparability consists of net income in accordance with GAAP adjusted for amounts recognized on the achievement of CPA®:16 – Global’s performance criterion as well as an out of period adjustment. A description of EBITDA and FFO and reconciliations to the most directly comparable GAAP measures are provided on the respective pages of this earnings release.
 
(a)   CPA®:16 – Global performance adjustment, net represents the net of tax impact of previously deferred asset management revenue, structuring revenue and interest income less deferred compensation costs which were recognized during the second quarter of 2007 following the achievement of CPA®:16 – Global’s performance criterion. Adjustments to EBITDA and FFO eliminate the associated provision for income taxes and provision for deferred income taxes, respectively.
 
(b)   During the third quarter of 2007, we determined that a longer schedule of depreciation/amortization of assets in certain of our equity method investment holdings should appropriately be applied to reflect the lives of the underlying assets rather than the expected holding period of these investments. We concluded that these adjustments are not material to any prior periods’ consolidated financial statements. We also concluded that the cumulative adjustment was not material to the third quarter of 2007, nor to the year ended December 31, 2007. As such, the cumulative effect was recorded in the consolidated statements of income as a one-time cumulative out of period adjustment in the third quarter of 2007. The effect of this adjustment for the three and nine months ended September 30, 2007 was to increase net income by approximately $4.8 million and $3.5 million, respectively.

6


 

W. P. CAREY & CO. LLC
Reconciliation of Net Income to EBITDA (Unaudited)

(in thousands, except share and per share amounts)
                                                         
    Three months ended     Nine months ended September 30,  
    September 30, 2008     June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     2008     2007  
Investment Management
                                                       
Net income
  $ 11,201     $ 7,123     $ 6,931     $ (12,366 )   $ 12,685     $ 25,255     $ 49,174  
Adjustments:
                                                       
Provision for income taxes
    5,846       7,556       6,784       2,473       11,171       20,186       47,685  
Depreciation and amortization
    1,160       1,095       1,030       5,987       (3,895 )     3,285       (1,808 )
 
                                         
EBITDA — investment management
  $ 18,207     $ 15,774     $ 14,745     $ (3,906 )   $ 19,961     $ 48,726     $ 95,051  
 
                                         
EBITDA per share (diluted)
  $ 0.45     $ 0.39     $ 0.37     $ (0.10 )   $ 0.50     $ 1.21     $ 2.39  
 
                                         
 
                                                       
Real Estate Ownership
                                                       
Net income
  $ 7,997     $ 12,725     $ 10,170     $ 18,379     $ 7,724     $ 30,892     $ 24,065  
Adjustments:
                                                       
Interest expense
    5,004       4,532       5,043       4,730       5,269       14,579       15,271  
(Benefit from) provision for income taxes
    (7 )     (134 )     360       225       225       219       1,128  
Depreciation and amortization
    5,235       5,184       5,061       6,056       3,443       15,480       14,828  
Reconciling items attributable to discontinued operations
                      1,733       793             1,813  
 
                                         
EBITDA — real estate ownership
  $ 18,229     $ 22,307     $ 20,634     $ 31,123     $ 17,454     $ 61,170     $ 57,105  
 
                                         
EBITDA per share (diluted)
  $ 0.45     $ 0.56     $ 0.51     $ 0.78     $ 0.44     $ 1.52     $ 1.44  
 
                                         
 
                                                       
Total Company
                                                       
EBITDA
  $ 36,436     $ 38,081     $ 35,379     $ 27,217     $ 37,415     $ 109,896     $ 152,156  
 
                                         
EBITDA per share (diluted)
  $ 0.90     $ 0.95     $ 0.88     $ 0.68     $ 0.94     $ 2.73     $ 3.83  
 
                                         
Diluted weighted average shares outstanding
    40,299,073       40,256,658       40,202,798       39,815,933       39,601,853       40,293,094       39,718,522  
 
                                         
Non-GAAP Financial Disclosure
EBITDA as disclosed represents earnings before interest, taxes, depreciation and amortization. We believe that EBITDA is a useful supplemental measure for assessing the performance of our business segments, although it does not represent net income that is computed in accordance with GAAP. Accordingly, EBITDA should not be considered an alternative for net income as an indicator of our financial performance. EBITDA may not be comparable to similarly titled measures of other companies.

7


 

W. P. CAREY & CO. LLC
Reconciliation of Net Income to Funds From Operations (FFO) (Unaudited)

(in thousands, except share and per share amounts)
                                                         
    Three months ended     Nine months ended September 30,  
    September 30, 2008     June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     2008     2007  
Investment Management
                                                       
Net income
  $ 11,201     $ 7,123     $ 6,931     $ (12,366 )   $ 12,685     $ 25,255     $ 49,174  
Amortization, deferred taxes and other non-cash charges
    2,290       4,041       (2,554 )     (2,466 )     7,114       3,777       32,660  
FFO from equity investments
    4,088       3,500       1,084       551       (2,759 )     8,672       1,616  
 
                                         
FFO — investment management
  $ 17,579     $ 14,664     $ 5,461     $ (14,281 )   $ 17,040     $ 37,704     $ 83,450  
 
                                         
FFO per share (diluted)
  $ 0.43     $ 0.36     $ 0.14     $ (0.36 )   $ 0.43     $ 0.94     $ 2.10  
 
                                         
 
                                                       
Real Estate Ownership
                                                       
Net income
  $ 7,997     $ 12,725     $ 10,170     $ 18,379     $ 7,724     $ 30,892     $ 24,065  
Gain on sale of investment in direct financing lease
    (1,103 )                             (1,103 )      
Gain on sale of real estate, net
                      (14,865 )                 (962 )
Depreciation, amortization and other non-cash charges
    6,764       5,389       3,561       4,929       4,228       15,714       15,343  
Straight-line and other rent adjustments
    (613 )     659       669       964       660       715       2,116  
Impairment charges
    538                   1,017       2,317       538       2,317  
FFO from equity investments
    2,551       2,287       1,841       1,662       464       6,679       4,650  
Minority investees’ share of FFO
    (171 )     (173 )     (172 )     5,106       (209 )     (516 )     (624 )
 
                                         
FFO — real estate ownership
  $ 15,963     $ 20,887     $ 16,069     $ 17,192     $ 15,184     $ 52,919     $ 46,905  
 
                                         
FFO per share (diluted)
  $ 0.40     $ 0.52     $ 0.40     $ 0.43     $ 0.38     $ 1.31     $ 1.18  
 
                                         
 
                                                       
Total Company
                                                       
FFO
  $ 33,542     $ 35,551     $ 21,530     $ 2,911     $ 32,224     $ 90,623     $ 130,355  
 
                                         
FFO per share (diluted)
  $ 0.83     $ 0.88     $ 0.54     $ 0.07     $ 0.81     $ 2.25     $ 3.28  
 
                                         
Diluted weighted average shares outstanding
    40,299,073       40,256,658       40,202,798       39,815,933       39,601,853       40,293,094       39,718,522  
 
                                         
Non-GAAP Financial Disclosure
Funds from operations (FFO) is a non-GAAP financial measure that is commonly used in evaluating real estate companies. Although the National Association of Real Estate Investment Trusts (NAREIT) has published a definition of FFO, real estate companies often modify this definition as they seek to provide financial measures that meaningfully reflect their operations. FFO should not be considered as an alternative to net income as an indication of a company’s operating performance or to cash flow from operating activities as a measure of its liquidity. It should be used in conjunction with GAAP net income. FFO disclosed by other REITs may not be comparable to our FFO calculation.
NAREIT’s definition of FFO adjusts GAAP net income to exclude depreciation and gains/losses from the sales of properties and adjusts for FFO applicable to unconsolidated partnerships and joint ventures. We calculate FFO in accordance with this definition and then include other adjustments to GAAP net income to adjust for certain non-cash charges such as amortization of intangibles, deferred income tax benefits and expenses, straight-line rents, stock compensation, impairment charges on real estate and unrealized foreign currency exchange gains and losses. We exclude these items from GAAP net income as they are not the primary drivers in our decision making process. Our assessment of our operations is focused on long term sustainability and not on such non-cash items which may cause short-term fluctuations in net income but that have no impact on cash flows.

8


 

W. P. CAREY & CO. LLC
Adjusted Cash Flow from Operating Activities (Unaudited)

(in thousands, except share and per share amounts)
                 
    Nine months ended September 30,  
    2008     2007  
Cash flow from operating activities — as reported
  $ 47,492     $ 24,893  
Adjustments:
               
CPA®:16 – Global performance adjustment, net (a)
    (12,291 )     9,425  
Settlement payment (b)
    21,012        
CPA®:12/14 Merger — payment of taxes (c)
          20,708  
Distributions received from equity investments in real estate in excess of equity income (d)
    7,265       8,077  
Changes in working capital (c)
    6,603       4,995  
 
           
Adjusted cash flow from operating activities
  $ 70,081     $ 68,098  
 
           
Adjusted cash flow per share (diluted)
  $ 1.74     $ 1.71  
 
           
 
               
Distributions declared per share
  $ 1.461     $ 1.401  
 
           
Payout ratio (distributions per share/adjusted cash flow per share)
    84 %     82 %
 
           
Diluted weighted average shares outstanding
    40,293,094       39,718,522  
 
           
Non-GAAP Financial Disclosure
Adjusted cash flow from operating activities is a non-GAAP financial measure that represents cash flow from operating activities on a GAAP basis adjusted for certain timing differences and deferrals as described below. We believe that adjusted cash flow from operating activities is a useful supplemental measure for assessing the cash flow generated from our core operations and is used in evaluating distributions to shareholders. Adjusted cash flow from operating activities should not be considered as an alternative for cash flow from operating activities computed on a GAAP basis as a measure of our liquidity. Adjusted cash flow from operating activities may not be comparable to similarly titled measures of other companies.
 
(a)   Amounts (paid)/deferred in lieu of CPA®:16 – Global achieving its performance criterion, net of a 45% tax provision. In determining cash flow generated from our core operations, we believe it is more appropriate to normalize cash flow for the impact of CPA®:16 – Global achieving its performance criterion, rather than recognizing the entire deferred amount in the quarter in which the performance criterion was met as this revenue was actually earned over a three year period.
 
(b)   In March 2008, we entered into a settlement with the SEC with respect to all matters relating to their investigation. As a result, we paid $30 million in the first quarter of 2008, and recognized an offsetting $9 million tax benefit in the same period.
 
(c)   Timing differences arising from the payment of certain liabilities in a period other than that in which the expense is recognized in determining net income may distort the actual cash flow that our core operations generate. We adjust our GAAP cash flow from operations to record such amounts in the period in which the liability was actually incurred. We believe this is a fairer measure of determining our cash flow from core operations.
 
(d)   We take a substantial portion of our asset management revenue in shares of the CPA® REIT funds. To the extent we receive distributions in excess of the equity income that we recognize, we include such amounts in our evaluation of cash flow from core operations.

9


 

W. P. CAREY & CO. LLC
Revenue Diversification Analysis (Unaudited)

(in thousands)
                                                         
    Three months ended     Nine months ended September 30,  
    September 30, 2008     June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     2008     2007  
Revenue from Investment Management
                                                       
Asset management revenue
  $ 20,205     $ 20,039     $ 20,126     $ 19,165     $ 18,648     $ 60,370     $ 63,886  
Structuring revenue
    10,818       3,169       3,416       10,366       9,778       17,403       67,809  
Other interest income
    586       548       533       1,057       1,087       1,667       4,974  
 
                                         
Total investment management revenue
  $ 31,609     $ 23,756     $ 24,075     $ 30,588     $ 29,513     $ 79,440     $ 136,669  
 
                                         
Percentage of total adjusted revenue
    58 %     47 %     52 %     58 %     55 %     52 %     65 %
 
                                         
 
                                                       
Revenue from Real Estate Ownership
                                                       
Lease revenue — continuing and discontinued operations
  $ 18,959     $ 23,247     $ 19,254     $ 20,196     $ 20,489     $ 61,460     $ 62,603  
Other real estate income
    3,834       3,305       3,122       2,144       3,764       10,261       9,879  
Other interest income
    166       131       228       257       201       526       556  
 
                                         
Total real estate revenue
  $ 22,959     $ 26,683     $ 22,604     $ 22,597     $ 24,454     $ 72,247     $ 73,038  
 
                                         
Percentage of total adjusted revenue
    42 %     53 %     48 %     42 %     45 %     48 %     35 %
 
                                         
 
                                                       
Reconciliation of Total Revenue
                                                       
Total revenue — as reported
  $ 66,636     $ 58,503     $ 57,372     $ 51,607     $ 54,577     $ 182,511     $ 208,298  
Less: Reimbursed costs from affiliates (a)
    (12,820 )     (12,568 )     (11,506 )     (3,641 )     (3,422 )     (36,894 )     (10,141 )
Add: Other interest income
    752       679       761       1,314       1,288       2,193       5,530  
Add: Revenue from discontinued operations
          3,825       52       3,905       1,524       3,877       6,020  
 
                                         
Total Adjusted Revenue
  $ 54,568     $ 50,439     $ 46,679     $ 53,185     $ 53,967     $ 151,687     $ 209,707  
 
                                         
 
(a)   Total adjusted revenue excludes reimbursements of costs received from affiliated CPA® REITs as they have no impact on net income. Also excluded is wholesaling revenue earned in connection with CPA®: 17 — Global’s initial public offering, which is primarily offset by underwriting costs incurred in connection with the offering.

10


 

W. P. CAREY & CO. LLC
Revenue Stability Analysis (Unaudited)

(in thousands)
                                                                                                                 
    Three months ended     Nine months ended September 30,  
    September 30, 2008     June 30, 2008     March 31, 2008     December 31, 2007     September 30, 2007     2008     2007  
    Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %     Revenue     %  
Revenue Type
                                                                                                               
Rents (a)
  $ 19,125             $ 23,378             $ 19,482             $ 20,453             $ 20,690             $ 61,986             $ 63,159          
Management revenue (b)(d)
    20,791               20,587               20,659               20,222               19,735               62,037               68,860          
 
                                                                                                 
Rents and Management Revenue
    39,916       73 %     43,965       87 %     40,141       86 %     40,675       76 %     40,425       75 %     124,023       82 %     132,019       63 %
 
                                                                                   
 
                                                                                                               
Structuring revenue (c)(d)
    10,818               3,169               3,416               10,366               9,778               17,403               67,809          
Other real estate income
    3,834               3,305               3,122               2,144               3,764               10,261               9,879          
 
                                                                                                 
Structuring Revenue & Other Income
    14,652       27 %     6,474       13 %     6,538       14 %     12,510       24 %     13,542       25 %     27,664       18 %     77,688       37 %
 
                                                                                   
 
Total Adjusted Revenue
  $ 54,568       100 %   $ 50,439       100 %   $ 46,679       100 %   $ 53,185       100 %   $ 53,967       100 %   $ 151,687       100 %   $ 209,707       100 %
 
                                                                                   
 
(a)   Rents = lease revenue (continuing operations) + revenue from discontinued operations + other interest income from real estate ownership.
 
(b)   Management revenue includes asset management revenue and interest income earned from CPA® REITs under management.
 
(c)   Structuring revenue includes structuring fees and deferred structuring fees.
 
(d)   Management revenue for the nine months ended September 30, 2007 includes $19,302 in performance revenue recognized as a result of CPA®:16 – Global meeting its performance criterion. Structuring revenue for the nine months ended September 30, 2007 includes $42,435 in deferred structuring revenue also recognized as a result of CPA®:16 – Global meeting its performance criterion.

11


 

     
W. P. CAREY & CO. LLC
Portfolio Debt Overview as of September 30, 2008 (Pro rata basis) (Unaudited)

(in thousands)

Portfolio Debt Maturity
         
Year of Maturity   Outstanding Balance(a)  
 
2008
  $ 40,184  
2009
    29,675  
2010
    12,159  
2011
    125,859  
2012
    32,182  
2013
    2,167  
2014
    57,079  
2015
    49,275  
2016
    36,970  
2017
    58,879  
2018
    9,469  
2019
     
2020
     
2021
     
2022
     
2023
    5,654  
 
Total
  $ 459,552  
 
Fixed and Variable Rate Debt Analysis
         
Non-Recourse Debt   Outstanding Balance  
Fixed
  $ 256,369  
Fixed — Swap Agreement
    9,469  
Fixed — Future Rate Reset
    65,064  
Variable
    55,150  
 
     
 
    386,052  
 
     
Recourse Debt        
Variable — Line of Credit
    73,500  
 
     
Total Debt
  $ 459,552  
 
     
(BAR GRAPH)


 
(a)   Debt balances calculated using an exchange rate of 1.4449 USD/EUR at September 30, 2008 (where applicable).

12


 

     
W. P. CAREY & CO. LLC
Detailed Debt Summary as of September 30, 2008 (Pro rata basis) (Unaudited)

(in thousands)
                                 
Tenant/Lease Guarantor / Percent Ownership   Rate Type     Interest Rate     Maturity Date     Outstanding Balance  
Self-Storage Credit Facility (a)
  Variable     4.74 %   Dec-2008   $ 35,184  
Billipp Portfolio (b)
  Variable     4.06 %   Dec-2008     5,000  
Orbital Sciences Corporation
  Fixed     7.38 %   Jun-2009     12,235  
US Airways Group, Inc. (75%)
  Fixed     7.23 %   Aug-2009     15,240  
The Retail Distribution Group, Inc. (40%)
  Fixed     8.51 %   Sep-2009     2,200  
Bell South Corporation
  Fixed     8.11 %   Jan-2010     2,966  
Hibbett Sports
  Fixed     7.50 %   Apr-2010     4,578  
Daimler Trucks North America LLC
  Fixed     7.96 %   Jun-2010     4,615  
Federal Express Corporation (40%)
  Fixed     7.50 %   Jan-2011     16,346  
AutoZone, Inc. — Series A
  Fixed     6.85 %   Jan-2011     1,115  
Childtime Childcare, Inc. (34%)
  Fixed     7.50 %   Jan-2011     2,240  
Information Resources, Inc. (33%)
  Fixed     7.60 %   Jan-2011     7,505  
Pioneer Credit Recovery, Inc.
  Fixed     7.34 %   Jan-2011     5,497  
AutoZone, Inc. — Series B
  Fixed     6.85 %   Feb-2011     1,759  
Career Education Corporation
  Fixed     7.58 %   Jun-2011     6,847  
24 Hour Fitness USA, Inc.
  Fixed     7.50 %   Aug-2011     2,916  
Sprint Spectrum, LP
  Fixed     7.64 %   Aug-2011     8,134  
Qwest Communications, Inc.
  Fixed     7.50 %   Jun-2012     1,448  
AutoZone, Inc. — Series C
  Fixed     6.85 %   Aug-2012     811  
BE Aerospace, Inc.
  Fixed     6.11 %   Nov-2012     8,504  
Faurecia Exhaust Systems, Inc.
  Fixed     5.16 %   Nov-2012     2,521  
Anthony’s Manufacturing Company
  Fixed     5.11 %   Nov-2012     8,746  
Alstom Power, Inc. and Werner Co.
  Fixed     5.18 %   Dec-2012     10,152  
AutoZone, Inc. — Series D
  Fixed     6.85 %   Aug-2013     2,167  
Carrefour France, S.A. (46%) (c)
  Fixed - Future Rate Reset     5.55 %   Dec-2014     57,079  
Lowe’s Home Improvement Warehouse
  Fixed     4.87 %   Sep-2015     9,306  
Bouygues Telecom, S.A. (Tours) (95%) (c)
  Fixed - Future Rate Reset     3.86 %   Oct-2015     7,985  
The American Bottling Company
  Fixed     5.13 %   Nov-2015     31,984  
CheckFree Holdings, Inc. (50%)
  Fixed     6.18 %   Jun-2016     14,962  
Bouygues Telecom, S.A. (Illkirch-Graffenstaden) (75%) (c) (d)
  Variable     5.01 %   Oct-2016     14,966  
Consolidated Systems, Inc. (60%)
  Fixed     5.87 %   Nov-2016     7,042  
Western Union Financial Services, Inc.
  Fixed     5.50 %   Jan-2017     6,000  
Hellweg Die Profi-Baumärkte GmbH & Co KG (5%) (c)
  Fixed     5.49 %   Jan-2017     15,422  
SICOR, Inc. (50%)
  Fixed     6.20 %   Jul-2017     17,675  
Medica France, S.A. (46%) (c)
  Fixed     5.63 %   Oct-2017     19,782  

13


 

     
W. P. CAREY & CO. LLC
Detailed Debt Summary as of September 30, 2008 (Pro rata basis) (Unaudited)

(in thousands)
                                 
Tenant/Lease Guarantor / Percent Ownership   Rate Type     Interest Rate     Maturity Date     Outstanding Balance  
OBI Wroclaw
  Fixed - Swap     5.48 %   Mar-2018   $ 9,469  
Hologic, Inc. (36%)
  Fixed     6.40 %   May-2023     5,654  
 
                           
Total Non-Recourse Debt
            5.91 %(d)           $ 386,052  
 
                           
 
                               
Unsecured Credit Facility
  Variable     3.76 %   Jun-2011   $ 73,500  
 
                           
 
                               
Total Debt
            5.56 %(d)           $ 459,552  
 
                           
 
(a)   Facility includes an option to extend for three consecutive one-year periods. LIBOR capped at 4.75% through December 2008.
 
(b)   Loan agreement includes a one-year extension option.
 
(c)   Debt balance calculated using an exchange rate of 1.4449 USD/EUR as of September 30, 2008.
 
(d)   Reflects weighted average interest rate for the applicable debt.

14


 

     
W. P. CAREY & CO. LLC
2008 Investment and Disposition Activity as of September 30, 2008 (Unaudited)

(in thousands, except square footage)
Investment Activity
Investment Management Activity — Real Estate
                                     
Portfolio   Tenant/Lease Guarantor   Property Location(s)   Purchase Price     Closing Date   Property Type   Gross Square Footage  
CPA®:16 - Global
  Briggs Nursery, LLC   Elma, WA   $ 6,545     Feb-08   Industrial     77,775  
CPA®:16 - Global
  Best Brands Corp.   Colton, CA; Dallas, TX; Bonner Springs, KS; Eagan, MN     50,638     Mar-08   Industrial     795,379  
CPA®:16 - Global
  Mantsinen Group Ltd Oy   Ylamylly, Finland     18,113     Apr-08   Industrial     118,942  
CPA®:16 - Global
  Schoeller Arca System GmbH   Monheim, Germany     12,864     Apr-08   Industrial     100,018  
CPA®:17
  Flexmag Industries, Inc.   Norfolk, NE     2,618     Jun-08   Industrial     109,200  
CPA®:16 - Global
  Schoeller Arca System SAS   Nurieux, France     17,006     Jun-08   Industrial     196,743  
CPA®:16 - Global
  Leipold Inc.   Wolfach, Dransfekl, & Bunde, Germany     16,068     Jun-08   Industrial     196,023  
CPA®:16 - Global
  Leipold Inc.   Windsor, CT     1,585     Jun-08   Industrial     17,400  
CPA®:16 - Global, CPA®:17
  Actebis Peacock GmbH   Soest and Bad Wunnenberg, Germany     69,391     Jul-08   Various     652,482  
CPA®:17
  Laureate Education, Inc.   Chicago, IL     29,319     Jul-08   Other     178,490  
CPA®:17
  Sabre Communications Corporation and Cellxion, LLC   Alvarado, TX and Bossier City, LA     27,958     Aug-08   Industrial     598,908  
CPA®:15, CPA®:17
  Wagon Automotive GmbH and Wagon Automotive Nagold GmbH   Waldaschaff and Nagold, Germany     68,261     Aug-08   Industrial     842,858  
CPA®:17
  Lifetime Fitness, Inc.   Scottsdale, AZ & Columbia, MD     63,365     Sep-08   Other     220,338  
 
                             
               
 
            383,731               4,104,556  
 
                             
Investment Management Activity — CMBS
                                     
Portfolio   Pool / Security Type     Face Value     Purchase Price     Closing Date   Rating   Implied Yield  
CPA®:17 - Global
  TOP29 Class H Securities     $              6,994     $ 2,661     Apr-08   BBB-     22.69 %
CPA®:17 - Global
  LBUBS 2008-C1 Class G     3,330       2,075     Apr-08   A-     13.43 %
CPA®:17 - Global
  LBUBS 2008-C1 Class H     3,830       1,771     Apr-08   BBB+     17.54 %
CPA®:17 - Global
  LB-UBS 2007-C7 Class G     9,517       6,621     Jun-08   A-     12.08 %
CPA®:17 - Global
  MSC 2007 IQ16 Class E     5,300       3,842     Jun-08   A+     11.30 %
CPA®:17 - Global
  MSC 2007 IQ16 Class G     2,343       1,534     Jun-08   A-     12.90 %
CPA®:17 - Global
  BACM 2008-1 Class F     2,000       1,461     Jun-08   A     11.22 %
 
                                 
 
                                   
 
      $            33,314       19,965                  
 
                                 
 
                                   
Total Investment Management Acquisitions
          $ 403,696                  
 
                                 

15


 

     
W. P. CAREY & CO. LLC
2008 Investment and Disposition Activity as of September 30, 2008 (Unaudited)

(in thousands, except square footage)
Disposition Activity
Investment Management Activity
                                 
                    Disposition          
Portfolio(s)   Tenant/Lease Guarantor   Property Location(s)   Gross Sale Price     Date   Property Type   Gross Square Footage  
CPA®:15
  Meadowbrook Meat Company, Inc.   Macon, GA   $ 1,010     Apr-08   Warehouse/Distribution     20,038  
CPA®:14
  Earle M. Jorgensen Company   Kansas City, MO     6,460     Jun-08   Warehouse/Distribution     120,855  
 
                           
 
                               
Total Investment Management Dispositions
          $ 7,470               140,893  
 
                           
 
                               
Principal Activity
                               
 
                               
WPC LLC
  Brodart Company   Williamsport, PA   $ 5,000     Aug-08   Industrial     521,240  
 
                           
 
                               
Total Principal Dispositions
            5,000               521,240  
 
                           
 
                               
Total Dispositions
          $ 12,470               662,133  
 
                           

16


 

     
W. P. CAREY & CO. LLC
Portfolio Analysis as of September 30, 2008 (Unaudited)

(in thousands)
Portfolio Diversification by Rent (Pro rata basis)
                         
            Percentage of     Percentage of  
Top Ten Tenants/Lease Guarantors   Annualized Rent     Total Annualized Rent     Total Adjusted Revenue(a)  
Carrefour France, S.A. — France
  $ 9,610       10%     3%
Bouygues Telecom, S.A. — France
    4,980       5%     2%
The American Bottling Company
    4,842       5%     2%
Daimler Trucks North America LLC
    4,634       5%     2%
Medica France S.A. — France
    3,300       3%     1%
US Airways Group, Inc.
    3,172       3%     1%
Federal Express Corporation
    3,077       3%     1%
Orbital Sciences Corporation
    3,023       3%     1%
Titan Corporation
    2,707       3%     1%
Schuler A.G. — Germany
    2,355       2%     1%
 
                     
 
  $ 41,700                  
 
                     
 
(a)   Total Adjusted Revenue = Total revenue as reported, less reimbursed costs from affiliates, plus other interest income, plus revenue from discontinued operations.
W. P. Carey & Co. LLC Historical Occupancy
(LINE GRAPH)

17


 

     
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Property Type as of September 30, 2008 (Unaudited)

(in thousands)

                 
Property Type   Square Footage (a)   Percent  
Industrial
    8,134       48 %
Warehouse/Distribution
    5,106       30 %
Office
    2,030       12 %
Retail
    1,125       7 %
Other Properties (c)
    363       2 %
Hospitality
    158       1 %
 
           
Total (d)
    16,916       100 %
 
           
Portfolio Diversification by Property Type
(based on square footage)
(PIE CHART)
                 
Property Type   Annualized Rent (b)     Percent  
Industrial
  $ 35,118       35 %
Office
    29,444       30 %
Warehouse/Distribution
    20,416       21 %
Other Properties (c)
    6,715       7 %
Retail
    6,199       6 %
Hospitality
    1,200       1 %
 
           
Total (d)
  $ 99,092       100 %
 
           
Portfolio Diversification by Property Type
(based on annualized rents)
(PIE CHART)


 
(a)   Square footage for jointly owned properties shown on a pro rata basis.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Reflects properties used for health care; education, child care and social services; leisure, amusement and recreation; unoccupied land.
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of September 30, 2008.

18


 

     
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Tenant Industry as of September 30, 2008 (Unaudited)

(in thousands)
                 
    Annualized     Percentage of  
Industry Type (a)   Rent (b)     Annualized Rent  
Retail Stores
  $ 16,509       17 %
Telecommunications
    10,738       11 %
Business and Commercial Services
    11,151       11 %
Healthcare, Education and Childcare
    9,363       10 %
Electronics
    6,920       7 %
Automobile
    5,319       5 %
Beverages, Food, and Tobacco
    5,237       5 %
Aerospace and Defense
    4,895       5 %
Forest Products and Paper
    4,418       5 %
Machinery
    3,036       3 %
Transportation — Personal
    3,355       3 %
Transportation — Cargo
    3,114       3 %
Consumer and Durable Goods
    2,202       2 %
Media: Printing and Publishing
    1,941       2 %
Mining, Metals, and Primary Metal Industries
    1,860       2 %
Chemicals, Plastics, Rubber, and Glass
    1,813       2 %
Hotels and Gaming
    1,209       1 %
Federal, State and Local Government
    1,170       1 %
Construction and Building
    1,115       1 %
Textiles, Leather, and Apparel
    978       1 %
Leisure, Amusement, Entertainment
    907       1 %
Banking
    637       1 %
Other (c)
    1,205       1 %
 
           
Total (d)
  $ 99,092       100 %
 
           
 
(a)   Based on the Moody’s Classification System and information provided by the tenant.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Reflects properties with tenants in the grocery and consumer non-durable goods industries .
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of September 30, 2008.

19


 

     
W. P. CAREY & CO. LLC
Portfolio Diversification Analysis by Geography as of September 30, 2008 (Unaudited)

(in thousands)

                 
Region   Square Footage (a)     Percent  
South
    5,016       30 %
Midwest
    4,557       27 %
East
    2,978       17 %
West
    2,321       14 %
Europe
    2,044       12 %
 
           
Total (c)
    16,916       100 %
 
           
Portfolio Diversification by Geography
(based on square footage)
(PIE CHART)
                 
Region   Annualized Rent (b)     Percent  
South
  $ 28,127       28 %
West
    21,553       22 %
Midwest
    17,936       18 %
East
    10,200       10 %
Europe
    21,276       22 %
 
           
Total (c)
  $ 99,092       100 %
 
           
Portfolio Diversification by Geography
(based on annualized rents)
(PIE CHART)


 
(a)   Square footage for jointly owned properties shown on a pro rata basis.
 
(b)   Rents reflect current annualized rents on a pro rata basis.
 
(c)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of September 30, 2008.

20


 

W. P. CAREY & CO. LLC
Portfolio Lease Maturity Analysis as of September 30, 2008 (Unaudited)

(in thousands)

                 
            Percentage of  
Year of Lease   Annualized     Total Annualized  
Expiration (a)   Rents     Rent  
2008 (b)
  $ 270       0 %
2009
    7,920       8 %
2010
    18,215       18 %
2011
    17,783       18 %
2012
    8,044       8 %
2013
    7,523       8 %
2014
    12,735       13 %
2015
    3,526       4 %
2016
    1,674       2 %
2017
    2,438       2 %
2018
    3,938       4 %
2019
    4,479       4 %
2020
    4,634       5 %
2021
          0 %
2022
    1,581       2 %
2023
          0 %
2024
          0 %
2025
    1,029       1 %
2026
    948       1 %
2027
    2,355       2 %
 
           
Total (c)
  $ 99,092       100 %
 
           
Weighted Average Years to Maturity: 5.43
(BAR GRAPH)


 
(a)   Assumes tenant does not exercise renewal option.
 
(b)   Month-to-month properties are counted in current year’s revenue stream.
 
(c)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of September 30, 2008.

21


 

     
W. P. CAREY & CO. LLC
Consolidated Balance Sheets (Unaudited)

(in thousands, except share amounts)
                 
    September 30, 2008     December 31, 2007  
            (NOTE)  
Assets
               
Real estate, net
  $ 500,988     $ 513,405  
Net investment in direct financing leases
    84,477       89,463  
Equity investments in real estate and CPA® REITs
    266,567       242,677  
Operating real estate, net
    75,311       73,189  
Cash and cash equivalents
    20,485       12,137  
Due from affiliates
    51,194       88,329  
Intangible assets and goodwill, net
    95,178       99,873  
Other assets, net
    30,654       34,211  
 
           
Total assets
  $ 1,124,854     $ 1,153,284  
 
           
 
               
Liabilities and Members’ Equity
               
Liabilities:
               
Non-recourse debt
  $ 255,478     $ 254,051  
Line of credit
    73,500       62,700  
Accounts payable, accrued expenses and other liabilities
    44,001       59,076  
Income taxes, net
    60,641       65,152  
Distributions payable
    19,650       29,222  
Settlement provision
          29,979  
 
           
Total liabilities
    453,270       500,180  
 
           
Minority interest in consolidated entities
    19,523       18,833  
 
           
Commitments and contingencies
               
Members’ equity:
               
Listed shares, no par value, 100,000,000 shares authorized; 40,024,035 and 39,216,493 shares issued and outstanding, respectively
    771,283       748,584  
Distributions in excess of accumulated earnings
    (119,319 )     (117,051 )
Accumulated other comprehensive income
    97       2,738  
 
           
Total members’ equity
    652,061       634,271  
 
           
Total liabilities and members’ equity
  $ 1,124,854     $ 1,153,284  
 
           
Note: The consolidated balance sheet at December 31, 2007 has been derived from the audited consolidated financial statements at that date.

22


 

     
W. P. CAREY & CO. LLC
Consolidated Statements of Income (Unaudited)

(in thousands, except share and per share amounts)
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2008     2007     2008     2007  
Revenues
                               
Asset management revenue
  $ 20,205     $ 18,648     $ 60,370     $ 63,886  
Structuring revenue
    10,818       9,778       17,403       67,809  
Wholesaling revenue
    1,517             4,145        
Reimbursed costs from affiliates
    11,303       3,422       32,749       10,141  
Lease revenues
    18,959       18,965       57,583       56,583  
Other real estate income
    3,834       3,764       10,261       9,879  
 
                       
 
    66,636       54,577       182,511       208,298  
 
                       
Operating Expenses
                               
General and administrative
    (17,013 )     (12,323 )     (48,242 )     (47,624 )
Reimbursable costs
    (11,303 )     (3,422 )     (32,749 )     (10,141 )
Depreciation and amortization
    (6,395 )     (6,083 )     (18,765 )     (19,555 )
Property expenses
    (1,815 )     (2,282 )     (5,555 )     (5,069 )
Impairment charge
    (538 )           (538 )      
Other real estate expenses
    (1,989 )     (2,255 )     (6,204 )     (6,080 )
 
                       
 
    (39,053 )     (26,365 )     (112,053 )     (88,469 )
 
                       
Other Income and Expenses
                               
Other interest income
    752       1,288       2,193       5,530  
Income from equity investments in real estate and CPA® REITs
    2,272       8,945       10,917       13,312  
Minority interest in income
    (103 )     (505 )     (496 )     (3,911 )
Gain on sale of investment in direct financing lease
    1,103             1,103        
 
(Loss) gain on sale of securities, foreign currency transactions and other, net
    (1,566 )     1,029       3,093       1,384  
Interest expense
    (5,004 )     (5,269 )     (14,579 )     (15,271 )
 
                       
 
    (2,546 )     5,488       2,231       1,044  
 
                       
Income from continuing operations before income taxes
    25,037       33,700       72,689       120,873  
Provision for income taxes
    (5,839 )     (11,396 )     (20,405 )     (48,813 )
 
                       
Income from continuing operations
    19,198       22,304       52,284       72,060  
 
                       
 
                               
Discontinued Operations
                               
Income from operations of discontinued properties
          422       3,863       2,534  
Gain on sale of real estate, net
                      962  
Impairment charges
          (2,317 )           (2,317 )
 
                       
(Loss) income from discontinued operations
          (1,895 )     3,863       1,179  
 
                       
 
                               
Net Income
  $ 19,198     $ 20,409     $ 56,147     $ 73,239  
 
                       
Basic Earnings Per Share
                               
Income from continuing operations
  $ 0.48     $ 0.58     $ 1.31     $ 1.89  
(Loss) income from discontinued operations
          (0.05 )     0.10       0.03  
 
                       
Net income
  $ 0.48     $ 0.53     $ 1.41     $ 1.92  
 
                       
 
                               
Diluted Earnings Per Share
                               
Income from continuing operations
  $ 0.48     $ 0.58     $ 1.31     $ 1.87  
(Loss) income from discontinued operations
          (0.05 )     0.10       0.03  
 
                       
Net income
  $ 0.48     $ 0.53     $ 1.41     $ 1.90  
 
                       
 
                               
Weighted Average Shares Outstanding
                               
Basic
    39,294,889       38,298,979       39,125,329       38,117,280  
 
                       
Diluted
    40,299,073       39,601,853       40,293,094       39,718,522  
 
                       
 
                               
Distributions Declared Per Share
  $ 0.492     $ 0.472     $ 1.461     $ 1.401  
 
                       

23


 

     
W. P. CAREY & CO. LLC
Consolidated Statements of Cash Flows (Unaudited)

(in thousands)
                 
    Nine months ended September 30,  
    2008     2007  
Cash Flows — Operating Activities
               
Net income
  $ 56,147     $ 73,239  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization including intangible assets and deferred financing costs
    20,412       21,140  
Income from equity investments in real estate and CPA® REITs in excess of distributions received
    (1,224 )     (9,269 )
Gain on sale of direct financing lease
    (1,103 )      
Gain on sale of real estate, net
          (962 )
Minority interest in income
    496       4,027  
Straight-line rent adjustments
    1,718       2,045  
Management income received in shares of affiliates
    (30,237 )     (43,415 )
Unrealized loss (gain) on foreign currency transactions, warrants and securities
    324       (1,279 )
Realized gain on foreign currency transactions, warrants and securities
    (1,567 )     (105 )
Impairment charges
    538       2,317  
Stock-based compensation expense
    5,894       3,795  
Decrease in deferred acquisition revenue received
    46,695       16,164  
Increase in structuring revenue receivable
    (8,845 )     (50,253 )
(Decrease) increase in income taxes, net
    (6,527 )     8,465  
Decrease in settlement provision
    (29,979 )      
Net changes in other operating assets and liabilities
    (5,250 )     (1,016 )
 
           
Net cash provided by operating activities
    47,492       24,893  
 
           
 
               
Cash Flows — Investing Activities
               
Distributions received from equity investments in real estate and CPA ® REITs in excess of equity income
    7,566       24,358  
Capital contributions to equity investments
    (1,361 )      
Purchases of real estate and equity investments in real estate
    (184 )     (40,845 )
Capital expenditures
    (8,355 )     (11,768 )
Loan to affiliate
          (8,676 )
Proceeds from repayment of loan to affiliate
          8,676  
VAT refunded on purchase of real estate
    3,189        
Proceeds from sales of real estate and securities
    5,062       6,014  
Funds placed in escrow in connection with the sale of property
          (3,315 )
Funds released from escrow in connection with the sale of property
    636        
Payment of deferred acquisition revenue to affiliate
    (120 )     (524 )
 
           
Net cash provided by (used in) investing activities
    6,433       (26,080 )
 
           
 
               
Cash Flows — Financing Activities
               
Distributions paid
    (67,987 )     (53,432 )
Contributions from minority interests
    1,957       1,181  
Distributions to minority interests
    (1,659 )     (1,295 )
Scheduled payments of mortgage principal
    (7,196 )     (13,854 )
Proceeds from mortgages and credit facilities
    122,968       150,383  
Prepayments of mortgage principal and credit facilities
    (102,427 )     (70,590 )
Repayment of loan from affiliates
    (7,569 )      
Payment of financing costs
    (375 )     (1,317 )
Proceeds from issuance of shares
    21,242       4,532  
Excess tax benefits associated with stock-based compensation awards
    697       1,352  
Repurchase and retirement of shares
    (5,134 )     (21,104 )
 
           
Net cash used in financing activities
    (45,483 )     (4,144 )
 
           
 
               
Change in Cash and Cash Equivalents During the Period
               
Effect of exchange rate changes on cash
    (94 )     291  
 
           
Net increase (decrease) in cash and cash equivalents
    8,348       (5,040 )
Cash and cash equivalents, beginning of period
    12,137       22,108  
 
           
Cash and cash equivalents, end of period
  $ 20,485     $ 17,068  
 
           

24


 

W. P. CAREY & CO. LLC
Detailed Property Summary (Unaudited)
September 30, 2008
                                                                                         
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region   Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Carrefour France, SAS (a)
    46 %   Crepy en Valois, France   Warehouse/Distribution   Retail Stores   Europe     101,255     $ 828,102       0.84 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Crepy en Valois, France   Warehouse/Distribution   Retail Stores   Europe     152,374       1,246,181       1.26 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Lens, France   Warehouse/Distribution   Retail Stores   Europe     126,933       1,009,138       1.02 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Lens, France   Warehouse/Distribution   Retail Stores   Europe     2,599       20,659       0.02 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Lens, France   Warehouse/Distribution   Retail Stores   Europe     4,349       34,574       0.03 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     134,945       885,797       0.89 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     2,554       16,766       0.02 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     596       3,915       0.00 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     174,272       1,280,332       1.29 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     60,296       442,981       0.45 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     7,524       55,278       0.06 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Colomiers, France   Warehouse/Distribution   Retail Stores   Europe     2,899       21,299       0.02 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Thuit Hebert, France   Warehouse/Distribution   Retail Stores   Europe     107,965       637,112       0.64 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Thuit Hebert, France   Warehouse/Distribution   Retail Stores   Europe     68,481       404,112       0.41 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Ploufragan, France   Warehouse/Distribution   Retail Stores   Europe     122,599       772,344       0.78 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Cholet, France   Warehouse/Distribution   Retail Stores   Europe     99,268       663,260       0.67 %   INSEE(2)   Dec-2011   Dec-2011
Carrefour France, SAS (a)
    46 %   Nîmes, France   Warehouse/Distribution   Retail Stores   Europe     177,797       1,288,549       1.30 %   INSEE(2)   Nov-2012   Nov-2012
                                                                     
Carrefour France, SAS Total
                                            1,346,706       9,610,399       9.70 %                        
 
                                                                                       
Bouygues Telecom, S.A.(a)
    75 %   Illkirch-Graffenstaden, France   Office   Telecommunications   Europe     80,729       3,086,216       3.11 %   INSEE(2)   Feb-2013   Feb-2013
Bouygues Telecom, S.A.(a)
    95 %   Tours, France   Office   Telecommunications   Europe     102,237       1,894,281       1.91 %   INSEE(2)   Sep-2009   Sep-2009
                                                                     
Bouygues Telecom, S.A. Total
                                            182,966       4,980,497       5.03 %                        
 
                                                                                       
The American Bottling Company
    100 %   Irving, TX   Industrial   Beverages, Food, and Tobacco   South     459,497       2,937,278       2.96 %   CPI   Jun-2014   Jun-2014
The American Bottling Company
    100 %   Houston, TX   Industrial   Beverages, Food, and Tobacco   South     262,450       1,904,924       1.92 %   CPI   Jun-2014   Jun-2014
                                                                     
The American Bottling Company Total
                                            721,947       4,842,202       4.89 %                        
 
                                                                                       
Daimler Trucks North America LLC
    100 %   Detroit, MI   Industrial   Automobile   Midwest     2,730,750       4,634,253       4.68 %   PPI   Jun-2020   Jun-2030
 
                                                                                       
Medica France S.A. (a)
    46 %   Chatou, France   Other   Healthcare, Education and Childcare   Europe     24,668       445,618       0.45 %   INSEE(2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46 %   Poissy, France   Other   Healthcare, Education and Childcare   Europe     24,593       487,395       0.49 %   INSEE(2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46 %   Rosny sous Bois, France   Other   Healthcare, Education and Childcare   Europe     21,847       412,893       0.42 %   INSEE(2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46 %   Paris, France   Other   Healthcare, Education and Childcare   Europe     24,771       626,651       0.63 %   INSEE(2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46 %   Rueil Malmaison, France   Other   Healthcare, Education and Childcare   Europe     23,815       589,748       0.60 %   INSEE(2)   Jun-2010   Jun-2010
Medica France S.A. (a)
    46 %   Sarcelles, France   Other   Healthcare, Education and Childcare   Europe     34,622       738,055       0.74 %   INSEE(2)   Jun-2010   Jun-2010
                                                                     
Medica France S.A. Total
                                            154,316       3,300,360       3.33 %                        
 
                                                                                       
US Airways Group, Inc.
    75 %   Tempe, AZ   Office   Transportation - Personal   West     167,913       3,171,909       3.20 %   CPI   Apr-2014   Nov-2029
 
                                                                                       
Federal Express Corporation
    40 %   Collierville, TN   Office   Transportation - Cargo   South     39,038       701,821       0.71 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40 %   Collierville, TN   Office   Transportation - Cargo   South     39,038       701,821       0.71 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40 %   Collierville, TN   Office   Transportation - Cargo   South     39,038       701,821       0.71 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    40 %   Collierville, TN   Office   Transportation - Cargo   South     39,038       701,821       0.71 %   CPI   Aug-2019   Nov-2029
Federal Express Corporation
    100 %   College Station, TX   Warehouse/Distribution   Transportation - Cargo   South     12,080       68,400       0.07 %   Fixed   Apr-2012   Apr-2017
Federal Express Corporation
    100 %   Corpus Christi, TX   Warehouse/Distribution   Transportation - Cargo   South     30,212       201,037       0.20 %   Fixed   May-2012   May-2017
                                                                     
 
                                                                                       
Federal Express Corporation Total
                                            198,444       3,076,721       3.10 %                        
 
Orbital Sciences Corporation
    100 %   Chandler, AZ   Industrial   Aerospace and Defense   West     335,307       3,022,947       3.05 %   CPI   Sep-2014   Sep-2029
 
The Titan Corporation
    100 %   San Diego, CA   Office   Electronics   West     166,403       2,706,799       2.73 %   CPI   Jul-2012   Jul-2017
 
Schuler AG (a)
    33 %   Göppingen, Germany   Industrial   Machinery   Europe     246,380       2,355,476       2.38 %   CPI   Oct-2027   Oct-2047
 
CheckFree Holdings, Inc.
    50 %   Norcross, GA   Office   Business and Commercial Services   South     50,063       945,443       0.95 %   CPI   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50 %   Norcross, GA   Office   Business and Commercial Services   South     34,150       800,384       0.81 %   Other   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50 %   Norcross, GA   Office   Business and Commercial Services   South     26,125       606,943       0.61 %   Other   Dec-2015   Dec-2030
CheckFree Holdings, Inc.
    50 %   Norcross, GA   Land   Business and Commercial Services   South     1       62,368       0.06 %   Other   Dec-2015   Dec-2030
                                                                     
 
                                                                                       
CheckFree Holdings, Inc. Total
                                            110,339       2,415,138       2.44 %                        
 
AutoZone, Inc.
    100 %   Decatur, AL   Retail   Retail Stores   South     5,400       44,620       0.05 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Bessemer, AL   Retail   Retail Stores   South     5,400       32,158       0.03 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Phenix City, AL   Retail   Retail Stores   South     5,400       44,620       0.05 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Mobile, AL   Retail   Retail Stores   South     5,400       44,620       0.05 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Chickasaw, AL   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Montgomery, AL   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Panama City, FL   Retail   Retail Stores   South     5,401       35,345       0.04 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   Jacksonville, FL   Retail   Retail Stores   South     5,000       34,867       0.04 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   Jacksonville, FL   Retail   Retail Stores   South     5,400       47,772       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Jacksonville, FL   Retail   Retail Stores   South     5,400       54,379       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Columbus, GA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Albany, GA   Retail   Retail Stores   South     5,400       43,262       0.04 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Brunswick, GA   Retail   Retail Stores   South     5,400       39,854       0.04 %   None   Aug-2013   Dec-2038

25


 

                                                                                         
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region   Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
AutoZone, Inc.
    100 %   Augusta, GA   Retail   Retail Stores   South     5,400       34,138       0.03 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Macon, GA   Retail   Retail Stores   South     5,400       49,503       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Collinsville, IL   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Alton, IL   Retail   Retail Stores   Midwest     5,400       44,620       0.05 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Wood River, IL   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Belleville, IL   Retail   Retail Stores   Midwest     5,400       44,620       0.05 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   West Monroe, LA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Baton Rouge, LA   Retail   Retail Stores   South     5,400       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Lake Charles, LA   Retail   Retail Stores   South     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Lake Charles, LA   Retail   Retail Stores   South     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Baton Rouge, LA   Retail   Retail Stores   South     6,600       21,567       0.02 %   Fixed   Mar-2009   Mar-2024
AutoZone, Inc.
    100 %   Baton Rouge, LA   Retail   Retail Stores   South     5,401       23,124       0.02 %   Fixed   Apr-2009   Apr-2019
AutoZone, Inc.
    100 %   Hammond, LA   Retail   Retail Stores   South     6,480       40,121       0.04 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   Maplewood, MO   Retail   Retail Stores   Midwest     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Overland, MO   Retail   Retail Stores   Midwest     6,480       43,414       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   St. Louis, MO   Retail   Retail Stores   Midwest     5,400       36,178       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   Breckenridge, MO   Retail   Retail Stores   Midwest     5,400       44,151       0.04 %   None   Feb-2011   Feb-2026
AutoZone, Inc.
    100 %   St. Peters, MO   Retail   Retail Stores   Midwest     5,400       48,957       0.05 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   St. Peters, MO   Retail   Retail Stores   Midwest     6,660       48,718       0.05 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   Gastonia, NC   Retail   Retail Stores   East     5,400       52,149       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Charlotte, NC   Retail   Retail Stores   East     5,400       42,283       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Statesville, NC   Retail   Retail Stores   East     5,400       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Lenoir, NC   Retail   Retail Stores   East     5,400       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Shelby, NC   Retail   Retail Stores   East     6,660       30,807       0.03 %   Fixed   Aug-2012   Dec-2037
AutoZone, Inc.
    100 %   Kannapolis, NC   Retail   Retail Stores   East     6,408       24,069       0.02 %   Fixed   Oct-2010   Oct-2025
AutoZone, Inc.
    100 %   Morgantown, NC   Retail   Retail Stores   East     5,400       19,451       0.02 %   Fixed   Oct-2010   Aug-2019
AutoZone, Inc.
    100 %   Albuquerque, NM   Retail   Retail Stores   West     5,400       54,642       0.06 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Farmington, NM   Retail   Retail Stores   West     5,400       41,479       0.04 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   Lexington, SC   Retail   Retail Stores   East     5,400       50,079       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   East Ridge, TN   Retail   Retail Stores   South     6,480       20,602       0.02 %   Fixed   Oct-2013   Oct-2023
AutoZone, Inc.
    100 %   Knoxville, TN   Retail   Retail Stores   South     6,660       23,008       0.02 %   Fixed   May-2009   May-2024
AutoZone, Inc.
    100 %   Austin, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Waco, TX   Retail   Retail Stores   South     4,800       37,585       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Corpus Christi, TX   Retail   Retail Stores   South     6,600       51,679       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Corpus Christi, TX   Retail   Retail Stores   South     6,480       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Victoria, TX   Retail   Retail Stores   South     6,480       50,739       0.05 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   San Antonio, TX   Retail   Retail Stores   South     5,400       42,283       0.04 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Nederland, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   West Orange, TX   Retail   Retail Stores   South     4,000       31,321       0.03 %   None   Jan-2011   Feb-2026
AutoZone, Inc.
    100 %   Houston, TX   Retail   Retail Stores   South     5,400       53,488       0.05 %   None   Aug-2013   Dec-2038
AutoZone, Inc.
    100 %   San Antonio, TX   Retail   Retail Stores   South     5,400       55,795       0.06 %   None   Aug-2013   Dec-2038
                                                                     
AutoZone, Inc. Total
                                            302,230       2,216,594       2.24 %                        
 
                                                                                       
Lucent Technologies, Inc.
    100 %   Charlotte, NC   Industrial   Electronics   East     568,670       1,993,194       2.01 %   Fixed   Mar-2010   Mar-2016
 
                                                                                       
Bell South Entertainment, Inc.
    100 %   Ft. Lauderdale, FL   Warehouse/Distribution   Telecommunications   South     80,450       629,820       0.64 %   Fixed   Jun-2009   Jun-2019
BellSouth Telecommunications, Inc.
    100 %   Lafayette, LA   Office   Telecommunications   South     66,846       1,351,150       1.36 %   Fixed   Dec-2009   Dec-2039
                                                                     
BellSouth Corporation Total
                                            147,296       1,980,970       2.00 %                        
 
Quebecor Printing USA
    100 %   Doraville, GA   Industrial   Media: Printing and Publishing   South     432,559       1,940,625       1.96 %   CPI   Dec-2009   Dec-2034
 
Career Education Corporation
    100 %   Mendota Heights, MN   Other   Healthcare, Education and Childcare   Midwest     136,400       1,892,831       1.91 %   Fixed   May-2011   May-2019
 
Information Resources, Inc.
    33 %   Chicago, IL   Office   Business and Commercial Services   Midwest     30,797       683,141       0.69 %   CPI   Oct-2013   Oct-2023
Information Resources, Inc.
    33 %   Chicago, IL   Office   Business and Commercial Services   Midwest     53,195       1,179,801       1.19 %   CPI   Oct-2013   Oct-2015
                                                                     
 
                                                                                       
Information Resources, Inc. Total
                                            83,992       1,862,942       1.88 %                        
 
Fiskars Brands, Inc.
    100 %   Apopka, FL   Industrial C   hemicals, Plastics, Rubber, and Glas   s South     260,160       1,258,273       1.27 %   CPI   Mar-2010   Mar-2035
Fiskars Brands, Inc.
    100 %   Apopka, FL   Industrial C   hemicals, Plastics, Rubber, and Glas   s South     109,377       528,979       0.53 %   CPI   Mar-2010   Mar-2035
Fiskars Brands, Inc.
    100 %   Apopka, FL   Industrial C   hemicals, Plastics, Rubber, and Glas   s South     5,292       25,561       0.03 %   CPI   Mar-2010   Mar-2035
                                                                     
 
                                                                                       
Fiskars Brands, Inc. Total
                                            374,829       1,812,813       1.83 %                        
 
Pharmaco International, Inc.
    100 %   Austin, TX   Industrial   Business and Commercial Services   South     65,160       639,282       0.65 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Warehouse/Distribution   Business and Commercial Services   South     17,588       181,889       0.18 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Office   Business and Commercial Services   South     8,500       92,480       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Office   Business and Commercial Services   South     8,525       92,765       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Office   Business and Commercial Services   South     8,500       92,480       0.09 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Office   Business and Commercial Services   South     40,560       413,825       0.42 %   CPI   Nov-2010   Nov-2030
Pharmaco International, Inc.
    100 %   Austin, TX   Office   Business and Commercial Services   South     24,603       260,867       0.26 %   CPI   Nov-2010   Nov-2030
                                                                     
 
                                                                                       
Pharmaco International, Inc. Total
                                            173,436       1,773,588       1.79 %                        
 
Sybron Dental Specialties, Inc.
    100 %   Romulus, MI   Industrial   Healthcare, Education and Childcare   Midwest     220,000       1,281,052       1.29 %   CPI   Dec-2018   Dec-2043
Sybron Dental Specialties, Inc.
    100 %   Glendora, CA   Office   Healthcare, Education and Childcare   West     25,000       489,246       0.49 %   CPI   Dec-2018   Dec-2043
                                                                     
 
                                                                                       
Sybron Dental Specialties, Inc. Total
                                            245,000       1,770,298       1.79 %                        
 
Unisource Worldwide, Inc.
    100 %   Anchorage, AK   Warehouse/Distribution   Forest Products and Paper   West     44,712       344,803       0.35 %   Fixed   Dec-2009   Dec-2029
Unisource Worldwide, Inc.
    100 %   Commerce, CA   Warehouse/Distribution   Forest Products and Paper   West     411,561       1,422,080       1.44 %   Fixed   Apr-2010   Apr-2030
                                                                     
 
                                                                                       
Unisource Worldwide, Inc. Total
                                            456,273       1,766,883       1.78 %                        
 
Amylin Pharmaceuticals/SICOR, Inc.
    50 %   San Diego, CA   Office   Healthcare, Education and Childcare   West     35,951       835,705       0.84 %   CPI   Jul-2019   Jul-2029
Amylin Pharmaceuticals/SICOR, Inc.
    50 %   San Diego, CA   Industrial   Healthcare, Education and Childcare   West     36,205       835,705       0.84 %   CPI   Jul-2019   Jul-2029
                                                                     
Amylin Pharmaceuticals/SICOR, Inc. Total
                                            72,156       1,671,410       1.69 %                        

26


 

                                                                                         
                                                            Percentage of                    
Tenant/Lease Guarantor   Percent Ownership     Property Location   Property Type   Tenant Industry   Region   Square Footage     Annualized Rent     Total Rent(e)     Increase Factor     Lease Expiration     Maximum Term  
 
Cleo, Inc.
    100%     Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     614,274       958,496       0.97 %   CPI   Dec-2010   Dec-2015
Cleo, Inc.
    100%     Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     391,896       611,504       0.62 %   CPI   Dec-2010   Dec-2015
                                                                     
Cleo, Inc. Total
                                            1,006,170       1,570,000       1.58 %                        
 
                                                                                       
BE Aerospace, Inc.
    100%     Lenexa, KS   Industrial   Aerospace and Defense   Midwest     130,094       636,472       0.64 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Winston-Salem, NC   Warehouse/Distribution   Aerospace and Defense   East     90,800       255,968       0.26 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Winston-Salem, NC   Industrial   Aerospace and Defense   East     74,026       208,675       0.21 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Winston-Salem, NC   Industrial   Aerospace and Defense   East     50,200       141,515       0.14 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Winston-Salem, NC   Office   Aerospace and Defense   East     43,788       123,435       0.12 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Winston-Salem, NC   Industrial   Aerospace and Defense   East     15,402       43,420       0.04 %   Fixed   Sep-2017   Sep-2037
BE Aerospace, Inc.
    100%     Dallas, TX   Industrial   Aerospace and Defense   South     22,680       121,233       0.12 %   Fixed   Sep-2017   Sep-2037
                                                                     
BE Aerospace, Inc. Total
                                            426,990       1,530,718       1.54 %                        
 
Lowe’s Home Improvement Warehouse
    100%     Bellevue, WA   Retail   Retail Stores   West     143,352       1,524,347       1.54 %   CPI   Aug-2018   Aug-2018
 
Sprint Spectrum, L.P.
    100%     Rio Rancho, NM   Office   Telecommunications   West     94,730       1,424,561       1.44 %   Fixed   May-2011   May-2021
 
AT&T Corporation
    100%     Bridgeton, MO   Industrial   Telecommunications   Midwest     85,510       1,307,706       1.32 %   Fixed   Sep-2011   Jun-2021
 
Livho, Inc.
    100%     Livonia, MI   Hospitality   Hotels and Gaming   Midwest     158,000       1,200,000       1.21 %   Fixed   Jan-2012   Jan-2012
 
Hologic, Inc.
    36%     Danbury, CT   Industrial   Electronics   East     22,335       221,263       0.22 %   CPI   Aug-2022   Aug-2042
Hologic, Inc.
    36%     Bedford, MA   Industrial   Electronics   East     74,520       972,818       0.98 %   CPI   Aug-2022   Aug-2042
                                                                     
Hologic, Inc. Total
                                            96,855       1,194,081       1.21 %                        
 
Omnicom Group, Inc.
    100%     Venice, CA   Office   Business and Commercial Services   West     77,719       1,193,661       1.20 %   Other   Sep-2010   Sep-2030
 
United States Postal Service
    100%     Bloomingdale, IL   Office   Federal, State and Local Government   Midwest     60,000       1,170,000       1.18 %   Fixed   Apr-2011   Apr-2011
 
OBI Group (a)
    100%     Wroclaw, Poland   Retail   Retail Stores   Europe     113,570       1,029,225       1.04 %   CPI   Dec-2025   Dec-2040
 
Lockheed Martin Corporation
    100%     Webster, TX   Industrial   Business and Commercial Services   South     30,176       294,216       0.30 %   Fixed   Jun-2010   Jun-2013
Lockheed Martin Corporation
    100%     King of Prussia, PA   Office   Business and Commercial Services   East     88,578       819,347       0.83 %   Fixed   Jul-2013   Jul-2023
                                                                     
Lockheed Martin Corporation Total
                                            118,754       1,113,563       1.12 %                        
 
Anthony’s Manufacturing Company, Inc.
    100%     San Fernando, CA   Industrial   Consumer and Durable Goods   West     39,920       238,343       0.24 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%     San Fernando, CA   Industrial   Consumer and Durable Goods   West     95,420       569,819       0.58 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%     San Fernando, CA   Industrial   Consumer and Durable Goods   West     7,220       43,127       0.04 %   Other   May-2012   May-2012
Anthony’s Manufacturing Company, Inc.
    100%     San Fernando, CA   Industrial   Consumer and Durable Goods   West     40,285       240,527       0.24 %   Other   May-2012   May-2012
                                                                     
Anthony’s Manufacturing Company, Inc. Total
                                            182,845       1,091,816       1.10 %                        
 
Werner Co.
    100%     Erlanger, KY   Warehouse/Distribution   Consumer and Durable Goods   East     409,600       816,480       0.82 %   Fixed   Jul-2015   Jul-2021
Werner Co.
    100%     Erlanger, KY   Warehouse/Distribution   Consumer and Durable Goods   East     162,604       293,962       0.30 %   Fixed   Jul-2015   Jul-2021
                                                                     
Werner Co. Total
                                            572,204       1,110,442       1.12 %                        
 
                                                                                       
United Space Alliance, LLC
    100%     Webster, TX   Industrial   Business and Commercial Services   South     5,856       63,245       0.06 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%     Webster, TX   Industrial   Business and Commercial Services   South     38,150       412,020       0.42 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%     Webster, TX   Industrial   Business and Commercial Services   South     2,044       22,075       0.02 %   None   Sep-2010   Sep-2011
United Space Alliance, LLC
    100%     Webster, TX   Warehouse/Distribution   Business and Commercial Services   South     91,800       572,832       0.58 %   None   Sep-2010   Sep-2012
                                                                     
United Space Alliance LLC Total
                                            137,850       1,070,172       1.08 %                        
 
                                                                                       
United Stationers Supply Company
    100%     New Orleans, LA   Warehouse/Distribution   Forest Products and Paper   South     59,000       366,539       0.37 %   CPI   Mar-2010   Mar-2030
United Stationers Supply Company
    100%     Memphis, TN   Warehouse/Distribution   Forest Products and Paper   South     75,000       317,385       0.32 %   CPI   Mar-2010   Mar-2030
United Stationers Supply Company
    100%     San Antonio, TX   Warehouse/Distribution   Forest Products and Paper   South     63,098       350,913       0.35 %   CPI   Mar-2010   Mar-2030
                                                                     
United Stationers Supply Company Total
                                            197,098       1,034,837       1.04 %                        
 
                                                                                       
Cree Microwave, LLC
    100%     Sunnyvale, CA   Industrial   Electronics   West     50,311       1,026,297       1.04 %   CPI   Nov-2011   Nov-2026
 
                                                                                       
Swat-Fame, Inc.
    100%     City of Industry, CA   Industrial   Textiles, Leather, and Apparel   West     233,205       978,153       0.99 %   CPI   Dec-2010   Dec-2020
 
                                                                                       
Consolidated Systems, Inc.
    60 %   Columbia, SC   Office Mini   ng, Metals, and Primary Metal Indust   ries East     24,459       68,424       0.07 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60 %   Columbia, SC   Industrial Mini   ng, Metals, and Primary Metal Indust   ries East     294,249       823,165       0.83 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60 %   Columbia, SC   Warehouse/Distribution Mini   ng, Metals, and Primary Metal Indust   ries East     13,792       38,582       0.04 %   Fixed   Oct-2026   Oct-2046
Consolidated Systems, Inc.
    60 %   Columbia, SC   Warehouse/Distribution Mini   ng, Metals, and Primary Metal Indust   ries East     6,266       17,529       0.02 %   Fixed   Oct-2026   Oct-2046
                                                                     
Consolidated Systems, Inc. Total
                                            338,766       947,700       0.96 %                        
 
                                                                                       
Sports Wholesale, Inc.
    100%     Birmingham, AL   Warehouse/Distribution   Retail Stores   South     219,312       876,900       0.88 %   CPI   Dec-2014   Dec-2029
 
                                                                                       
24 Hour Fitness USA, Inc.
    100%     Austin, TX   Other   Leisure, Amusement, Entertainment   South     43,935       907,245       0.92 %   CPI   Jun-2017   Jun-2033
 
                                                                                       
NVR, Inc.
    100%     Thurmont, MD   Industrial   Construction and Building   East     150,468       687,992       0.69 %   CPI   Mar-2014   Mar-2030
NVR, Inc.
    100%     Farmington, NY   Industrial   Construction and Building   East     29,273       132,805       0.13 %   CPI   Mar-2014   Mar-2030
                                                                     
NVR, Inc. Total
                                            179,741       820,797       0.83 %                        
 
                                                                                       
Deloro Satellite Company, Inc.
    100%     Goshen, IN   Industrial   Mining, Metals, and Primary Metal Industries   Midwest     52,000       643,069       0.65 %   Fixed   Feb-2018   Feb-2023
 
                                                                                       
Western Union Financial Services, Inc.
    100%     Bridgeton, MO   Office   Banking   Midwest     78,080       637,133       0.64 %   Fixed   Nov-2016   Nov-2026
 
                                                                                       
Alcoa, Inc.
    100%     Salisbury, NC   Warehouse/Distribution   Machinery   East     200,000       495,082       0.50 %   Fixed   Jun-2010   Jun-2020

27


 

                                                                                         
                                                            Percentage of            
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region   Square Footage   Annualized Rent   Total Rent(e)   Increase Factor   Lease Expiration   Maximum Term
 
Wal-Mart Stores, Inc.
    100 %   Greenfield, IN   Warehouse/Distribution   Retail Stores   Midwest     82,620       567,745       0.57 %   None   Jan-2010   Jan-2020
 
                                                                                       
Vertafore, Inc.
    100 %   College Station, TX   Office   Telecommunications   South     33,400       548,741       0.55 %   Fixed   Dec-2009   Dec-2015
 
                                                                                       
Childtime Childcare, Inc.
    34 %   Chandler, AZ   Other   Healthcare, Education and Childcare   West     2,026       35,254       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Tucson, AZ   Other   Healthcare, Education and Childcare   West     2,165       36,751       0.04 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Alhambra, CA   Other   Healthcare, Education and Childcare   West     2,262       53,011       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Chino, CA   Other   Healthcare, Education and Childcare   West     2,166       46,300       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Garden Grove, CA   Other   Healthcare, Education and Childcare   West     2,848       45,526       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Tustin, CA   Other   Healthcare, Education and Childcare   West     2,264       52,598       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Westland, MI   Other   Healthcare, Education and Childcare   Midwest     2,472       26,376       0.03 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Westland, MI   Other   Healthcare, Education and Childcare   Midwest     2,787       34,583       0.03 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Canton, MI   Other   Healthcare, Education and Childcare   Midwest     2,311       47,797       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Carrollton, TX   Other   Healthcare, Education and Childcare   South     2,438       45,991       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Duncanville, TX   Other   Healthcare, Education and Childcare   South     2,438       45,991       0.05 %   CPI   Jan-2016   Jan-2041
Childtime Childcare, Inc.
    34 %   Lewisville, TX   Other   Healthcare, Education and Childcare   South     2,440       45,991       0.05 %   CPI   Jan-2016   Jan-2041
                                                                     
Childtime Childcare, Inc. Total
                                            28,617       516,169       0.52 %                        
 
                                                                                       
Alstom Power
    100 %   Erlanger, KY   Warehouse/Distribution   Business and Commercial Services   East     197,400       484,746       0.49 %   Fixed   May-2013   May-2013
 
                                                                                       
Jada Toys, Inc.
    100 %   City of Industry, CA   Industrial   Consumer Non-durable Goods   West     92,595       457,320       0.46 %   Fixed   Apr-2012   Apr-2017
 
                                                                                       
Affiliated Foods Southwest, Inc.
    100 %   Hope, AR   Retail   Grocery   South     35,784       75,144       0.08 %   CPI   Mar-2012   Mar-2037
Affiliated Foods Southwest, Inc.
    100 %   Little Rock, AR   Retail   Grocery   South     21,932       34,745       0.04 %   CPI   Mar-2012   Mar-2022
Affiliated Foods Southwest, Inc.
    100 %   Little Rock, AR   Retail   Grocery   South     64,358       295,611       0.30 %   Fixed   Jan-2009   Jan-2024
                                                                     
Affiliated Foods Southwest, Inc. Total
                                            122,074       405,500       0.41 %                        
 
                                                                                       
The Retail Distribution Group, Inc.
    40 %   Grand Rapids, MI   Warehouse/Distribution   Beverages, Food, and Tobacco   Midwest     71,784       394,531       0.40 %   Fixed   Aug-2009   Aug-2013
 
                                                                                       
Kmart Corporation
    100 %   Citrus Heights, CA   Retail   Retail Stores   West     89,760       180,000       0.18 %   None   May-2011   May-2026
Kmart Corporation
    100 %   Drayton Plains, MI   Retail   Retail Stores   Midwest     103,018       210,000       0.21 %   None   Mar-2011   Mar-2026
                                                                     
Kmart Corporation Total
                                            192,778       390,000       0.39 %                        
 
                                                                                       
Faurecia Exhaust Systems
    100 %   Toledo, OH   Office   Automobile   Midwest     61,000       387,415       0.39 %   CPI   Nov-2022   Nov-2022
 
                                                                                       
Petrocon Engineering, Inc.
    100 %   Beaumont, TX   Office   Business and Commercial Services   South     8,580       76,362       0.08 %   Fixed   Dec-2011   Dec-2014
Petrocon Engineering, Inc.
    100 %   Beaumont, TX   Office   Business and Commercial Services   South     34,300       304,584       0.31 %   Fixed   Dec-2011   Dec-2014
                                                                     
Petrocon Engineering, Inc. Total
                                            42,880       380,946       0.38 %                        
 
                                                                                       
Pioneer Credit Recovery, Inc.
    100 %   Moorestown, NJ   Office   Business and Commercial Services   East     30,000       360,000       0.36 %   Fixed   Apr-2012   Apr-2018
 
                                                                                       
S&ME, Inc.
    100 %   Raleigh, NC   Office   Business and Commercial Services   East     27,770       308,940       0.31 %   Fixed   Jul-2016   Jul-2026
 
                                                                                       
The Roof Center, Inc.
    100 %   Manassas, VA   Industrial   Construction and Building   East     60,446       293,732       0.30 %   Fixed   Jul-2009   Jul-2009
 
                                                                                       
Qwest Communications, Inc.
    100 %   Scottsdale, AZ   Industrial   Telecommunications   West     2,900       178,358       0.18 %   Fixed   Feb-2012   Feb-2017
Qwest Communications, Inc.
    100 %   Scottsdale, AZ   Industrial   Telecommunications   West     1,560       95,946       0.10 %   Fixed   Feb-2012   Feb-2017
                                                                     
Qwest Communications, Inc. Total
                                            4,460       274,304       0.28 %                        
 
                                                                                       
Penberthy, Inc.
    100 %   Prophetstown, IL   Industrial Mini   ng, Metals, and Primary Metal Indust   ries Midwest     161,878       268,890       0.27 %   CPI   Apr-2011   Apr-2026
 
                                                                                       
Honeywell International, Inc.
    100 %   Houston, TX   Warehouse/Distribution   Aerospace and Defense   South     32,320       228,828       0.23 %   None   Sep-2010   Sep-2010
Honeywell International, Inc.
    100 %   Houston, TX   Land   Aerospace and Defense   South     1       36,000       0.04 %   None   Sep-2010   Sep-2010
                                                                     
Honeywell International, Inc. Total
                                            32,321       264,828       0.27 %                        
 
                                                                                       
Tubular Metal Systems
    100 %   Pinconning, MI   Industrial   Automobile   Midwest     220,588       297,684       0.30 %   CPI   Jul-2013   Dec-2022
 
                                                                                       
Bell Atlantic Corporation
    100 %   Milton, VT   Industrial   Telecommunications   East     30,624       221,438       0.22 %   Fixed   Feb-2013   Feb-2013
 
                                                                                       
Ace Hardware
    100 %   Houston, TX   Retail   Retail Stores   South     23,569       212,121       0.21 %   Fixed   Mar-2016   Mar-2026
 
                                                                                       
Multi-Tenant Building
    100 %   Broomfield, CO   Office   Various   West     52,040       207,680       0.21 %   Various   Various   Various
 
                                                                                       
Xerox Corporation
    100 %   Hot Springs, AR   Retail   Machinery   South     36,850       180,565       0.18 %   Fixed   May-2011   May-2021
 
                                                                                       
Continental Airlines, Inc.
    100 %   Houston, TX   Warehouse/Distribution   Transportation - Personal   South     25,125       163,500       0.16 %   Fixed   Jul-2013   Jul-2013
 
                                                                                       
Winn-Dixie Stores, Inc.
    100 %   Brewton, AL   Retail   Grocery   South     30,625       134,500       0.14 %   None   Oct-2010   Oct-2030
 
                                                                                       
Golder Associates Inc.
    100 %   Houston, TX   Office   Business and Commercial Services   South     3,330       30,768       0.03 %   Fixed   Oct-2010   Oct-2020
Golder Associates Inc.
    100 %   Houston, TX   Office   Business and Commercial Services   South     8,066       74,760       0.08 %   None   Oct-2010   Oct-2020
                                                                     
Golder Associates Inc. Total
                                            11,396       105,528       0.11 %                        
 
                                                                                       
Custom Training Group, Inc.
    100 %   Houston, TX   Office H   ealthcare, Education and Childcare   South     7,248       58,200       0.06 %   Fixed   Dec-2008   Dec-2011
Custom Training Group, Inc.
    100 %   Houston, TX   Office H   ealthcare, Education and Childcare   South     4,456       41,172       0.04 %   None   Dec-2008   Dec-2008
                                                                     
Custom Training Group, Inc. Total
                                            11,704       99,372       0.10 %                        
 
                                                                                       
Raytheon Company
    100 %   Webster, TX   Industrial   Business and Commercial Services   South     9,138       82,248       0.08 %   Fixed   Jul-2010   Jul-2025
 
                                                                                       
The Boeing Company
    100 %   Houston, TX   Warehouse/Distribution   Aerospace and Defense   South     10,960       76,320       0.08 %   Fixed   Jan-2011   Jan-2013
 
                                                                                       
Bike Barn Holding Company, Inc.
    100 %   Houston, TX   Retail   Retail Stores   South     6,216       71,280       0.07 %   Fixed   Aug-2010   Aug-2015

28


 

                                                                                         
                                                            Percentage of            
Tenant/Lease Guarantor   Percent Ownership   Property Location   Property Type   Tenant Industry   Region   Square Footage   Annualized Rent   Total Rent(e)   Increase Factor   Lease Expiration   Maximum Term
 
Kenyon International Emergency Services
    100 %   Houston, TX   Warehouse/Distribution H   ealthcare, Education and Childcare   South     17,725       70,014       0.07 %   None   Oct-2009   Oct-2019
 
                                                                                       
Olmsted Kirk Paper Company
    100 %   Beaumont, TX   Office   Forest Products and Paper   South     5,760       46,656       0.05 %   Fixed   Dec-2012   Dec-2012
 
                                                                                       
SBH Holdings, LLC
    100 %   Houston, TX   Office H   ealthcare, Education and Childcare   South     5,632       42,578       0.04 %   Fixed   Aug-2013   Aug-2016
 
                                                                                       
Jerry Prater Trucking Incorporated
    100 %   Salisbury, NC   Industrial   Transportation - Cargo   East     13,284       37,200       0.04 %   Fixed   Sep-2009   Sep-2012
 
                                                                                       
Pittsburgh Institute of Aeronautics (c)
    100 %   West Mifflin, PA   Retail   Transportation - Cargo   East     1       19,800       0.02 %   None   MTM   MTM
 
                                                                                       
Photo Center (c)
    100 %   Hot Springs, AR   Retail   Machinery   South     340       4,800       0.00 %   None   MTM   MTM
 
                                                                                       
Action Buys Cars Inc. (c)
    100 %   Montgomery, AL   Retail   Retail Stores   South     1       9,900       0.01 %   None   MTM   MTM
 
                                                                                       
Classic Cuisines Catering
    100 %   Bloomingdale, IL   Office   Hotels and Gaming   Midwest     1,000       9,000       0.01 %   None   Oct-2008   Oct-2008
 
                                                                                       
Vacant
    100 %   Bloomingdale, IL   Office     N/A     Midwest     55,000                   N/A       N/A       N/A  
Vacant
    100 %   Broomfield, CO   Office     N/A     West     52,415                   N/A       N/A       N/A  
Vacant
    100 %   Chattanooga, TN   Industrial     N/A     South     242,317                   N/A       N/A       N/A  
Vacant
    100 %   College Station,TX   Office     N/A     South     19,152                   N/A       N/A       N/A  
Vacant
    100 %   Houston, TX   Office     N/A     South     20,908                   N/A       N/A       N/A  
Vacant
    100 %   Jacksonville, FL   Warehouse/Distribution     N/A     South     240,000                   N/A       N/A       N/A  
Vacant
    100 %   Montgomery, AL   Retail     N/A     South     32,690                   N/A       N/A       N/A  
Vacant
    100 %   Moorestown, NJ   Office     N/A     East     35,567                   N/A       N/A       N/A  
Vacant
    100 %   Salisbury, NC   Warehouse/Distribution     N/A     East     87,000                   N/A       N/A       N/A  
Vacant
    100 %   Salisbury, NC   Office     N/A     East     10,681                   N/A       N/A       N/A  
Vacant
    100 %   San Leandro, CA   Land     N/A     West     1                   N/A       N/A       N/A  
Vacant
    100 %   Webster, TX   Industrial     N/A     South     23,214                   N/A       N/A       N/A  
Vacant
    100 %   West Mifflin, PA   Retail     N/A     East     121,053                   N/A       N/A       N/A  
                                                                     
Vacant Total
                                            939,998                                      
 
                                                                                       
Grand Total (d)
                                            16,915,908     $ 99,092,345       100 %                        
 
                                                                                 
 
(a)   Rents reflect a conversion rate of 1.4449 USD/EUR as of September 30, 2008.
 
(b)   INSEE construction index, an index published quarterly by the French Government.
 
(c)   Tenant is occupying property on a month-to-month (MTM) basis.
 
(d)   Excludes our investment in 13 domestic self-storage properties totaling approximately 0.9 million square feet as of September 30, 2008.
 
(e)   Numbers may not add due to rounding.

29