W. P. Carey Inc(NYSE:WPC)
W. P. Carey ranks among the largest net lease REITs with an enterprise value of approximately $18 billion and a diversified portfolio of operationally-critical commercial real estate that includes 1,215 net lease properties covering approximately 142 million square feet as of September 30, 2020. For...
Website: http://www.wpcarey.com
Founded: 1973
Full Time Employees: 204
Sector: Real Estate
Industry: REIT-Diversified
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease revenues | 389,154,000 | 372,087,000 | 364,195,000 | 353,768,000 | 351,394,000 | 334,039,000 | 324,104,000 | 322,251,000 | 336,757,000 | 369,159,000 | 369,124,000 | 352,336,000 | 347,636,000 | 331,902,000 | 314,354,000 | 307,725,000 | 256,169,000 | 314,194,000 | 305,310,000 | 301,765,000 | 298,235,000 | 293,856,000 | 280,303,000 | 282,110,000 | 274,795,000 | 278,839,000 | 269,802,000 | 262,939,000 | 223,487,000 | 167,088,000 | 162,634,000 | 163,213,000 | 154,826,000 | 161,511,000 | 158,255,000 | 155,781,000 | 157,105,000 | 163,786,000 | 167,328,000 | 175,244,000 | 169,476,000 | 164,741,000 | 162,574,000 | 160,165,000 | 153,266,000 | 149,243,000 | 148,253,000 | 123,213,000 | 12,816,250 | 16,714,000 | 17,228,000 | 17,653,000 | 19,360,000 | 18,609,000 | 17,839,000 | 15,460,000 | 15,403,000 | 16,203,000 | 15,833,000 | 16,465,000 | 12,803,000 | 17,448,000 | 18,473,000 | 18,391,000 | 18,349,000 | 18,959,000 | 19,422,000 | 19,202,000 | 16,291,000 | 19,845,000 | 19,998,000 | 19,632,000 | |||||||||
income from finance leases and loans receivable | 26,716,000 | 26,498,000 | 20,276,000 | 17,458,000 | 16,796,000 | 15,712,000 | 14,961,000 | 25,793,000 | 31,532,000 | 27,575,000 | 27,311,000 | 20,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating property revenues | 18,379,000 | 26,771,000 | 34,287,000 | 33,094,000 | 34,132,000 | 37,323,000 | 38,715,000 | 36,643,000 | 39,477,000 | 49,218,000 | 50,676,000 | 40,886,000 | 28,951,000 | 21,350,000 | 5,064,000 | 3,865,000 | 4,004,000 | 4,050,000 | 3,245,000 | 2,179,000 | 2,031,000 | 1,974,000 | 1,427,000 | 5,967,000 | 9,250,000 | 9,538,000 | 15,436,000 | 15,996,000 | 11,707,000 | 4,282,000 | 4,865,000 | 7,218,000 | 6,910,000 | 8,449,000 | 8,223,000 | 6,980,000 | 7,071,000 | 8,524,000 | 8,270,000 | 6,902,000 | 6,870,000 | 8,107,000 | 8,426,000 | 7,112,000 | 7,333,000 | 8,338,000 | 8,251,000 | 4,993,000 | |||||||||||||||||||||||||||||||||
other lease-related income | 8,137,000 | 3,660,000 | 9,643,000 | 3,121,000 | 1,329,000 | 7,701,000 | 9,149,000 | 2,155,000 | 2,610,000 | 2,310,000 | 5,040,000 | 13,373,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate: - sum | 442,386,000 | 429,016,000 | 428,401,000 | 407,441,000 | 403,651,000 | 394,775,000 | 386,929,000 | 386,842,000 | 410,376,000 | 448,262,000 | 452,151,000 | 427,350,000 | 402,142,000 | 382,081,000 | 339,787,000 | 344,091,000 | 235,450,500 | 320,841,000 | 314,790,000 | 306,171,000 | 218,907,000 | 297,395,000 | 283,647,000 | 294,586,000 | 296,362,000 | 302,754,000 | 291,542,000 | 282,205,000 | 132,708,500 | 179,330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
investment management: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue | 1,085,000 | 1,218,000 | 1,304,000 | 1,350,000 | 1,461,000 | 1,557,000 | 1,686,000 | 1,893,000 | 1,348,000 | 194,000 | 303,000 | 339,000 | 3,864,000 | 3,748,000 | 4,472,000 | 9,889,000 | 9,732,000 | 9,878,000 | 9,790,000 | 9,732,000 | 11,954,000 | 17,349,000 | 17,268,000 | 16,985,000 | 16,854,000 | 17,938,000 | 17,966,000 | 17,367,000 | 16,375,000 | 15,978,000 | 15,005,000 | 14,613,000 | 13,748,000 | 13,004,000 | 12,073,000 | 11,159,000 | 10,153,000 | 9,088,000 | 9,045,000 | 9,777,000 | 11,772,000 | 15,850,000 | 15,636,000 | 15,602,000 | 15,529,000 | 14,840,000 | 16,619,000 | 19,820,000 | 19,127,000 | 19,219,000 | 19,080,000 | 18,820,000 | 19,180,000 | 19,106,000 | 19,227,000 | 19,108,000 | 20,344,000 | 20,205,000 | 20,039,000 | 20,126,000 | 19,165,000 | 18,648,000 | 30,204,000 | 15,034,000 | 14,155,000 | 14,364,000 | 14,752,000 | 17,360,000 | |||||||||||||
other advisory income and reimbursements | 1,076,000 | 1,069,000 | 1,072,000 | 1,067,000 | 1,053,000 | 1,051,000 | 1,057,000 | 1,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment management: - sum | 2,161,000 | 2,287,000 | 2,376,000 | 2,417,000 | 2,514,000 | 2,608,000 | 2,743,000 | 2,956,000 | 2,061,000 | 291,000 | 427,000 | 440,000 | 487,000 | 1,541,000 | 4,610,000 | 4,347,000 | 3,710,500 | 4,913,000 | 4,934,000 | 4,995,000 | 6,580,000 | 5,024,000 | 6,883,000 | 14,413,000 | 14,865,000 | 15,251,000 | 13,669,000 | 16,118,000 | 20,375,750 | 30,054,000 | 24,218,000 | 32,992,000 | 34,170,000 | 47,481,000 | 50,317,000 | 32,214,750 | 45,176,000 | 34,439,000 | |||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 145,339,000 | 125,586,000 | 120,595,000 | 129,607,000 | 115,770,000 | 115,705,000 | 137,481,000 | 118,768,000 | 129,484,000 | 144,771,000 | 143,548,000 | 156,409,000 | 140,749,000 | 132,181,000 | 115,080,000 | 115,393,000 | 135,662,000 | 115,657,000 | 114,348,000 | 110,322,000 | 110,913,000 | 108,351,000 | 107,477,000 | 116,194,000 | 111,607,000 | 109,517,000 | 113,632,000 | 112,379,000 | 93,321,000 | 67,825,000 | 64,337,000 | 65,957,000 | 64,015,000 | 64,040,000 | 62,849,000 | 62,430,000 | 62,675,000 | 62,802,000 | 66,581,000 | 84,452,000 | 74,236,000 | 75,512,000 | 65,166,000 | 65,400,000 | 61,481,000 | 59,524,000 | 63,445,000 | 52,782,000 | 29,081,000 | 31,560,000 | 30,927,000 | 30,876,000 | -6,733,000 | -6,864,000 | -9,392,000 | -7,180,000 | -7,305,000 | -5,450,000 | -5,911,000 | -6,067,000 | -5,815,000 | -6,369,000 | -5,276,000 | -5,936,000 | -7,120,000 | -5,683,000 | -6,899,000 | -6,395,000 | -6,279,000 | -6,091,000 | -5,508,000 | -6,246,000 | -6,950,000 | -6,944,000 | |||||||
general and administrative | 25,899,000 | 23,656,000 | 24,150,000 | 26,967,000 | 24,254,000 | 22,679,000 | 24,168,000 | 27,868,000 | 21,533,000 | 23,258,000 | 24,788,000 | 26,448,000 | 22,728,000 | 22,299,000 | 20,841,000 | 23,084,000 | 19,591,000 | 19,750,000 | 20,464,000 | 22,083,000 | 18,334,000 | 19,399,000 | 17,472,000 | 20,745,000 | 17,069,000 | 17,210,000 | 19,729,000 | 21,285,000 | 17,449,000 | 15,863,000 | 16,442,000 | 18,583,000 | 17,702,000 | 17,236,000 | 17,529,000 | 18,424,000 | 24,230,000 | 15,733,000 | 20,951,000 | 21,438,000 | 24,185,000 | 22,842,000 | 26,376,000 | 29,768,000 | 29,522,000 | 20,261,000 | 19,133,000 | 28,111,000 | -621,000 | 28,761,000 | 30,250,000 | 28,973,000 | -26,582,000 | -26,909,000 | -22,612,000 | -25,187,000 | -24,585,000 | -21,323,000 | -22,869,000 | -14,828,000 | -18,131,000 | -17,601,000 | -14,369,000 | -14,970,000 | -14,310,000 | -19,099,000 | -14,348,000 | -17,013,000 | -15,816,000 | -15,413,000 | -13,983,000 | -12,345,000 | -23,256,000 | -12,237,000 | -11,665,000 | -8,800,000 | -9,871,000 | -14,156,000 | |||
impairment charges — real estate | 39,690,000 | 19,474,000 | 4,349,000 | 6,854,000 | 27,843,000 | 15,752,000 | 71,238,000 | 15,173,000 | 12,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating property expenses | 11,863,000 | 15,049,000 | 16,721,000 | 16,544,000 | 16,586,000 | 17,765,000 | 18,565,000 | 17,950,000 | 20,403,000 | 26,570,000 | 26,919,000 | 21,249,000 | 11,719,000 | 9,357,000 | 3,191,000 | 2,787,000 | 2,887,000 | 3,001,000 | 2,049,000 | 1,911,000 | 1,696,000 | 1,594,000 | 1,388,000 | 5,223,000 | 8,000,000 | 8,547,000 | 10,874,000 | 10,594,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property expenses, excluding reimbursable tenant costs | 13,859,000 | 14,637,000 | 13,623,000 | 11,706,000 | 12,580,000 | 10,993,000 | 13,931,000 | 12,173,000 | 13,287,000 | 13,021,000 | 5,371,000 | 12,772,000 | 13,879,000 | 11,244,000 | 11,851,000 | 13,779,000 | 11,466,000 | 13,734,000 | 11,815,000 | 10,883,000 | 10,418,000 | 11,923,000 | 11,651,000 | 10,075,000 | 9,341,000 | 10,377,000 | 9,915,000 | 9,912,000 | -3,987,000 | 7,953,000 | 8,908,000 | 9,899,000 | 9,560,000 | 10,556,000 | 10,530,000 | 10,110,000 | 10,956,000 | 10,193,000 | 10,510,000 | 17,772,000 | 20,695,000 | 11,120,000 | 11,020,000 | 9,364,000 | 7,704,000 | 10,391,000 | 11,209,000 | 8,429,000 | |||||||||||||||||||||||||||||||||
reimbursable tenant costs | 19,371,000 | 14,562,000 | 17,718,000 | 17,092,000 | 15,661,000 | 13,337,000 | 14,004,000 | 12,973,000 | 18,942,000 | 20,498,000 | 20,523,000 | 21,976,000 | 21,084,000 | 18,874,000 | 16,704,000 | 16,960,000 | 16,475,000 | 15,092,000 | 15,092,000 | 15,758,000 | 13,710,000 | 15,728,000 | 13,796,000 | 13,175,000 | 12,877,000 | 15,611,000 | 13,917,000 | 13,171,000 | 10,145,000 | 5,979,000 | 5,733,000 | 6,219,000 | 5,584,000 | 5,397,000 | 5,322,000 | 5,221,000 | 6,201,000 | 6,537,000 | 6,391,000 | 6,309,000 | 5,423,000 | 5,340,000 | 6,130,000 | 5,939,000 | 6,828,000 | 6,271,000 | 5,749,000 | 6,030,000 | |||||||||||||||||||||||||||||||||
stock-based compensation expense | 8,650,000 | 11,153,000 | 10,943,000 | 9,148,000 | 9,667,000 | 13,468,000 | 8,903,000 | 8,856,000 | 8,693,000 | 9,050,000 | 8,995,000 | 7,766,000 | 9,739,000 | 5,511,000 | 9,758,000 | 7,833,000 | 6,091,000 | 4,361,000 | 9,048,000 | 5,381,000 | 5,795,000 | 4,564,000 | 2,918,000 | 2,661,000 | 4,939,000 | 4,747,000 | 4,936,000 | 4,165,000 | 3,902,000 | 2,475,000 | 3,698,000 | 8,219,000 | 4,268,000 | 4,635,000 | 3,104,000 | 6,910,000 | 3,051,000 | 4,356,000 | 4,001,000 | 6,607,000 | 5,563,000 | 3,966,000 | 5,089,000 | 7,009,000 | 8,096,000 | 7,979,000 | 7,957,000 | ||||||||||||||||||||||||||||||||||
merger and other expenses | 478,000 | 1,021,000 | 192,000 | 556,000 | -484,000 | 283,000 | 206,000 | 4,452,000 | -641,000 | 4,152,000 | 1,419,000 | 24,000 | 2,058,000 | 17,667,000 | 1,984,000 | -2,322,000 | -995,750 | -908,000 | -2,599,000 | -476,000 | 166,250 | -596,000 | 1,074,000 | 187,000 | -811,000 | 70,000 | 696,000 | 146,000 | 1,082,000 | 1,673,000 | 2,692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses - sum | 265,149,000 | 225,138,000 | 208,291,000 | 218,474,000 | 221,877,000 | 194,230,000 | 233,010,000 | 203,040,000 | 282,985,000 | 256,590,000 | 231,687,000 | 246,745,000 | 234,794,000 | 246,811,000 | 186,758,000 | 198,620,000 | 131,529,250 | 188,029,000 | 171,185,000 | 166,903,000 | 128,401,250 | 162,239,000 | 158,379,000 | 192,987,000 | 175,816,000 | 198,409,000 | 179,170,000 | 177,722,000 | 85,276,250 | 110,937,000 | 120,966,000 | 94,509,250 | 115,164,000 | 127,991,000 | 134,882,000 | 119,292,250 | 136,472,000 | 160,697,000 | 107,481,500 | 159,066,000 | 140,479,000 | 115,297,000 | 128,219,000 | 161,357,000 | 171,742,000 | 64,458,500 | 96,026,000 | 84,957,000 | 82,982,000 | -60,637,000 | -61,006,000 | -58,820,000 | -58,405,000 | -54,998,000 | -50,204,000 | -54,842,000 | -42,491,000 | -43,452,000 | -50,420,000 | -43,653,000 | -40,793,000 | -38,132,000 | -34,207,000 | -39,053,000 | -36,683,000 | -36,317,000 | -55,945,000 | -26,993,000 | -36,644,000 | -26,600,000 | |||||||||||
other income and expenses | 127,000 | 3,154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -75,431,000 | -75,226,000 | -71,795,000 | -68,804,000 | -70,883,000 | -72,526,000 | -65,307,000 | -68,651,000 | -72,194,000 | -76,974,000 | -75,488,000 | -67,196,000 | -67,668,000 | -59,022,000 | -46,417,000 | -46,053,000 | -47,208,000 | -48,731,000 | -49,252,000 | -51,640,000 | -52,828,000 | -52,537,000 | -52,182,000 | -52,540,000 | -53,667,000 | -58,626,000 | -59,719,000 | -61,313,000 | -57,250,000 | -41,740,000 | -41,311,000 | -38,074,000 | -40,401,000 | -41,182,000 | -42,235,000 | -41,957,000 | -43,913,000 | -44,349,000 | -46,752,000 | -48,395,000 | -49,001,000 | -49,683,000 | -47,693,000 | -47,949,000 | -44,780,000 | -46,534,000 | -47,733,000 | -39,075,000 | -22,541,000 | -27,482,000 | -26,912,000 | -7,246,000 | -7,345,000 | -6,260,000 | -5,989,000 | -5,396,000 | -4,440,000 | -4,460,000 | -4,298,000 | -3,765,000 | -3,711,000 | -3,589,000 | -3,889,000 | -3,923,000 | -4,329,000 | -4,710,000 | -5,004,000 | -4,532,000 | -5,043,000 | -4,730,000 | -5,618,000 | -5,669,000 | -4,863,000 | -4,815,000 | -4,395,000 | -4,541,000 | -4,388,000 | ||||
gain on sale of real estate | 52,791,000 | 44,401,000 | 52,824,000 | 43,777,000 | 4,480,000 | 15,534,000 | 39,363,000 | 15,445,000 | 134,026,000 | 2,401,000 | 1,808,000 | 177,749,000 | 5,845,000 | -4,736,000 | 31,119,000 | 11,248,000 | 9,511,000 | 1,702,000 | 19,840,000 | 9,372,000 | 76,686,000 | 20,933,000 | 11,751,000 | 17,501,000 | 71,000 | -362,000 | 933,000 | -298,000 | -181,000 | -3,655,000 | -396,000 | -121,000 | 781,000 | 115,000 | 56,000 | 404,000 | 85,750 | 478,000 | 240,500 | 962,000 | 3,637,000 | -185,000 | |||||||||||||||||||||||||||||||||||||||
other gains and | -10,131,000 | -31,011,000 | -148,768,000 | -42,197,000 | -77,224,000 | -77,107,000 | 2,504,000 | 13,839,000 | -45,777,000 | 2,859,000 | -1,366,000 | 8,100,000 | 97,059,000 | -15,020,000 | -21,746,000 | 35,745,000 | -28,461,000 | 49,219,000 | 7,545,000 | -41,188,000 | -2,785,000 | 45,113,000 | 8,847,000 | -4,423,000 | 43,593,000 | -12,402,000 | -671,000 | 955,000 | 13,215,000 | 8,875,000 | 10,586,000 | -2,763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-operating income | 2,516,000 | 3,030,000 | 3,495,000 | 7,910,000 | 13,847,000 | 13,669,000 | 9,215,000 | 15,505,000 | 7,445,000 | 4,862,000 | 4,509,000 | 4,626,000 | 6,526,000 | 9,263,000 | 5,974,000 | 8,546,000 | 3,156,000 | 1,283,000 | 3,065,000 | 6,356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from equity method investments | 4,109,000 | 2,361,000 | 6,161,000 | 5,378,000 | 302,000 | 6,124,000 | 6,636,000 | 4,864,000 | 5,006,000 | 4,978,000 | 4,355,000 | 5,236,000 | 6,032,000 | 11,304,000 | 7,401,000 | 4,772,000 | -1,038,500 | 5,735,000 | -156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change in control of interests | 31,849,000 | 33,931,000 | 1,302,000 | 103,574,000 | -50,000 | 20,794,000 | 27,859,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expenses - sum | -26,146,000 | -56,445,000 | -158,083,000 | -53,936,000 | -129,478,000 | -82,457,000 | -7,589,000 | -18,998,000 | 28,506,000 | -61,874,000 | -66,182,000 | 128,515,000 | 47,794,000 | -24,280,000 | -23,669,000 | 14,258,000 | -24,145,750 | 9,208,000 | -18,958,000 | -86,833,000 | -21,281,250 | 15,229,000 | -9,352,000 | -91,002,000 | 15,445,000 | -73,604,000 | -56,801,000 | -53,934,000 | -14,545,250 | -14,502,000 | -25,512,000 | -20,630,750 | -29,433,000 | -27,423,000 | -25,667,000 | -20,463,750 | -22,445,000 | -29,897,000 | -24,187,750 | -30,440,000 | -40,532,000 | -944,000 | -39,004,000 | -39,164,000 | 73,389,000 | -5,576,000 | -15,451,000 | 7,822,000 | 22,472,000 | 7,450,000 | 7,662,000 | 10,106,000 | 40,246,000 | 2,932,000 | 4,861,000 | 3,281,000 | 4,251,000 | 5,040,000 | 4,191,000 | -245,000 | 1,480,000 | -2,449,000 | -2,546,000 | 1,625,000 | 3,151,000 | 3,243,000 | 5,088,000 | -3,069,000 | -1,972,000 | ||||||||||||
income before income taxes | 153,252,000 | 149,720,000 | 64,403,000 | 137,448,000 | 54,810,000 | 120,696,000 | 149,073,000 | 167,760,000 | 157,958,000 | 130,089,000 | 154,709,000 | 309,560,000 | 215,629,000 | 112,531,000 | 133,970,000 | 164,076,000 | 104,664,000 | 146,933,000 | 129,581,000 | 57,430,000 | 141,978,000 | 155,409,000 | 122,799,000 | 25,010,000 | 150,856,000 | 45,992,000 | 69,240,000 | 66,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 1,310,000 | -8,495,000 | -13,091,000 | -11,632,000 | -7,772,000 | -9,044,000 | -6,219,000 | -8,674,000 | -13,714,000 | -5,090,000 | -10,129,000 | -15,119,000 | -5,399,500 | -8,263,000 | -6,252,000 | -7,083,000 | -21,064,000 | -4,157,000 | -3,119,000 | -743,750 | -2,715,000 | -6,262,000 | -525,000 | -5,088,000 | -3,361,000 | -1,980,000 | -2,793,750 | -901,000 | -755,000 | -5,375,000 | -1,695,000 | 1,313,000 | -5,931,000 | -24,760,000 | -7,574,000 | -11,582,000 | -3,377,000 | -6,751,000 | -4,112,000 | -6,855,000 | -6,018,000 | -3,720,000 | -3,116,000 | -5,839,000 | -7,422,000 | -7,144,000 | -2,698,000 | -11,519,000 | -31,144,000 | -6,378,000 | -29,191,000 | -5,580,000 | -3,998,000 | -6,722,000 | |||||||||||||||||||||||||||
net income | 154,562,000 | 141,225,000 | 51,312,000 | 125,816,000 | 47,038,000 | 111,652,000 | 142,854,000 | 159,086,000 | 144,244,000 | 124,999,000 | 144,580,000 | 294,441,000 | 209,503,000 | 104,268,000 | 127,718,000 | 156,993,000 | 99,612,000 | 138,586,000 | 120,283,000 | 51,641,000 | 134,615,000 | 149,434,000 | 115,204,000 | 66,702,000 | 129,792,000 | 41,835,000 | 66,121,000 | 68,796,000 | 195,278,000 | 81,573,000 | 79,424,000 | 68,066,000 | 74,473,000 | 83,654,000 | 67,131,000 | 59,825,000 | 48,470,000 | 112,302,000 | 53,171,000 | 60,864,000 | 56,144,000 | 23,578,000 | 66,923,000 | 38,582,000 | 34,766,000 | 28,316,000 | 66,972,000 | 114,732,000 | 48,860,000 | 21,650,000 | 45,816,000 | 15,839,000 | 17,654,000 | 2,226,000 | 31,230,000 | 11,669,000 | 9,204,000 | 25,258,000 | 78,729,000 | 23,616,000 | 20,557,000 | 16,371,000 | 23,721,000 | 14,302,000 | 23,733,000 | 14,184,000 | 14,877,000 | 17,774,000 | 21,900,000 | 19,198,000 | 19,848,000 | 17,101,000 | 6,013,000 | 20,409,000 | 42,030,000 | 10,800,000 | 43,629,000 | 14,305,000 | 17,304,000 | 11,065,000 | |
yoy | 228.59% | 26.49% | -64.08% | -20.91% | -67.39% | -10.68% | -1.19% | -45.97% | -31.15% | 19.88% | 13.20% | 87.55% | 110.32% | -24.76% | 6.18% | 204.01% | -26.00% | -7.26% | 4.41% | -22.58% | 3.72% | 257.20% | 74.23% | -3.04% | -33.53% | -48.71% | -16.75% | 1.07% | 162.21% | -2.49% | 18.31% | 13.78% | 53.65% | -25.51% | 26.25% | -1.71% | -13.67% | 376.30% | -20.55% | 57.75% | 61.49% | -16.73% | -0.07% | -66.37% | -28.85% | 30.79% | 46.18% | 624.36% | 176.76% | 872.60% | 46.71% | 35.74% | 91.81% | -91.19% | -60.33% | -50.59% | -55.23% | 54.29% | 231.90% | 65.12% | -13.38% | 15.42% | 59.45% | -19.53% | 8.37% | -26.12% | -25.05% | 3.94% | 264.21% | -5.93% | -52.78% | 58.34% | -86.22% | 42.67% | 142.89% | -2.39% | |||||
qoq | 9.44% | 175.23% | -59.22% | 167.48% | -57.87% | -21.84% | -10.20% | 10.29% | 15.40% | -13.54% | -50.90% | 40.54% | 100.93% | -18.36% | -18.65% | 57.60% | -28.12% | 15.22% | 132.92% | -61.64% | -9.92% | 29.71% | 72.71% | -48.61% | 210.25% | -36.73% | -3.89% | -64.77% | 139.39% | 2.71% | 16.69% | -8.60% | -10.97% | 24.61% | 12.21% | 23.43% | -56.84% | 111.21% | -12.64% | 8.41% | 138.12% | -64.77% | 73.46% | 10.98% | 22.78% | -57.72% | -41.63% | 134.82% | 125.68% | -52.75% | 189.26% | -10.28% | 693.08% | -92.87% | 167.63% | 26.78% | -63.56% | -67.92% | 233.37% | 14.88% | 25.57% | -30.99% | 65.86% | -39.74% | 67.32% | -4.66% | -16.30% | -18.84% | 14.07% | -3.27% | 16.06% | 184.40% | -70.54% | -51.44% | 289.17% | -75.25% | 204.99% | -17.33% | 56.38% | ||
net loss attributable to noncontrolling interests | -6,243,000 | -229,000 | -92,000 | 8,000 | -15,000 | 46,000 | 41,000 | 137,000 | 50,000 | 41,000 | 40,000 | -61,000 | 35,000 | 660,000 | 2,000 | -1,828,000 | -2,912,000 | -2,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to w. p. carey | 148,319,000 | 140,996,000 | 51,220,000 | 125,824,000 | 47,023,000 | 111,698,000 | 142,895,000 | 159,223,000 | 144,294,000 | 125,040,000 | 144,620,000 | 294,380,000 | 209,538,000 | 104,928,000 | 127,678,000 | 156,995,000 | 99,562,000 | 138,547,000 | 120,245,000 | 51,634,000 | 134,572,000 | 149,397,000 | 105,300,000 | 66,090,000 | 129,372,000 | 41,339,000 | 66,038,000 | 68,494,000 | 193,263,000 | 77,348,000 | 75,681,000 | 65,274,000 | 75,209,000 | 80,278,000 | 64,318,000 | 57,484,000 | 47,704,000 | 110,943,000 | 51,661,000 | 57,439,000 | 51,049,000 | 21,745,000 | 63,348,000 | 36,116,000 | 33,574,000 | 27,337,000 | 64,739,000 | 112,892,000 | 23,022,000 | 18,506,000 | 43,167,000 | 14,181,000 | |||||||||||||||||||||||||||||
basic earnings per share | 0.67 | 0.64 | 0.23 | 0.57 | 0.21 | 0.51 | 0.65 | 0.72 | 0.65 | 0.58 | 0.67 | 1.39 | 1.02 | 0.52 | 0.66 | 0.82 | 0.53 | 0.75 | 0.67 | 0.29 | 0.77 | 0.85 | 0.61 | 0.38 | 0.75 | 0.24 | 0.39 | 0.41 | 1.48 | 0.71 | 0.7 | 0.6 | 0.69 | 0.74 | 0.6 | 0.53 | 0.515 | 1.03 | 0.48 | 0.54 | |||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 0.67 | 0.64 | 0.23 | 0.57 | 0.21 | 0.51 | 0.65 | 0.72 | 0.65 | 0.58 | 0.67 | 1.39 | 1.01 | 0.51 | 0.66 | 0.82 | 0.53 | 0.74 | 0.67 | 0.29 | 0.76 | 0.85 | 0.61 | 0.38 | 0.75 | 0.24 | 0.38 | 0.41 | 1.48 | 0.71 | 0.7 | 0.6 | 0.69 | 0.74 | 0.59 | 0.53 | 0.513 | 1.03 | 0.48 | 0.54 | |||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 220,501,239 | 220,562,909 | 220,569,259 | 220,401,156 | 220,168,325 | 220,221,366 | 220,195,910 | 220,031,597 | 215,369,777 | 215,097,114 | 215,075,114 | 211,951,930 | 199,633,802 | 203,093,553 | 194,019,451 | 191,911,414 | 182,486,476 | 185,422,639 | 180,099,370 | 176,640,861 | 174,504,406 | 174,974,185 | 173,401,749 | 173,249,236 | 171,001,430 | 172,235,066 | 171,304,112 | 167,234,121 | 117,494,969 | 108,073,969 | 108,059,394 | 108,057,940 | 107,824,738 | 108,019,292 | 107,668,218 | 107,562,484 | 106,743,012 | 107,221,668 | 106,310,362 | 105,939,161 | 105,675,692 | 105,813,237 | 105,764,032 | 105,303,679 | 98,764,164 | 100,282,082 | 100,236,362 | 89,366,055 | 68,691,046 | 68,397,176 | 68,406,771 | 68,967,209 | 47,389,460 | 40,366,298 | 40,047,220 | 40,037,496 | 39,819,475 | 39,861,064 | 39,782,796 | 39,738,207 | 39,514,746 | 39,180,719 | 39,081,064 | 39,088,114 | 39,019,709 | 39,727,460 | 39,350,684 | 39,175,020 | 39,202,520 | 39,294,889 | 39,204,221 | 38,876,136 | 38,113,857 | 38,298,979 | 38,308,202 | 37,930,777 | 37,668,920 | 38,034,590 | 37,876,079 | 37,727,782 | |
diluted | 221,112,343 | 221,087,833 | 220,874,935 | 220,720,310 | 220,520,457 | 220,404,149 | 220,214,118 | 220,129,870 | 215,760,496 | 215,252,969 | 215,184,485 | 212,345,047 | 200,427,124 | 204,098,116 | 194,763,695 | 192,416,642 | 183,127,098 | 186,012,478 | 180,668,732 | 176,965,510 | 174,839,428 | 175,261,812 | 173,472,755 | 173,460,053 | 171,299,414 | 172,486,506 | 171,490,625 | 167,434,740 | 117,706,445 | 108,283,666 | 108,234,934 | 108,211,936 | 108,035,971 | 108,143,694 | 107,783,204 | 107,764,279 | 107,073,203 | 107,468,029 | 106,530,036 | 106,405,453 | 106,507,652 | 106,337,040 | 106,281,983 | 106,109,877 | 99,827,356 | 101,130,448 | 100,995,225 | 90,375,311 | 69,708,008 | 69,400,825 | 69,493,902 | 69,975,293 | 48,078,474 | 41,127,404 | 40,757,055 | 40,487,652 | 40,098,095 | 40,404,520 | 40,243,548 | 40,242,706 | 40,007,894 | 39,717,931 | 39,510,231 | 39,495,845 | 39,712,735 | 40,368,946 | 40,065,495 | 39,927,886 | 40,221,112 | 40,299,073 | 40,256,658 | 40,202,798 | 39,868,208 | 39,601,853 | 40,004,379 | 39,851,353 | 39,093,897 | 39,303,948 | 39,346,537 | 38,627,267 | |
reimbursable costs from affiliates | 46,000 | 97,000 | 124,000 | 101,000 | 104,000 | 344,000 | 1,143,000 | 927,000 | 985,000 | 1,041,000 | 968,000 | 1,041,000 | 1,138,000 | 1,276,000 | 2,411,000 | 4,030,000 | 4,072,000 | 4,786,000 | 3,821,000 | 3,868,000 | 5,042,000 | 6,042,000 | 5,537,000 | 5,304,000 | 6,055,000 | 6,211,000 | 13,479,000 | 25,700,000 | 20,061,000 | 14,540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges — investment management goodwill | 29,334,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from direct financing leases and loans receivable | 17,472,000 | 20,637,000 | 17,778,000 | 18,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease termination income and other | 6,226,250 | 8,192,000 | 2,591,000 | 14,122,000 | 42,596,000 | 2,597,000 | 6,235,000 | 2,227,000 | 2,103,000 | 1,565,000 | 1,917,000 | 6,509,000 | 12,317,000 | 14,377,000 | 6,304,000 | 3,270,000 | 2,952,000 | 1,981,000 | 680,000 | 942,000 | 515,000 | 1,227,000 | 2,247,000 | 760,000 | 1,093,000 | 1,224,000 | 838,000 | 32,541,000 | 15,826,000 | 2,988,000 | 3,122,000 | 3,209,000 | -315,000 | 360,000 | 14,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||
asset management and other revenue | 383,000 | 1,197,000 | 3,467,000 | 3,420,000 | 3,571,000 | 3,872,000 | 3,966,000 | 3,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 6,206,000 | 20,179,000 | 7,945,000 | 16,301,000 | 16,410,000 | 19,420,000 | 6,758,000 | 25,781,000 | 4,790,000 | 9,433,000 | 14,441,000 | 35,429,000 | 7,195,000 | 19,438,000 | 591,000 | 2,683,000 | 16,776,000 | 4,225,000 | 2,066,000 | 3,878,000 | 1,416,000 | -1,671,000 | 3,279,000 | -1,003,000 | -3,299,000 | -10,391,000 | -41,000 | -6,763,000 | -481,000 | -7,152,000 | -5,435,000 | -2,390,000 | -1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -40,000 | -50,000 | -39,000 | -38,000 | -7,000 | -43,000 | -37,000 | -9,904,000 | -612,000 | -420,000 | -496,000 | -83,000 | -302,000 | -2,015,000 | -4,225,000 | -3,743,000 | -2,792,000 | 736,000 | -3,376,000 | -2,813,000 | -2,341,000 | -766,000 | -1,359,000 | -1,510,000 | -3,425,000 | -5,095,000 | -1,833,000 | -3,575,000 | -2,466,000 | -1,471,000 | -993,000 | -2,344,000 | -1,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
subadvisor fees | 192,000 | 1,277,000 | 1,964,000 | 1,763,000 | 1,650,000 | 2,202,000 | 2,226,000 | 3,127,000 | 1,855,000 | 2,032,000 | 2,002,000 | 5,206,000 | 3,672,000 | 2,720,000 | 4,131,000 | 4,842,000 | 1,875,000 | 3,293,000 | 2,748,000 | 1,748,000 | 4,147,000 | 2,661,000 | 2,651,000 | 381,000 | 2,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -5,858,500 | -8,347,000 | -9,298,000 | -5,789,000 | -7,363,000 | -5,975,000 | -7,595,000 | 41,692,000 | 2,129,000 | 6,002,000 | 192,000 | -1,760,000 | -2,448,000 | 1,305,000 | -7,826,000 | -3,154,000 | 8,217,000 | -15,010,000 | -8,053,000 | -2,221,000 | 1,122,000 | 1,882,000 | -6,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of equity method investments in the managed programs and real estate | -9,733,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
structuring and other advisory revenue | 494,000 | 1,061,000 | 587,000 | 58,000 | 2,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of equity method investments in the managed programs and real estate | -2,521,750 | 1,720,000 | 33,983,000 | -45,790,000 | 8,018,000 | 5,769,000 | 3,951,000 | 5,491,000 | 15,268,000 | 18,363,000 | 12,558,000 | 15,325,000 | 16,930,000 | 16,318,000 | 15,728,000 | 15,774,000 | 16,476,000 | 16,803,000 | 16,429,000 | 15,011,000 | 12,390,000 | 12,635,000 | 14,272,000 | 11,723,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in control of interests | -2,104,000 | -8,416,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
structuring revenue | 8,108,000 | 6,553,000 | 4,426,000 | 1,739,000 | 6,217,000 | 9,817,000 | 14,330,000 | 3,834,000 | 16,338,000 | 12,301,000 | 5,968,000 | 12,721,000 | 24,382,000 | 8,207,000 | 37,808,000 | 21,720,000 | 30,764,000 | 5,487,000 | 17,254,000 | 17,750,000 | 4,894,000 | 8,316,000 | 3,622,000 | 7,638,000 | 3,930,000 | 21,221,000 | 5,735,000 | 15,945,000 | 23,881,000 | 708,000 | 13,102,000 | 6,834,000 | 7,023,000 | 5,476,000 | 365,000 | 10,409,000 | 2,833,000 | 10,818,000 | 3,169,000 | 3,416,000 | 10,366,000 | 9,778,000 | 53,448,000 | 4,583,000 | 6,718,000 | 3,434,000 | 2,462,000 | 9,892,000 | |||||||||||||||||||||||||||||||||
other advisory revenue | 110,000 | 190,000 | 99,000 | 706,000 | 91,000 | 1,913,000 | 522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dealer manager fees | 105,000 | 1,000,000 | 3,325,000 | 2,623,000 | 1,835,000 | 1,372,000 | 2,172,000 | 2,090,000 | 1,124,000 | 307,000 | 1,274,000 | 6,470,000 | 2,436,000 | 7,949,000 | 6,676,000 | 2,320,000 | 1,223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursable tenant and affiliate costs | 15,187,000 | 12,021,000 | 11,270,000 | 11,523,000 | 11,639,000 | 11,608,000 | 18,801,000 | 30,921,000 | 26,262,000 | 21,077,000 | 18,485,000 | 26,047,000 | 32,859,000 | 16,495,000 | 13,769,000 | 15,546,000 | 40,661,000 | 20,993,000 | 47,674,000 | 45,762,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other compensation | 289,000 | 1,356,000 | 7,718,000 | 452,000 | 11,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dealer manager fees and expenses | 462,000 | 2,788,000 | 3,294,000 | 3,808,000 | 3,028,000 | 2,620,000 | 3,352,000 | 3,519,000 | 3,185,000 | 2,327,000 | 2,372,000 | 6,203,000 | 3,847,000 | 6,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and gain on sale of real estate | 53,262,750 | 83,945,000 | 73,774,000 | 55,332,000 | 63,135,000 | 66,157,000 | 66,114,000 | 58,510,000 | 38,432,250 | 66,330,000 | 26,672,000 | 60,727,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before gain on sale of real estate | 52,519,000 | 81,230,000 | 67,512,000 | 61,334,000 | 63,327,000 | 64,397,000 | 63,666,000 | 59,815,000 | 39,566,750 | 63,176,000 | 34,889,000 | 60,202,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate, net of tax | 4,746,750 | 343,000 | 11,912,000 | 6,732,000 | 11,146,000 | 19,257,000 | 3,465,000 | 10,000 | 3,248,000 | 49,126,000 | 18,282,000 | 662,000 | 3,507,000 | 1,779,000 | 16,000 | 1,185,000 | 5,063,000 | 260,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per share | 0.765 | 1.025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
owned real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions declared per share | 1.02 | 1.015 | 0.75 | 1.005 | 1 | 0.995 | 0.735 | 0.985 | 0.98 | 0.974 | 0.715 | 0.955 | 0.954 | 0.953 | 0.684 | 0.94 | 0.9 | 0.895 | 0.63 | 0.86 | 0.84 | 0.82 | 0.567 | 0.565 | 0.406 | 0.56 | 0.55 | 0.512 | 0.38 | 0.508 | 0.506 | 0.504 | 0.374 | 0.5 | 0.498 | 0.496 | 0.365 | 0.492 | 0.487 | 0.482 | 0.479 | 0.472 | 0.467 | 0.462 | 0.458 | 0.456 | 0.454 | 0.452 | |||||||||||||||||||||||||||||||||
owned real estate: - sum | 177,592,000 | 129,843,250 | 176,584,000 | 174,047,000 | 168,742,000 | 145,973,500 | 180,071,000 | 182,827,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses | -37,000 | 284,500 | 65,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and | 1,356,000 | -4,569,000 | -916,000 | 516,000 | -3,731,000 | 5,101,000 | 426,000 | 3,871,000 | -7,831,000 | 6,608,000 | 7,641,000 | -4,306,000 | -1,574,000 | -4,080,000 | -883,000 | -5,372,000 | 2,544,000 | 2,484,000 | 1,877,000 | 1,091,000 | 1,376,000 | 502,000 | 1,218,000 | 306,000 | -393,000 | -296,000 | 4,758,000 | 481,000 | 845,000 | 1,184,000 | 42,000 | -664,000 | 3,785,000 | 251,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property acquisition and other expenses | 1,000,000 | 73,000 | 1,339,750 | -207,000 | 5,566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursable costs | 12,094,000 | 19,738,000 | 27,436,000 | 11,155,000 | 7,639,000 | 9,607,000 | 33,833,000 | 14,722,000 | 41,925,000 | 39,732,000 | 22,878,000 | 23,259,000 | 15,467,000 | 11,968,000 | -20,484,000 | -18,737,000 | -15,344,000 | -14,707,000 | -17,059,000 | -17,719,000 | -13,713,000 | -15,908,000 | -15,354,000 | -15,048,000 | -14,968,000 | -13,503,000 | -11,115,000 | -9,874,000 | -8,430,000 | -11,303,000 | -11,080,000 | -10,366,000 | -3,641,000 | -3,422,000 | -3,244,000 | -3,475,000 | -26,976,000 | -13,762,000 | -19,894,000 | ||||||||||||||||||||||||||||||||||||||||||
real estate revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate revenues: - sum | 134,463,250 | 181,176,000 | 176,425,000 | 119,004,500 | 164,212,000 | 176,734,000 | 135,236,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from the managed programs: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive revenue | 50,750 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from the managed programs: - sum | 33,819,750 | 33,490,000 | 43,963,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger, property acquisition, and other expenses | 3,083,250 | 4,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and gain on sale of real estate | 69,906,000 | 25,160,000 | 81,917,000 | 39,377,000 | 35,882,000 | 28,722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before gain on sale of real estate | 52,637,000 | 21,799,000 | 66,907,000 | 37,397,000 | 29,448,000 | 27,821,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 255,000 | 235,000 | 26,460,000 | 6,135,000 | -529 | -2,489 | -4,120 | 1,116 | -157 | 930 | 151 | 4 | -723 | 703 | 10,400 | 70 | -177 | -57 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to redeemable noncontrolling interest | -34,250 | 14,000 | 111,000 | -262,000 | -34,750 | -232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to w. p. carey | 0.48 | 0.2 | 0.6 | 0.34 | 0.3 | 0.27 | 0.38 | 1.19 | 0.11 | 0.26 | 0.59 | 0.21 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations attributable to w. p. carey | 0.26 | 0.07 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to w. p. carey | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of tax | 51,049 | 21,745 | 63,348 | 36,116 | 33,313 | 27,107 | 38,236 | 106,609 | 7,717 | 18,021 | 40,419 | 15,190 | 23,585 | 3,339 | 32,306 | 14,779 | 13,211 | 24,086 | 79,269 | 22,413 | 19,630 | 16,342 | 24,155 | 13,710 | 12,586 | 13,281 | 15,154 | 17,766 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive, termination and subordinated disposition revenue | 203,000 | 52,515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger and property acquisition expenses | 1,897,000 | 5,676,000 | 3,096,000 | 618,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to redeemable noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to redeemable noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from the managed reits: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from the managed reits: - sum | 45,460,750 | 31,733,000 | 76,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from equity investments in real estate and the managed reits | 8,831,000 | 11,610,000 | 9,452,000 | 14,262,000 | 354,000 | 9,180,000 | 32,541,000 | 10,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger and acquisition expenses | 1,137,000 | 29,613,000 | 2,351,000 | 3,630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 52,386,000 | 110,818,000 | 8,000,000 | 26,437,000 | 41,921,000 | 15,615,000 | 32,352,000 | 3,356,000 | 29,877,000 | 15,853,000 | 12,011,000 | 30,073,000 | 103,646,000 | 30,260,000 | 31,988,000 | 19,744,000 | 31,195,000 | 17,711,000 | 20,188,000 | 20,132,000 | 18,774,000 | 24,031,000 | 24,706,000 | 25,037,000 | 23,445,000 | 24,206,000 | -1,095,000 | 33,947,000 | 70,422,000 | 17,326,000 | 69,241,000 | 19,995,000 | 22,041,000 | 21,674,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before loss on sale of real estate | 44,333,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of real estate, net of tax | -3,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from affiliates: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from affiliates: - sum | 73,935,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expenses | 7,045,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 108,597,000 | 9,768,000 | 21,062,000 | 43,043,000 | 16,848,000 | 25,761,000 | 2,977,000 | 31,759,000 | 14,158,000 | 13,324,000 | 24,142,000 | 78,886,000 | 22,686,000 | 20,406,000 | 16,367,000 | 24,444,000 | 13,599,000 | 13,333,000 | 14,114,000 | 15,054,000 | 17,831,000 | 21,590,000 | 19,198,000 | 16,023,000 | 17,062,000 | -3,793,000 | 22,428,000 | 39,278,000 | 10,948,000 | 40,050,000 | 14,415,000 | 18,043,000 | 14,952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
lease revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental income | 62,552,000 | 68,391,000 | 66,498,000 | 65,785,000 | 11,248,250 | 15,196,000 | 14,975,000 | 14,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from direct financing leases | 9,136,000 | 9,235,000 | 9,412,000 | 9,512,000 | 2,545,500 | 3,334,000 | 3,427,000 | 3,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total lease revenues | 71,688,000 | 77,626,000 | 75,910,000 | 75,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue from affiliates | 11,340,000 | 10,961,000 | 10,355,000 | 10,015,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
structuring revenue from affiliates | 19,050,000 | 14,775,000 | 6,422,000 | 6,342,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dealer manager fees from affiliates | 3,527,000 | 3,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed costs from affiliates | 22,878,000 | 23,259,000 | 15,467,000 | 11,968,000 | 39,145,000 | 19,879,000 | 20,484,000 | 18,737,000 | 15,344,000 | 14,707,000 | 17,059,000 | 17,719,000 | 13,713,000 | 15,908,000 | 15,354,000 | 15,048,000 | 14,968,000 | 13,503,000 | 11,115,000 | 9,874,000 | 8,430,000 | 11,303,000 | 11,080,000 | 10,366,000 | 3,641,000 | 3,422,000 | 3,244,000 | 3,475,000 | 26,976,000 | 13,762,000 | 19,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other real estate income | -6,206,000 | 7,506,000 | 8,582,000 | 8,541,000 | 7,223,000 | 6,265,000 | 6,992,000 | 5,992,000 | 6,130,000 | 6,409,000 | 5,709,000 | 5,308,000 | 5,342,000 | 4,656,000 | 4,797,000 | 3,821,000 | 3,552,000 | 3,768,000 | 4,649,000 | 3,260,000 | 10,422,000 | 3,834,000 | 3,305,000 | 3,122,000 | 2,144,000 | 4,159,000 | 3,241,000 | 3,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property expenses | 4,533,000 | 5,746,000 | 5,531,000 | 5,152,000 | -3,404,000 | -2,698,000 | -3,414,000 | -3,672,000 | -3,066,000 | -3,155,000 | -3,040,000 | -3,220,000 | -2,379,000 | -2,435,000 | -1,893,000 | -2,236,000 | -2,180,000 | -1,936,000 | -2,065,000 | -1,815,000 | -1,362,000 | -2,378,000 | -207,000 | -2,725,000 | -1,893,000 | -1,420,000 | -1,394,000 | -2,449,000 | -1,442,000 | -1,837,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other real estate expenses | -4,508,000 | 1,654,000 | 2,782,000 | 2,734,000 | -2,431,000 | -2,499,000 | -2,560,000 | -2,725,000 | -2,942,000 | -2,557,000 | -2,546,000 | -1,987,000 | -1,773,000 | -1,815,000 | -1,712,000 | -1,758,000 | -1,707,000 | -2,131,000 | -1,992,000 | -1,989,000 | -2,146,000 | -2,069,000 | -1,610,000 | -2,255,000 | -1,301,000 | -2,524,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other interest income | 39,000 | 367,000 | 316,000 | 370,000 | 486,000 | 252,000 | 155,000 | 503,000 | 443,000 | 323,000 | 560,000 | 675,000 | 330,000 | 329,000 | 336,000 | 273,000 | 436,000 | 470,000 | 401,000 | 407,000 | 691,000 | 752,000 | 679,000 | 761,000 | 1,314,000 | 1,287,000 | 3,643,000 | 598,000 | 1,064,000 | 836,000 | 806,000 | 727,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) from operations of discontinued properties | 833,000 | 349,000 | 3,118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on sale of real estate | 155,500 | 239,000 | 1,313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 21,000 | 13,000 | 70,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) from discontinued operations, net of tax | -228,000 | 588,000 | 2,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) from discontinued operations attributable to w. p. carey | -0.003 | 0.01 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: net loss attributable to redeemable noncontrolling interest | 43,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (provision for) income taxes | 1,233,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) income from operations of discontinued properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of real estate | -135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations attributable to w. p. carey | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wholesaling revenue | 8,036,000 | 4,012,000 | 4,080,000 | 3,787,000 | 2,876,000 | 2,586,000 | 2,922,000 | 3,280,000 | 4,503,000 | 2,260,000 | 2,230,000 | 2,103,000 | 2,124,000 | 1,869,000 | 1,597,000 | 1,093,000 | 984,000 | 1,517,000 | 1,488,000 | 1,140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues - sum | 51,999,000 | 71,036,000 | 68,042,000 | 69,409,000 | 63,169,000 | 78,372,000 | 118,398,000 | 77,532,000 | 81,969,000 | 58,954,000 | 70,396,000 | 63,091,000 | 59,650,000 | 61,170,000 | 55,426,000 | 61,362,000 | 66,636,000 | 58,503,000 | 57,372,000 | 51,607,000 | 55,852,000 | 110,135,000 | 45,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and the reits | 13,202,000 | 10,477,000 | 28,345,000 | 13,986,000 | 13,872,000 | 16,068,000 | 12,465,000 | 6,216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations of discontinued properties | -231,000 | 117,000 | -465,000 | 504,000 | -36,000 | 149,000 | 151,000 | 4,000 | 206,000 | 299,000 | 3,361,000 | 70,000 | -75,000 | 78,000 | 310,000 | 3,825,000 | 39,000 | 676,000 | 298,000 | 1,790,000 | -58,000 | 75,000 | -739,000 | -530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: net loss attributable to noncontrolling interests | 345,750 | 325,000 | 480,000 | 578,000 | 569,000 | 581,000 | 384,000 | 330,000 | -181,000 | 81,000 | 128,000 | 286,000 | 154,000 | 186,000 | 203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to redeemable noncontrolling interest | 36,500 | 37,000 | 67,000 | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to w. p. carey common stockholders | 11,663,500 | 2,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to w. p. carey common stockholders | 0.338 | 0.08 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations attributable to w. p. carey common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to w. p. carey common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions declared per common share | 0.446 | 0.65 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -529,000 | -2,489,000 | -4,120,000 | 1,116,000 | -157,000 | 930,000 | 151,000 | 4,000 | -723,000 | 703,000 | 10,400,000 | 70,000 | -177,000 | -57,000 | 310,000 | 3,825,000 | 39,000 | 9,806,000 | -2,019,000 | 2,752,000 | 3,579,000 | -110,000 | -739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to w. p. carey members | 31,777,000 | 12,290,000 | 9,091,000 | 25,202,000 | 79,112,000 | 23,343,000 | 19,781,000 | 16,346,000 | 23,432,000 | 14,413,000 | 22,986,000 | 13,351,000 | 14,977,000 | 17,709,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to w. p. carey members | 0.79 | 0.36 | 0.33 | 0.59 | 1.96 | 0.56 | 0.48 | 0.41 | 0.62 | 0.35 | 0.32 | 0.33 | 0.37 | 0.45 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations attributable to w. p. carey members | -0.01 | -0.06 | -0.11 | 0.03 | 0.02 | -0.03 | 0.01 | 0.27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to w. p. carey members | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge | -2,425,000 | -1,233,500 | -4,934,000 | -580,000 | -134,500 | -538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of a subsidiary | 1,008,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to redeemable noncontrolling interest | -682,000 | -637,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to redeemable noncontrolling interests | -603,000 | -595,000 | -106,000 | -417,000 | -175,000 | -901,000 | -1,019,000 | -103,000 | -235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and cpa® reits | 8,146,000 | 6,066,000 | 7,638,000 | 9,142,000 | 3,559,000 | 2,923,000 | 4,875,000 | 1,387,000 | 3,281,000 | 2,272,000 | 3,934,000 | 4,711,000 | 5,045,000 | 8,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments in direct financing lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: net income attributable to noncontrolling interests | 170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income | -62,000 | -103,000 | -304,000 | -89,000 | -331,000 | -862,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment in direct financing lease | 1,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of securities, foreign currency transactions and other | -1,649,000 | -1,566,000 | 1,848,000 | 2,811,000 | 1,730,000 | 1,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss | -1,006,750 | -555,000 | -3,141,000 | -142,000 | 40,000 | 254,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges on assets held for sale | -579,250 | -2,317,000 | -3,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate | 1,929,000 | 2,438,000 | 1,882,000 | 2,932,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of securities, foreign currency transactions and other gains | 169,000 | 186,000 | 7,220,000 | 245,000 | 5,228,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from operations of discontinued properties | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -148,000 | -3,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating income | 484,250 | 985,000 | 432,000 | 528,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues of other business operations | 1,277,250 | 1,529,000 | 1,717,000 | 1,863,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: - sum | 115,117,000 | 52,604,000 | 57,659,000 | 47,886,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | -2,746,000 | -3,707,000 | -3,658,000 | -3,645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | -1,682,500 | -2,168,000 | -2,278,000 | -2,284,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses of other business operations | -1,103,500 | -1,381,000 | -1,466,000 | -1,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: - sum | -50,983,000 | -32,267,000 | -38,609,000 | -23,489,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expenses: - sum | 5,107,000 | -342,000 | 2,991,000 | -2,723,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 220,501,239 | 220,562,909 | 220,569,259 | 220,401,156 | 220,168,325 | 220,221,366 | 220,195,910 | 220,031,597 | 215,369,777 | 215,097,114 | 215,075,114 | 211,951,930 | 199,633,802 | 203,093,553 | 194,019,451 | 191,911,414 | 182,486,476 | 185,422,639 | 180,099,370 | 176,640,861 | 174,504,406 | 174,974,185 | 173,401,749 | 173,249,236 | 171,001,430 | 172,235,066 | 171,304,112 | 167,234,121 | 117,494,969 | 108,073,969 | 108,059,394 | 108,057,940 | 107,824,738 | 108,019,292 | 107,668,218 | 107,562,484 | 106,743,012 | 107,221,668 | 106,310,362 | 105,939,161 | 105,675,692 | 105,813,237 | 105,764,032 | 105,303,679 | 98,764,164 | 100,282,082 | 100,236,362 | 89,366,055 | 68,691,046 | 68,397,176 | 68,406,771 | 68,967,209 | 47,389,460 | 40,366,298 | 40,047,220 | 40,037,496 | 39,819,475 | 39,861,064 | 39,782,796 | 39,738,207 | 39,514,746 | 39,180,719 | 39,081,064 | 39,088,114 | 39,019,709 | 39,727,460 | 39,350,684 | 39,175,020 | 39,202,520 | 39,294,889 | 39,204,221 | 38,876,136 | 38,113,857 | 38,298,979 | 38,308,202 | 37,930,777 | 37,668,920 | 38,034,590 | 37,876,079 | 37,727,782 | |
diluted | 221,112,343 | 221,087,833 | 220,874,935 | 220,720,310 | 220,520,457 | 220,404,149 | 220,214,118 | 220,129,870 | 215,760,496 | 215,252,969 | 215,184,485 | 212,345,047 | 200,427,124 | 204,098,116 | 194,763,695 | 192,416,642 | 183,127,098 | 186,012,478 | 180,668,732 | 176,965,510 | 174,839,428 | 175,261,812 | 173,472,755 | 173,460,053 | 171,299,414 | 172,486,506 | 171,490,625 | 167,434,740 | 117,706,445 | 108,283,666 | 108,234,934 | 108,211,936 | 108,035,971 | 108,143,694 | 107,783,204 | 107,764,279 | 107,073,203 | 107,468,029 | 106,530,036 | 106,405,453 | 106,507,652 | 106,337,040 | 106,281,983 | 106,109,877 | 99,827,356 | 101,130,448 | 100,995,225 | 90,375,311 | 69,708,008 | 69,400,825 | 69,493,902 | 69,975,293 | 48,078,474 | 41,127,404 | 40,757,055 | 40,487,652 | 40,098,095 | 40,404,520 | 40,243,548 | 40,242,706 | 40,007,894 | 39,717,931 | 39,510,231 | 39,495,845 | 39,712,735 | 40,368,946 | 40,065,495 | 39,927,886 | 40,221,112 | 40,299,073 | 40,256,658 | 40,202,798 | 39,868,208 | 39,601,853 | 40,004,379 | 39,851,353 | 39,093,897 | 39,303,948 | 39,346,537 | 38,627,267 | |
income from equity investments | 1,244,000 | 1,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency transactions and other gains | 250,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in real estate: | 559,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land, buildings and improvements — net lease and other | 14,451,306,000 | 14,056,399,000 | 13,627,841,000 | 13,114,194,000 | 12,842,869,000 | 12,745,926,000 | 12,341,979,000 | 12,260,873,000 | 12,095,458,000 | 13,390,692,000 | 13,563,837,000 | 12,934,679,000 | 13,338,857,000 | 12,862,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land, buildings and improvements — operating properties | 286,079,000 | 626,368,000 | 1,005,605,000 | 1,202,920,000 | 1,198,676,000 | 1,204,351,000 | 1,238,340,000 | 1,256,171,000 | 1,256,249,000 | 1,222,062,000 | 1,334,501,000 | 1,323,047,000 | 1,095,892,000 | 1,084,524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investments in finance leases and loans receivable | 1,171,886,000 | 1,149,856,000 | 1,063,719,000 | 866,949,000 | 798,259,000 | 657,054,000 | 667,667,000 | 660,585,000 | 1,514,923,000 | 1,172,671,000 | 1,222,439,000 | 1,222,345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-place lease intangible assets and other | 2,466,199,000 | 2,405,227,000 | 2,407,752,000 | 2,338,805,000 | 2,297,572,000 | 2,287,824,000 | 2,256,793,000 | 2,278,593,000 | 2,308,853,000 | 2,696,403,000 | 2,748,013,000 | 2,612,139,000 | 2,659,750,000 | 2,578,236,000 | 2,384,032,000 | 2,397,121,000 | 2,386,000,000 | 2,384,575,000 | 2,405,433,000 | 2,295,863,000 | 2,301,174,000 | 2,243,117,000 | 2,197,714,000 | 2,182,896,000 | 2,186,851,000 | 2,111,601,000 | 2,134,786,000 | 2,101,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
above-market rent intangible assets | 668,707,000 | 671,501,000 | 679,068,000 | 671,887,000 | 665,495,000 | 682,345,000 | 676,666,000 | 693,294,000 | 706,773,000 | 771,071,000 | 806,619,000 | 807,790,000 | 833,751,000 | 840,943,000 | 822,470,000 | 837,792,000 | 843,410,000 | 859,386,000 | 868,970,000 | 868,242,000 | 881,159,000 | 900,503,000 | 896,051,000 | 897,965,000 | 909,139,000 | 911,940,000 | 921,998,000 | 922,427,000 | 925,797,000 | 626,390,000 | 631,977,000 | 639,057,000 | 639,140,000 | 639,654,000 | 407,480,000 | 421,456,000 | 406,245,000 | 422,748,000 | 460,422,000 | 475,072,000 | 492,754,000 | 498,746,000 | 510,686,000 | 522,797,000 | 545,462,000 | 570,498,000 | 595,430,000 | 241,975,000 | 261,900,000 | 269,355,000 | ||||||||||||||||||||||||||||
investments in real estate | 19,044,177,000 | 18,909,351,000 | 18,783,985,000 | 18,194,755,000 | 17,802,871,000 | 17,577,500,000 | 17,181,445,000 | 17,149,516,000 | 17,882,256,000 | 19,252,899,000 | 19,675,409,000 | 18,900,000,000 | 18,700,011,000 | 18,147,471,000 | 16,019,635,000 | 16,054,483,000 | 15,918,394,000 | 15,522,002,000 | 15,552,967,000 | 14,793,552,000 | 14,833,926,000 | 14,419,695,000 | 14,133,970,000 | 13,945,403,000 | 13,848,730,000 | 13,639,143,000 | 13,800,409,000 | 13,699,448,000 | 13,493,036,000 | 8,322,820,000 | 8,217,712,000 | 8,156,952,000 | 8,000,929,000 | 7,939,288,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated depreciation and amortization | -3,578,330,000 | -3,508,787,000 | -3,503,850,000 | -3,367,408,000 | -3,222,396,000 | -3,195,204,000 | -3,096,516,000 | -3,067,292,000 | -3,005,479,000 | -3,438,183,000 | -3,378,385,000 | -3,225,576,000 | -3,269,057,000 | -3,065,161,000 | -3,043,146,000 | -2,986,676,000 | -2,889,294,000 | -2,793,347,000 | -2,699,085,000 | -2,572,091,000 | -2,490,087,000 | -2,382,971,000 | -2,257,551,000 | -2,144,252,000 | -2,035,995,000 | -1,914,233,000 | -1,812,628,000 | -1,681,942,000 | -1,564,182,000 | -1,485,056,000 | -1,445,397,000 | -1,399,810,000 | -1,249,024,000 | -1,174,374,000 | ||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 3,327,000 | 8,062,000 | 60,011,000 | 12,139,000 | 29,785,000 | 7,743,000 | 37,122,000 | 102,015,000 | 43,002,000 | 43,038,000 | 57,944,000 | 38,578,000 | 8,269,000 | 11,672,000 | 5,682,000 | 14,983,000 | 18,590,000 | 10,626,000 | 104,010,000 | 104,013,000 | 102,777,000 | 108,730,000 | 33,182,000 | 10,596,000 | 32,470,000 | 14,764,000 | 26,247,000 | 128,462,000 | 276,336,000 | 3,747,000 | 59,046,000 | 4,863,000 | 7,255,000 | 95,209,000 | 86,823,000 | 17,975,000 | 21,256,000 | 1,505,000 | 1,445,000 | 13,422,000 | 5,390,000 | 3,092,000 | 4,366,000 | 4,845,000 | 1,269,000 | 5,517,000 | 18,815,000 | |||||||||||||||||||||||||||||||
net investments in real estate | 15,469,174,000 | 15,408,626,000 | 15,340,146,000 | 14,839,486,000 | 14,580,475,000 | 14,412,081,000 | 14,092,672,000 | 14,082,224,000 | 14,913,899,000 | 15,916,731,000 | 16,340,026,000 | 15,717,462,000 | 15,488,898,000 | 15,120,888,000 | 12,976,489,000 | 13,067,807,000 | 13,037,369,000 | 12,740,327,000 | 12,859,564,000 | 12,236,444,000 | 12,362,429,000 | 12,047,350,000 | 11,876,419,000 | 11,801,151,000 | 11,916,745,000 | 11,828,923,000 | 12,090,558,000 | 12,017,506,000 | 11,928,854,000 | 6,946,494,000 | 6,772,315,000 | 6,757,142,000 | 6,751,905,000 | 6,764,914,000 | 5,472,783,000 | 5,511,706,000 | 5,717,245,000 | 5,910,415,000 | 5,774,018,000 | 5,826,544,000 | 5,813,866,000 | 5,840,987,000 | 5,724,021,000 | 5,656,555,000 | 5,469,846,000 | 5,456,613,000 | 5,559,561,000 | 3,333,654,000 | 3,365,014,000 | 3,325,933,000 | 3,252,070,000 | 3,241,199,000 | 3,293,462,000 | 1,189,233,000 | 1,210,821,000 | 1,217,931,000 | 1,222,865,000 | 1,231,725,000 | 951,002,000 | 946,975,000 | 954,400,000 | 928,610,000 | 910,330,000 | 884,460,000 | 922,645,000 | |||||||||||||
equity method investments | 310,178,000 | 311,173,000 | 311,411,000 | 304,838,000 | 301,115,000 | 299,465,000 | 356,220,000 | 355,668,000 | 354,261,000 | 351,537,000 | 340,285,000 | 341,153,000 | 327,502,000 | 297,665,000 | 344,360,000 | 339,372,000 | 356,637,000 | 361,835,000 | 351,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 155,329,000 | 249,029,000 | 244,831,000 | 187,809,000 | 640,373,000 | 818,194,000 | 1,085,967,000 | 776,966,000 | 633,860,000 | 136,438,000 | 204,103,000 | 147,939,000 | 167,996,000 | 186,417,000 | 103,590,000 | 205,403,000 | 165,427,000 | 129,686,000 | 164,515,000 | 229,153,000 | 248,662,000 | 152,215,000 | 137,157,000 | 220,929,000 | 196,028,000 | 331,687,000 | 202,279,000 | 243,325,000 | 217,644,000 | 176,612,000 | 122,430,000 | 171,331,000 | 169,770,000 | 171,587,000 | 152,834,000 | 155,482,000 | 209,483,000 | 173,305,000 | 267,064,000 | 157,227,000 | 191,318,000 | 233,629,000 | 207,391,000 | 198,683,000 | 530,276,000 | 214,971,000 | 198,947,000 | 117,519,000 | 93,620,000 | 62,765,000 | 236,744,000 | 39,800,000 | 30,713,000 | 29,297,000 | 37,095,000 | 26,461,000 | 34,078,000 | 64,693,000 | 46,250,000 | 39,449,000 | 33,096,000 | 18,450,000 | 19,008,000 | 23,469,000 | 21,585,000 | 16,799,000 | 20,485,000 | 14,419,000 | 17,625,000 | 12,137,000 | 17,068,000 | 19,050,000 | 13,300,000 | 22,108,000 | 17,999,000 | 13,014,000 | ||
other assets | 1,068,480,000 | 1,029,245,000 | 1,115,337,000 | 1,000,675,000 | 1,045,218,000 | 1,122,571,000 | 1,261,222,000 | 1,422,597,000 | 1,096,474,000 | 1,191,350,000 | 1,154,945,000 | 1,588,034,000 | 1,079,308,000 | 1,146,099,000 | 1,119,389,000 | 1,043,760,000 | 1,017,842,000 | 997,318,000 | 931,924,000 | 903,927,000 | 876,024,000 | 793,079,000 | 747,878,000 | 623,181,000 | 631,637,000 | 590,124,000 | 580,270,000 | 584,855,000 | 711,507,000 | 305,295,000 | 288,173,000 | 280,054,000 | 287,481,000 | 280,110,000 | 304,507,000 | 304,774,000 | 331,658,000 | 348,233,000 | 322,114,000 | 373,482,000 | 353,369,000 | 318,397,000 | 352,063,000 | 289,179,000 | 291,991,000 | 346,853,000 | 255,489,000 | 136,433,000 | 132,558,000 | 142,439,000 | 136,420,000 | 141,442,000 | 130,506,000 | 54,272,000 | 59,925,000 | 51,069,000 | 41,021,000 | 39,384,000 | 37,260,000 | 34,097,000 | 39,869,000 | 37,754,000 | 32,562,000 | 69,241,000 | 33,963,000 | 35,056,000 | 31,274,000 | 29,212,000 | 30,654,000 | 30,556,000 | 27,287,000 | 34,211,000 | 32,899,000 | 29,421,000 | 25,843,000 | 24,562,000 | 34,637,000 | 35,308,000 |
goodwill | 987,071,000 | 986,967,000 | 986,472,000 | 974,497,000 | 967,843,000 | 979,265,000 | 973,204,000 | 974,052,000 | 978,289,000 | 1,034,183,000 | 1,036,966,000 | 1,037,819,000 | 1,037,412,000 | 1,023,171,000 | 891,464,000 | 899,596,000 | 901,529,000 | 903,976,000 | 907,295,000 | 905,701,000 | 910,818,000 | 904,075,000 | 898,842,000 | 929,887,000 | 934,688,000 | 930,864,000 | 920,218,000 | 918,673,000 | 920,944,000 | 641,734,000 | 642,060,000 | 645,736,000 | 643,321,000 | 640,761,000 | 636,871,000 | 635,920,000 | 640,305,000 | 640,588,000 | 680,043,000 | 681,809,000 | 684,576,000 | 687,084,000 | 682,623,000 | 692,415,000 | 702,791,000 | 698,891,000 | 700,024,000 | 350,208,000 | 327,973,000 | 328,011,000 | 328,474,000 | 329,132,000 | 338,558,000 | 63,607,000 | 63,607,000 | 63,607,000 | 63,607,000 | 63,607,000 | ||||||||||||||||||||
total assets | 17,990,232,000 | 17,985,040,000 | 17,998,197,000 | 17,307,305,000 | 17,535,024,000 | 17,631,576,000 | 17,769,285,000 | 17,611,507,000 | 17,976,783,000 | 18,630,239,000 | 19,076,325,000 | 18,832,407,000 | 18,102,035,000 | 17,774,842,000 | 15,454,229,000 | 15,569,532,000 | 15,480,630,000 | 15,135,134,000 | 15,232,166,000 | 14,548,700,000 | 14,707,636,000 | 14,189,510,000 | 13,956,013,000 | 13,890,308,000 | 14,060,918,000 | 14,083,639,000 | 14,192,007,000 | 14,155,902,000 | 14,183,039,000 | 8,518,988,000 | 8,266,700,000 | 8,287,871,000 | 8,334,411,000 | 8,317,249,000 | 8,197,828,000 | 8,453,954,000 | 8,468,285,000 | 8,682,571,000 | 8,703,251,000 | 8,754,673,000 | 8,888,428,000 | 8,967,604,000 | 8,730,530,000 | 8,637,328,000 | 8,501,449,000 | 8,293,748,000 | 8,339,468,000 | 4,678,950,000 | 4,726,360,000 | 4,635,360,000 | 4,609,614,000 | 4,609,042,000 | 4,782,495,000 | 1,438,615,000 | 1,458,986,000 | 1,462,623,000 | 1,468,889,000 | 1,459,706,000 | 1,144,202,000 | 1,172,326,000 | 1,157,730,000 | 1,124,406,000 | 1,090,157,000 | 1,093,336,000 | 1,096,739,000 | 1,137,045,000 | 1,129,247,000 | 1,111,136,000 | 1,124,854,000 | 1,131,066,000 | 1,126,088,000 | 1,153,284,000 | 1,150,288,000 | 1,123,717,000 | 1,107,457,000 | 1,093,010,000 | 996,613,000 | 983,262,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured notes | 6,950,261,000 | 6,943,940,000 | 6,540,432,000 | 6,211,918,000 | 6,505,907,000 | 6,134,810,000 | 6,519,887,000 | 5,969,622,000 | 6,035,686,000 | 5,902,854,000 | 5,978,294,000 | 5,978,499,000 | 5,916,400,000 | 5,651,865,000 | 5,471,066,000 | 5,647,833,000 | 5,701,913,000 | 5,419,419,000 | 5,493,556,000 | 5,451,520,000 | 5,146,192,000 | 4,513,243,000 | 4,384,879,000 | 4,323,063,000 | 4,390,189,000 | 4,302,892,000 | 3,861,931,000 | 3,513,268,000 | 3,554,470,000 | 3,007,453,000 | 3,018,475,000 | 2,343,062,000 | 1,807,200,000 | 1,837,216,000 | 1,487,864,000 | 1,501,281,000 | 1,486,568,000 | 1,502,007,000 | 1,501,061,000 | 1,479,473,000 | 498,345,000 | 498,300,000 | 498,255,000 | 498,210,000 | ||||||||||||||||||||||||||||||||||
unsecured term loans | 1,196,366,000 | 1,194,466,000 | 1,199,256,000 | 1,113,910,000 | 1,075,826,000 | 1,156,442,000 | 1,100,356,000 | 1,107,164,000 | 1,125,564,000 | 1,083,597,000 | 1,113,491,000 | 566,478,000 | 552,539,000 | 506,004,000 | 548,287,000 | 303,138,000 | 310,583,000 | 312,605,000 | 321,392,000 | 318,440,000 | 321,971,000 | 304,221,000 | 290,827,000 | 289,725,000 | 382,191,000 | 369,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unsecured revolving credit facility | 435,417,000 | 354,846,000 | 660,872,000 | 205,129,000 | 55,448,000 | 229,607,000 | 15,005,000 | 291,621,000 | 403,785,000 | 516,513,000 | 528,705,000 | 669,463,000 | 276,392,000 | 462,660,000 | 417,455,000 | 476,085,000 | 410,596,000 | 254,463,000 | 276,121,000 | 21,751,000 | 82,281,000 | 182,799,000 | 22,366,000 | 75,483,000 | 201,267,000 | 22,410,000 | 111,227,000 | 106,899,000 | 91,563,000 | 696,380,000 | 396,917,000 | 267,424,000 | 224,213,000 | 165,501,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-recourse mortgages | 140,646,000 | 191,387,000 | 235,425,000 | 335,345,000 | 401,821,000 | 451,962,000 | 467,200,000 | 504,808,000 | 579,147,000 | 784,750,000 | 995,435,000 | 1,043,808,000 | 1,132,417,000 | 1,162,814,000 | 328,820,000 | 351,175,000 | 368,524,000 | 688,430,000 | 724,778,000 | 728,663,000 | 1,145,554,000 | 1,234,197,000 | 1,424,195,000 | 1,433,372,000 | 1,462,487,000 | 1,771,887,000 | 2,203,853,000 | 2,503,321,000 | 2,732,658,000 | 959,951,000 | 985,666,000 | 1,005,868,000 | 1,253,051,000 | 1,314,463,000 | ||||||||||||||||||||||||||||||||||||||||||||
debt | 8,722,690,000 | 8,684,639,000 | 8,635,985,000 | 7,866,302,000 | 8,039,002,000 | 7,972,821,000 | 8,102,448,000 | 7,873,215,000 | 8,144,182,000 | 8,287,714,000 | 8,615,925,000 | 8,258,248,000 | 7,877,748,000 | 7,783,343,000 | 6,765,628,000 | 6,778,231,000 | 6,791,616,000 | 6,674,917,000 | 6,815,847,000 | 6,520,374,000 | 6,695,998,000 | 6,234,460,000 | 6,122,267,000 | 6,121,643,000 | 6,053,943,000 | 6,097,189,000 | 6,177,011,000 | 6,123,488,000 | 6,378,691,000 | 4,663,784,000 | 4,401,058,000 | 4,389,131,000 | 4,314,838,000 | 4,264,664,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | 670,038,000 | 647,335,000 | 654,958,000 | 605,618,000 | 596,994,000 | 590,347,000 | 548,397,000 | 575,832,000 | 615,750,000 | 638,965,000 | 643,830,000 | 679,484,000 | 623,843,000 | 594,139,000 | 529,719,000 | 565,971,000 | 572,846,000 | 536,242,000 | 571,049,000 | 618,300,000 | 603,663,000 | 549,899,000 | 515,811,000 | 479,408,000 | 487,405,000 | 470,540,000 | 463,417,000 | 452,920,000 | 403,896,000 | 265,676,000 | 245,288,000 | 247,138,000 | 255,911,000 | 281,415,000 | 255,754,000 | 266,917,000 | 258,977,000 | 270,602,000 | 281,844,000 | 342,374,000 | 298,514,000 | 312,521,000 | 298,217,000 | 293,846,000 | 294,364,000 | 298,432,000 | 291,038,000 | 161,369,000 | 282,489,000 | 272,595,000 | 317,520,000 | 265,132,000 | 275,714,000 | 62,948,000 | 62,263,000 | 82,055,000 | 71,708,000 | 64,774,000 | 28,495,000 | 40,808,000 | 34,030,000 | 45,891,000 | 43,061,000 | 51,710,000 | 48,032,000 | 46,602,000 | 57,076,000 | 42,422,000 | 44,001,000 | 39,577,000 | 37,142,000 | 71,819,000 | 61,539,000 | |||||
below-market rent intangible liabilities | 104,055,000 | 111,339,000 | 111,829,000 | 114,414,000 | 119,831,000 | 125,934,000 | 128,710,000 | 131,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 151,820,000 | 164,846,000 | 168,184,000 | 154,888,000 | 147,461,000 | 160,503,000 | 155,716,000 | 158,820,000 | 180,650,000 | 171,929,000 | 179,449,000 | 181,935,000 | 178,959,000 | 174,276,000 | 135,128,000 | 143,208,000 | 145,572,000 | 147,107,000 | 151,112,000 | 138,973,000 | 145,844,000 | 137,460,000 | 134,519,000 | 132,041,000 | 179,309,000 | 163,036,000 | 168,841,000 | 167,294,000 | 173,115,000 | 98,933,000 | 88,871,000 | 59,022,000 | 86,581,000 | 86,593,000 | 83,375,000 | 90,825,000 | 72,107,000 | 72,699,000 | 88,935,000 | 86,104,000 | 87,570,000 | 89,036,000 | 95,987,000 | 82,982,000 | 96,372,000 | 87,991,000 | 89,250,000 | 41,527,000 | 39,322,000 | 39,908,000 | ||||||||||||||||||||||||||||
dividends payable | 207,487,000 | 204,722,000 | 201,909,000 | 199,160,000 | 197,612,000 | 196,025,000 | 194,515,000 | 192,948,000 | 192,332,000 | 233,331,000 | 232,461,000 | 231,530,000 | 228,257,000 | 224,302,000 | 207,526,000 | 206,225,000 | 203,859,000 | 199,043,000 | 196,324,000 | 188,569,000 | 186,514,000 | 185,877,000 | 183,738,000 | 181,632,000 | 181,346,000 | 180,797,000 | 178,665,000 | 176,965,000 | 172,154,000 | 111,688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 9,856,090,000 | 9,812,881,000 | 9,772,865,000 | 8,940,382,000 | 9,100,900,000 | 9,045,630,000 | 9,129,786,000 | 8,932,332,000 | 9,269,786,000 | 9,484,988,000 | 9,829,393,000 | 9,513,045,000 | 9,093,391,000 | 8,960,945,000 | 7,812,767,000 | 7,874,871,000 | 7,897,179,000 | 7,748,437,000 | 7,931,399,000 | 7,658,245,000 | 7,829,267,000 | 7,300,141,000 | 7,153,558,000 | 7,117,232,000 | 7,112,745,000 | 7,119,217,000 | 7,201,213,000 | 7,138,173,000 | 7,352,984,000 | 5,245,979,000 | 4,953,731,000 | 4,917,401,000 | 4,883,497,000 | 4,860,046,000 | 4,740,211,000 | 5,027,849,000 | 4,955,239,000 | 5,218,606,000 | 5,170,796,000 | 5,178,301,000 | 5,253,484,000 | 5,219,125,000 | 5,005,904,000 | 4,740,522,000 | 4,487,180,000 | 4,455,767,000 | 4,479,595,000 | 2,468,783,000 | 2,528,716,000 | 2,415,244,000 | 2,388,830,000 | 2,304,188,000 | 2,482,191,000 | 703,252,000 | 734,067,000 | 738,521,000 | 731,118,000 | 720,898,000 | 462,233,000 | 499,306,000 | 486,848,000 | 484,184,000 | 459,727,000 | 453,236,000 | 438,046,000 | 476,938,000 | 482,019,000 | 446,776,000 | 453,270,000 | 463,362,000 | 463,812,000 | 512,923,000 | 500,007,000 | 460,123,000 | 470,726,000 | 453,260,000 | 387,711,000 | 372,105,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 219,000 | 219,000 | 219,000 | 219,000 | 219,000 | 219,000 | 219,000 | 219,000 | 219,000 | 214,000 | 214,000 | 214,000 | 211,000 | 208,000 | 193,000 | 192,000 | 190,000 | 186,000 | 184,000 | 178,000 | 175,000 | 175,000 | 174,000 | 172,000 | 172,000 | 172,000 | 171,000 | 170,000 | 165,000 | 107,000 | 107,000 | 107,000 | 107,000 | 107,000 | 107,000 | 106,000 | 106,000 | 105,000 | 105,000 | 104,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 100,000 | 100,000 | 69,000 | 69,000 | 69,000 | 69,000 | |||||||||||||||||||||||||||
additional paid-in capital | 11,830,737,000 | 11,822,063,000 | 11,803,487,000 | 11,792,420,000 | 11,805,179,000 | 11,795,514,000 | 11,782,157,000 | 11,772,948,000 | 11,784,461,000 | 11,970,559,000 | 11,959,060,000 | 11,948,910,000 | 11,706,836,000 | 11,510,303,000 | 10,201,614,000 | 10,152,426,000 | 9,977,686,000 | 9,694,226,000 | 9,542,171,000 | 9,061,143,000 | 8,925,365,000 | 8,919,520,000 | 8,815,108,000 | 8,712,244,000 | 8,717,535,000 | 8,712,441,000 | 8,576,245,000 | 8,483,301,000 | 8,187,335,000 | 4,445,426,000 | 4,443,374,000 | 4,439,433,000 | 4,429,240,000 | 4,423,841,000 | 4,400,389,000 | 4,399,651,000 | 4,389,363,000 | 4,316,732,000 | 4,295,469,000 | 4,282,042,000 | 4,300,859,000 | 4,298,574,000 | 4,292,781,000 | 4,322,273,000 | 4,313,896,000 | 4,024,039,000 | 4,016,019,000 | 2,256,503,000 | 2,243,186,000 | 2,234,450,000 | 2,184,387,000 | 2,175,820,000 | ||||||||||||||||||||||||||
distributions in excess of accumulated earnings | -3,539,592,000 | -3,484,513,000 | -3,424,094,000 | -3,276,497,000 | -3,203,974,000 | -3,056,708,000 | -2,975,236,000 | -2,926,085,000 | -2,891,424,000 | -2,616,638,000 | -2,510,816,000 | -2,425,031,000 | -2,486,633,000 | -2,470,261,000 | -2,352,839,000 | -2,274,619,000 | -2,224,231,000 | -2,121,936,000 | -2,063,109,000 | -1,988,440,000 | -1,850,935,000 | -1,800,875,000 | -1,765,892,000 | -1,688,744,000 | -1,557,374,000 | -1,506,795,000 | -1,368,457,000 | -1,256,754,000 | -1,143,992,000 | -1,165,914,000 | -1,132,182,000 | -1,097,415,000 | -1,017,901,000 | -989,384,000 | -945,515,000 | -893,827,000 | -834,868,000 | -839,162,000 | -786,217,000 | -738,652,000 | -655,095,000 | -575,404,000 | -537,525,000 | -465,606,000 | -399,116,000 | -327,460,000 | -302,799,000 | -318,577,000 | -273,850,000 | -233,107,000 | -172,182,000 | -99,653,000 | -108,100,000 | -95,046,000 | -80,954,000 | -85,874,000 | -142,845,000 | -145,769,000 | -145,519,000 | -141,571,000 | -144,864,000 | -138,442,000 | -129,780,000 | -123,310,000 | -118,715,000 | -116,990,000 | -119,319,000 | -118,812,000 | -119,341,000 | -117,051,000 | -114,008,000 | |||||||
deferred compensation obligation | 80,239,000 | 80,186,000 | 97,002,000 | 96,952,000 | 78,503,000 | 78,420,000 | 78,379,000 | 78,491,000 | 62,046,000 | 62,046,000 | 62,046,000 | 62,046,000 | 57,012,000 | 57,012,000 | 57,012,000 | 57,152,000 | 49,810,000 | 49,810,000 | 49,815,000 | 49,815,000 | 42,014,000 | 42,014,000 | 42,014,000 | 42,291,000 | 37,263,000 | 37,263,000 | 37,263,000 | 37,263,000 | 35,766,000 | 36,159,000 | 36,007,000 | 36,147,000 | 46,711,000 | 46,711,000 | 47,266,000 | 50,222,000 | 50,576,000 | 60,789,000 | 60,550,000 | 56,040,000 | 57,395,000 | 57,395,000 | 56,749,000 | 30,624,000 | 30,624,000 | 30,624,000 | 29,342,000 | 11,354,000 | 11,354,000 | 13,411,000 | 13,411,000 | 8,358,000 | 8,379,000 | 7,691,000 | 7,691,000 | 7,063,000 | 11,211,000 | 10,511,000 | 10,511,000 | 10,511,000 | 10,699,000 | 10,249,000 | 10,249,000 | 10,249,000 | 10,249,000 | 9,799,000 | ||||||||||||
accumulated other comprehensive loss | -253,346,000 | -262,222,000 | -264,750,000 | -250,731,000 | -250,232,000 | -237,987,000 | -252,640,000 | -252,516,000 | -254,867,000 | -281,820,000 | -279,931,000 | -284,558,000 | -283,780,000 | -298,057,000 | -266,157,000 | -242,140,000 | -221,670,000 | -237,246,000 | -229,960,000 | -233,889,000 | -239,906,000 | -273,124,000 | -290,613,000 | -295,018,000 | -255,667,000 | -284,975,000 | -260,817,000 | -252,683,000 | -254,996,000 | -254,055,000 | -247,402,000 | -229,238,000 | -229,581,000 | -243,648,000 | -246,234,000 | -254,485,000 | -221,326,000 | -206,201,000 | -171,903,000 | -172,291,000 | -156,669,000 | -120,777,000 | -174,933,000 | -2,984,000 | -4,649,000 | -11,096,000 | -5,976,000 | -8,507,000 | -4,639,000 | -3,463,000 | -3,592,000 | -9,859,000 | -4,532,000 | -681,000 | -1,072,000 | -4,435,000 | ||||||||||||||||||||||
total stockholders’ equity | 8,118,257,000 | 8,155,733,000 | 8,211,864,000 | 8,362,363,000 | 8,429,695,000 | 8,579,458,000 | 8,632,879,000 | 8,673,057,000 | 8,700,435,000 | 9,134,361,000 | 9,230,573,000 | 9,301,581,000 | 8,993,646,000 | 8,799,205,000 | 7,639,823,000 | 7,693,011,000 | 7,581,785,000 | 7,385,040,000 | 7,299,101,000 | 6,888,807,000 | 6,876,713,000 | 6,887,710,000 | 6,800,791,000 | 6,770,945,000 | 6,941,929,000 | 6,958,106,000 | 6,984,405,000 | 7,011,297,000 | 6,824,278,000 | 3,061,723,000 | 3,099,904,000 | 3,149,034,000 | 3,228,576,000 | 3,237,627,000 | ||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 15,885,000 | 16,426,000 | 13,468,000 | 4,560,000 | 4,429,000 | 6,488,000 | 6,620,000 | 6,118,000 | 6,562,000 | 10,890,000 | 16,359,000 | 17,781,000 | 14,998,000 | 14,692,000 | 1,639,000 | 1,650,000 | 1,666,000 | 1,657,000 | 1,666,000 | 1,648,000 | 1,656,000 | 1,659,000 | 1,664,000 | 2,131,000 | 6,244,000 | 6,316,000 | 6,389,000 | 6,432,000 | 5,777,000 | 209,986,000 | 212,100,000 | 220,471,000 | 221,373,000 | 218,611,000 | 200,639,000 | 123,473,000 | 128,230,000 | 130,737,000 | 133,486,000 | 134,185,000 | 134,675,000 | 136,160,000 | 135,023,000 | 139,846,000 | 144,633,000 | 150,993,000 | 153,413,000 | 298,316,000 | 261,213,000 | 261,465,000 | 263,388,000 | 270,177,000 | 271,855,000 | 33,597,000 | 34,195,000 | 33,821,000 | 35,276,000 | 38,667,000 | 40,772,000 | 40,461,000 | 39,902,000 | 16,204,000 | 6,505,000 | 6,775,000 | 6,680,000 | 6,680,000 | 6,398,000 | |||||||||||
total equity | 8,134,142,000 | 8,172,159,000 | 8,225,332,000 | 8,366,923,000 | 8,434,124,000 | 8,585,946,000 | 8,639,499,000 | 8,679,175,000 | 8,706,997,000 | 9,145,251,000 | 9,246,932,000 | 9,319,362,000 | 9,008,644,000 | 8,813,897,000 | 7,641,462,000 | 7,694,661,000 | 7,583,451,000 | 7,386,697,000 | 7,300,767,000 | 6,890,455,000 | 6,878,369,000 | 6,889,369,000 | 6,802,455,000 | 6,773,076,000 | 6,948,173,000 | 6,964,422,000 | 6,990,794,000 | 7,017,729,000 | 6,830,055,000 | 3,271,709,000 | 3,312,004,000 | 3,369,505,000 | 3,449,949,000 | 3,456,238,000 | 3,456,652,000 | 3,425,140,000 | 3,512,081,000 | 3,463,000,000 | 3,531,490,000 | 3,561,428,000 | 3,620,322,000 | 3,735,105,000 | 3,711,252,000 | 3,890,735,000 | 4,007,923,000 | 3,831,563,000 | 3,852,570,000 | 2,202,731,000 | 2,190,328,000 | 2,213,034,000 | 2,213,380,000 | 2,257,323,000 | 2,233,681,000 | 728,575,000 | 717,990,000 | 716,402,000 | 731,140,000 | 732,016,000 | 675,049,000 | 665,474,000 | 663,995,000 | 633,103,000 | 623,019,000 | 632,408,000 | 643,904,000 | 644,981,000 | 631,902,000 | |||||||||||
total liabilities and equity | 17,990,232,000 | 17,985,040,000 | 17,998,197,000 | 17,307,305,000 | 17,535,024,000 | 17,631,576,000 | 17,769,285,000 | 17,611,507,000 | 17,976,783,000 | 18,630,239,000 | 19,076,325,000 | 18,832,407,000 | 18,102,035,000 | 17,774,842,000 | 15,454,229,000 | 15,569,532,000 | 15,480,630,000 | 15,135,134,000 | 15,232,166,000 | 14,548,700,000 | 14,707,636,000 | 14,189,510,000 | 13,956,013,000 | 13,890,308,000 | 14,060,918,000 | 14,083,639,000 | 14,192,007,000 | 14,155,902,000 | 14,183,039,000 | 8,518,988,000 | 8,266,700,000 | 8,287,871,000 | 8,334,411,000 | 8,317,249,000 | 8,197,828,000 | 8,453,954,000 | 8,468,285,000 | 8,682,571,000 | 8,703,251,000 | 8,754,673,000 | 8,888,428,000 | 8,967,604,000 | 8,730,530,000 | 8,637,328,000 | 8,501,449,000 | 8,293,748,000 | 8,339,468,000 | 4,678,950,000 | 4,726,360,000 | 4,635,360,000 | 4,609,614,000 | 4,609,042,000 | 4,782,495,000 | 1,438,615,000 | 1,458,986,000 | 1,462,623,000 | 1,468,889,000 | 1,459,706,000 | 1,144,202,000 | 1,172,326,000 | 1,157,730,000 | 1,124,406,000 | 1,090,157,000 | 1,093,336,000 | 1,096,739,000 | 1,137,045,000 | 1,129,247,000 | |||||||||||
below-market rent and other intangible liabilities | 136,872,000 | 153,049,000 | 157,728,000 | 161,848,000 | 184,584,000 | 184,885,000 | 174,766,000 | 181,236,000 | 183,286,000 | 191,128,000 | 197,067,000 | 192,029,000 | 197,248,000 | 192,445,000 | 197,223,000 | 202,508,000 | 210,742,000 | 207,655,000 | 213,279,000 | 217,506,000 | 225,128,000 | 105,898,000 | 107,542,000 | 111,801,000 | 116,980,000 | 118,736,000 | 119,914,000 | 122,203,000 | 125,790,000 | 128,466,000 | 132,363,000 | 154,315,000 | 165,647,000 | 171,544,000 | 174,126,000 | 175,070,000 | 178,070,000 | 180,364,000 | 182,741,000 | 128,202,000 | ||||||||||||||||||||||||||||||||||||||
net investments in direct financing leases and loans receivable | 771,761,000 | 781,345,000 | 786,462,000 | 787,674,000 | 813,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from affiliates | 919,000 | 602,000 | 18,937,000 | 13,594,000 | 1,826,000 | 1,992,000 | 17,003,000 | 4,027,000 | 26,257,000 | 4,347,000 | 11,074,000 | 39,051,000 | 57,816,000 | 86,400,000 | 81,523,000 | 71,477,000 | 74,842,000 | 82,547,000 | 78,100,000 | 75,540,000 | 154,336,000 | 129,337,000 | 106,113,000 | 299,610,000 | 51,508,000 | 57,353,000 | 61,548,000 | 62,218,000 | 147,700,000 | 176,796,000 | 51,200,000 | 34,477,000 | 26,075,000 | 39,516,000 | 32,497,000 | 32,034,000 | 42,249,000 | 28,670,000 | 34,625,000 | 36,002,000 | 29,557,000 | 33,908,000 | 34,233,000 | 38,369,000 | 39,659,000 | 32,014,000 | 35,341,000 | 38,793,000 | 28,217,000 | 29,234,000 | 25,425,000 | 35,998,000 | 34,133,000 | 31,059,000 | 35,683,000 | 53,074,000 | 51,194,000 | 48,126,000 | 48,496,000 | 88,329,000 | 84,671,000 | 76,877,000 | 78,648,000 | 88,884,000 | 83,111,000 | 82,933,000 | ||||||||||||
land, buildings and improvements | 12,026,671,000 | 12,031,896,000 | 11,875,407,000 | 11,644,851,000 | 11,621,204,000 | 10,930,595,000 | 10,939,619,000 | 10,560,534,000 | 10,287,575,000 | 10,019,597,000 | 9,856,191,000 | 9,439,301,000 | 9,480,306,000 | 9,396,426,000 | 9,251,396,000 | 5,794,494,000 | 5,651,906,000 | 5,523,209,000 | 5,429,239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investments in direct financing leases | 633,190,000 | 657,360,000 | 698,852,000 | 711,974,000 | 715,541,000 | 752,630,000 | 844,945,000 | 896,549,000 | 1,176,301,000 | 1,263,319,000 | 1,279,122,000 | 1,306,215,000 | 702,151,000 | 705,588,000 | 725,676,000 | 717,184,000 | 708,997,000 | 688,234,000 | 684,059,000 | 740,745,000 | 741,185,000 | 753,746,000 | 756,353,000 | 780,239,000 | 783,832,000 | 766,920,000 | 816,226,000 | 838,475,000 | 880,000,000 | 898,335,000 | 363,420,000 | 360,240,000 | 360,701,000 | 364,078,000 | 376,005,000 | 373,544,000 | 57,872,000 | 58,064,000 | 58,000,000 | 75,886,000 | 76,114,000 | 76,336,000 | 76,550,000 | 77,892,000 | ||||||||||||||||||||||||||||||||||
equity investments in the managed programs and real estate | 269,448,000 | 283,446,000 | 288,444,000 | 284,643,000 | 276,109,000 | 324,004,000 | 315,641,000 | 317,159,000 | 320,066,000 | 329,248,000 | 366,306,000 | 363,622,000 | 358,068,000 | 327,598,000 | 330,540,000 | 312,140,000 | 298,893,000 | 294,690,000 | 286,775,000 | 281,546,000 | 275,473,000 | 275,883,000 | 263,418,000 | 249,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-place lease and other intangible assets | 2,009,628,000 | 1,199,785,000 | 1,228,241,000 | 1,235,828,000 | 1,204,770,000 | 1,199,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 1,300,000 | 965,000 | 965,000 | 965,000 | 965,000 | 965,000 | 965,000 | 965,000 | 965,000 | 965,000 | 14,944,000 | 14,622,000 | 13,374,000 | 13,374,000 | 6,071,000 | 6,346,000 | 6,418,000 | 7,303,000 | 7,436,000 | 7,316,000 | 7,082,000 | 7,404,000 | 7,531,000 | 6,623,000 | 6,788,000 | 6,929,000 | 7,700,000 | 6,631,000 | 6,792,000 | 6,920,000 | 7,546,000 | 6,887,000 | 7,119,000 | 7,411,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions payable | 110,972,000 | 110,309,000 | 109,187,000 | 108,638,000 | 107,816,000 | 107,090,000 | 106,545,000 | 104,911,000 | 103,990,000 | 102,715,000 | 101,645,000 | 101,517,000 | 101,350,000 | 100,078,000 | 98,996,000 | 90,610,000 | 90,079,000 | 67,746,000 | 59,439,000 | 58,036,000 | 57,128,000 | 45,700,000 | 44,301,000 | 22,960,000 | 22,852,000 | 22,314,000 | 22,186,000 | 21,784,000 | 20,233,000 | 20,073,000 | 20,008,000 | 19,849,000 | 19,718,000 | 31,365,000 | 19,548,000 | 19,454,000 | 19,355,000 | 19,508,000 | 19,650,000 | 19,264,000 | 19,032,000 | 29,222,000 | 18,176,000 | 18,227,000 | 17,716,000 | 17,481,000 | 17,340,000 | 16,963,000 | ||||||||||||||||||||||||||||||
unsecured senior notes | 3,115,839,000 | 2,455,383,000 | 2,415,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate | 5,276,976,000 | 488,457,000 | 492,064,000 | 499,795,000 | 500,988,000 | 510,714,000 | 514,070,000 | 513,405,000 | 524,333,000 | 531,485,000 | 534,159,000 | 540,504,000 | 488,436,000 | 454,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating real estate | 81,902,000 | 81,783,000 | 81,711,000 | 81,665,000 | 81,508,000 | 74,566,000 | 75,025,000 | 74,534,000 | 75,311,000 | 75,635,000 | 74,243,000 | 73,189,000 | 75,399,000 | 72,049,000 | 62,019,000 | 33,606,000 | 7,560,000 | 7,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate, at cost | 5,209,837,000 | 5,204,126,000 | 5,221,986,000 | 5,231,806,000 | 5,350,924,000 | 5,309,925,000 | 5,297,782,000 | 5,296,054,000 | 5,159,139,000 | 5,006,682,000 | 4,572,313,000 | 4,497,999,000 | 4,487,928,000 | 2,516,325,000 | 2,515,475,000 | 2,450,868,000 | 2,373,912,000 | 2,331,613,000 | 2,360,786,000 | 595,920,000 | 614,052,000 | 646,482,000 | 631,496,000 | 646,923,000 | 556,685,000 | 560,592,000 | 567,933,000 | 548,219,000 | 525,607,000 | 567,622,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated depreciation | -521,835,000 | -484,437,000 | -455,613,000 | -420,420,000 | -414,623,000 | -381,529,000 | -351,666,000 | -324,136,000 | -286,953,000 | -258,493,000 | -243,639,000 | -217,155,000 | -193,370,000 | -168,958,000 | -170,085,000 | -165,009,000 | -136,068,000 | -127,139,000 | -126,081,000 | -135,175,000 | -131,725,000 | -129,072,000 | -124,780,000 | -122,312,000 | -118,510,000 | -113,348,000 | -112,910,000 | -112,286,000 | -118,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net investments in properties | 4,769,785,000 | 4,801,400,000 | 4,848,038,000 | 4,892,894,000 | 5,016,525,000 | 5,011,145,000 | 5,028,764,000 | 5,057,155,000 | 4,957,101,000 | 4,833,074,000 | 4,413,268,000 | 4,365,388,000 | 4,379,052,000 | 2,353,391,000 | 2,429,286,000 | 2,384,615,000 | 2,322,395,000 | 2,295,248,000 | 2,344,729,000 | 578,809,000 | 597,878,000 | 621,182,000 | 609,595,000 | 627,599,000 | 541,573,000 | 548,131,000 | 552,766,000 | 532,053,000 | 521,256,000 | 499,248,000 | 535,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||
in-place lease and tenant relationship intangible assets | 805,100,000 | 826,113,000 | 817,151,000 | 843,154,000 | 856,496,000 | 902,848,000 | 928,962,000 | 948,547,000 | 953,458,000 | 993,819,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-recourse debt | 1,386,542,000 | 1,706,921,000 | 1,926,331,000 | 2,110,441,000 | 2,247,993,000 | 2,271,204,000 | 2,412,612,000 | 2,443,212,000 | 2,420,620,000 | 2,532,683,000 | 2,702,133,000 | 2,823,415,000 | 2,961,999,000 | 1,492,410,000 | 1,685,556,000 | 1,686,155,000 | 1,695,335,000 | 1,715,397,000 | 335,354,000 | 342,941,000 | 250,997,000 | 255,232,000 | 254,144,000 | 206,247,000 | 209,158,000 | 215,330,000 | 220,021,000 | 232,565,000 | 231,007,000 | 245,874,000 | 255,478,000 | 261,688,000 | 264,258,000 | 254,051,000 | ||||||||||||||||||||||||||||||||||||||||||||
senior unsecured credit facility - term loans | 250,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured credit facility - revolver | 192,804,000 | 676,715,000 | 378,358,000 | 793,770,000 | 564,600,000 | 485,021,000 | 435,489,000 | 350,234,000 | 186,131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
w. p. carey stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total w. p. carey stockholders’ equity | 3,256,013,000 | 3,301,667,000 | 3,383,851,000 | 3,332,263,000 | 3,398,004,000 | 3,427,243,000 | 3,485,647,000 | 3,598,945,000 | 3,576,229,000 | 3,750,889,000 | 3,863,290,000 | 3,680,570,000 | 3,699,157,000 | 1,904,415,000 | 1,929,115,000 | 1,951,569,000 | 1,949,992,000 | 1,987,146,000 | 1,961,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured credit facility - term loan | 249,978,000 | 249,915,000 | 249,853,000 | 249,790,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating real estate, at cost | 80,224,000 | 82,749,000 | 82,648,000 | 85,237,000 | 84,915,000 | 84,885,000 | 84,594,000 | 84,544,000 | 84,494,000 | 6,024,000 | 83,896,000 | 98,756,000 | 98,690,000 | 99,703,000 | 110,109,000 | 110,028,000 | 109,907,000 | 109,875,000 | 109,824,000 | 109,748,000 | 109,668,000 | 109,851,000 | 103,343,000 | 85,960,000 | 85,947,000 | 85,927,000 | 85,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
less: treasury stock at cost, 1,044,416 shares | -60,948,000 | -60,948,000 | -60,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments in real estate, the managed reits and bdc | 249,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior credit facilities – revolver | 807,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior credit facilities – term loan | 250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -75,559,000 | -21,271,000 | 14,215,000 | 17,443,000 | 15,336,000 | 8,626,000 | 2,904,000 | 2,301,000 | 648,000 | -828,000 | 97,000 | 6,533,000 | 6,068,000 | 2,738,000 | 2,025,000 | 549,000 | 425,000 | 24,000 | -315,000 | 3,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: treasury stock at cost, 1,044,416 and 1,033,379 shares, respectively | -60,948,000 | -60,948,000 | -60,948,000 | -60,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments in real estate and the managed reits | 218,103,000 | 211,225,000 | 186,965,000 | 530,020,000 | 557,513,000 | 559,361,000 | 564,092,000 | 565,626,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-place lease intangible assets | 935,008,000 | 966,406,000 | 997,520,000 | 467,127,000 | 487,527,000 | 465,931,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured credit facility and unsecured term loan | 618,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior credit facility and unsecured term loan | 476,700,000 | 366,278,000 | 575,000,000 | 490,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 44,056,000 | 11,232,000 | 13,458,000 | 20,847,000 | 24,959,000 | 26,296,000 | 37,652,000 | 46,070,000 | 44,783,000 | 48,710,000 | 58,239,000 | 40,758,000 | 41,443,000 | 36,916,000 | 40,447,000 | 37,790,000 | 43,831,000 | 50,445,000 | 52,817,000 | 58,081,000 | 57,972,000 | 60,641,000 | 61,833,000 | 64,580,000 | 65,152,000 | 71,897,000 | 64,744,000 | 45,624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable securities - related party | 40,000,000 | 60,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: treasury stock at cost, 1,033,379 and 416,408 shares, respectively | -60,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 15,519,000 | 12,256,000 | 10,484,000 | 10,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less, treasury stock at cost, 1,033,379 and 416,408 shares, respectively | -60,270,000 | -60,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior credit facility | 385,000,000 | 298,000,000 | 253,000,000 | 418,160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 111,564,000 | 123,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-place lease | 468,132,000 | 447,278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
above-market rent | 267,845,000 | 279,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less, treasury stock at cost, 416,408 and 416,408 shares, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate under construction | 2,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares of w. p. carey & co. llc, no par value, 100,000,000 shares authorized; 0 and 39,729,018 shares issued and outstanding, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock of w. p. carey inc., 0.001 par value... | 69,000 | 68,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock of w. p. carey inc., 0.001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less, treasury stock at cost, 416,408 and 0 shares, respectively | -20,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments in real estate and the reits | 575,189,000 | 552,552,000 | 541,457,000 | 538,749,000 | 537,384,000 | 528,012,000 | 333,093,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 753,668,000 | 40,116,000 | 41,259,000 | 43,742,000 | 33,494,000 | 40,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-recourse and limited-recourse debt | 1,717,720,000 | 346,532,000 | 354,722,000 | 356,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 2,129,217,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less, treasury stock at cost, 561,418 and 0 shares, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets and goodwill | 121,402,000 | 123,294,000 | 125,957,000 | 128,249,000 | 130,122,000 | 86,521,000 | 87,768,000 | 88,994,000 | 89,359,000 | 88,744,000 | 85,187,000 | 86,990,000 | 88,525,000 | 91,166,000 | 93,310,000 | 95,178,000 | 96,172,000 | 98,022,000 | 99,873,000 | 101,723,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
line of credit | 233,160,000 | 248,160,000 | 233,160,000 | 233,160,000 | 121,750,000 | 141,750,000 | 141,750,000 | 171,750,000 | 150,000,000 | 111,000,000 | 100,000,000 | 125,500,000 | 116,500,000 | 81,000,000 | 73,500,000 | 81,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
w. p. carey members’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 40,358,186 and 39,729,018 shares issued and outstanding, respectively | 798,036,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total w. p. carey members’ equity | 694,978,000 | 683,795,000 | 682,581,000 | 695,864,000 | 693,349,000 | 634,277,000 | 625,013,000 | 624,093,000 | 616,899,000 | 616,514,000 | 625,633,000 | 637,224,000 | 638,301,000 | 625,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 40,312,460 and 39,729,018 shares issued and outstanding, respectively | 790,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue | 15,602,000 | 14,840,000 | 80,714,000 | 20,205,000 | 20,039,000 | 83,051,000 | 18,648,000 | 30,204,000 | 15,034,000 | 57,633,000 | 14,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
structuring revenue | 7,638,000 | 21,221,000 | 20,236,000 | 10,818,000 | 3,169,000 | 78,175,000 | 9,778,000 | 53,448,000 | 4,583,000 | 22,506,000 | 3,434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wholesaling revenue | 3,787,000 | 2,586,000 | 5,129,000 | 1,517,000 | 1,488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed costs from affiliates | 18,737,000 | 14,707,000 | 41,179,000 | 11,303,000 | 11,080,000 | 13,782,000 | 3,422,000 | 3,244,000 | 3,475,000 | 63,630,000 | 13,762,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease revenues | 17,653,000 | 18,609,000 | 75,932,000 | 18,959,000 | 19,422,000 | 75,403,000 | 19,845,000 | 19,998,000 | 19,632,000 | 74,090,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other real estate income | 5,992,000 | 6,409,000 | 20,683,000 | 3,834,000 | 3,305,000 | 12,718,000 | 4,159,000 | 3,241,000 | 3,174,000 | 9,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | -26,909,000 | -25,187,000 | -62,590,000 | -17,013,000 | -15,816,000 | -61,821,000 | -12,345,000 | -23,256,000 | -12,237,000 | -41,494,000 | -8,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursable costs | -18,737,000 | -14,707,000 | -41,179,000 | -11,303,000 | -11,080,000 | -13,782,000 | -3,422,000 | -3,244,000 | -3,475,000 | -63,630,000 | -13,762,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | -6,864,000 | -7,180,000 | -25,664,000 | -6,395,000 | -6,279,000 | -25,543,000 | -6,246,000 | -6,950,000 | -6,944,000 | -26,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property expenses | -2,698,000 | -3,672,000 | -7,620,000 | -1,815,000 | -1,362,000 | -6,245,000 | -2,725,000 | -1,893,000 | -1,420,000 | -7,046,000 | -2,449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other real estate expenses | -2,499,000 | -2,725,000 | -8,196,000 | -1,989,000 | -2,146,000 | -7,690,000 | -2,255,000 | -1,301,000 | -2,524,000 | -5,881,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | -3,299,000 | -1,011,000 | -1,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other interest income | 503,000 | 323,000 | 2,884,000 | 752,000 | 679,000 | 6,842,000 | 1,287,000 | 3,643,000 | 598,000 | 3,433,000 | 836,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and the reits | 13,986,000 | 16,068,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and | 306,000 | -296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -7,345,000 | -5,989,000 | -19,289,000 | -5,004,000 | -4,532,000 | -20,880,000 | -5,618,000 | -5,669,000 | -4,863,000 | -18,139,000 | -4,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 15,853,000 | 30,073,000 | 97,395,000 | 25,037,000 | 23,445,000 | 120,342,000 | 33,947,000 | 70,422,000 | 17,326,000 | 133,045,000 | 19,995,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -1,695,000 | -5,931,000 | -23,521,000 | -5,839,000 | -7,422,000 | -51,739,000 | -11,519,000 | -31,144,000 | -6,378,000 | -45,491,000 | -5,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 14,158,000 | 24,142,000 | 73,874,000 | 19,198,000 | 16,023,000 | 68,603,000 | 22,428,000 | 39,278,000 | 10,948,000 | 87,554,000 | 14,415,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations of discontinued properties | 117,000 | 504,000 | 4,173,000 | 3,825,000 | 2,874,000 | 298,000 | 1,790,000 | -148,000 | -1,346,000 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate | -181,000 | -396,000 | 962,000 | 3,452,000 | -185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge | -2,425,000 | -4,934,000 | -538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -2,489,000 | 1,116,000 | 4,173,000 | 3,825,000 | 10,649,000 | -2,019,000 | 2,752,000 | -148,000 | -1,251,000 | -110,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 11,669,000 | 25,258,000 | 78,047,000 | 19,198,000 | 19,848,000 | 79,252,000 | 20,409,000 | 42,030,000 | 10,800,000 | 86,303,000 | 14,305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: net income attributable to noncontrolling interests | 578,000 | 581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income (income) attributable to redeemable noncontrolling interest | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to w. p. carey members | 12,290,000 | 25,202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to w. p. carey members | 360 | 590 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations attributable to w. p. carey members | -60 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 40,037,496,000 | 39,861,064,000 | 39,202,520,000 | 39,294,889,000 | 39,204,221,000 | 38,113,857,000 | 38,298,979,000 | 38,308,202,000 | 37,930,777,000 | 37,668,920,000 | 38,034,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 40,487,652,000 | 40,404,520,000 | 40,221,112,000 | 40,299,073,000 | 40,256,658,000 | 39,868,208,000 | 39,601,853,000 | 40,004,379,000 | 39,851,353,000 | 39,093,897,000 | 39,303,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to w. p. carey members | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of tax | 14,779,000 | 24,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | -2,489,000 | 1,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions declared per share | 565 | 560 | 492 | 487 | 1,880 | 472 | 467 | 462 | 1,820 | 456 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,729,018 and 39,454,847 shares issued and outstanding, respectively | 779,071,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lines of credit | 253,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,717,286 and 39,454,847 shares issued and outstanding, respectively | 770,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive, termination and subordinated disposition revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change in control of interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of a subsidiary | 1,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to redeemable noncontrolling interest | -637,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,707,156 and 39,454,847 shares issued and outstanding, respectively | 765,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,614,250 and 39,454,847 shares issued and outstanding, respectively | 764,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments in real estate and cpa® reits | 322,294,000 | 323,742,000 | 313,080,000 | 309,075,000 | 304,990,000 | 304,406,000 | 309,498,000 | 298,889,000 | 260,620,000 | 266,567,000 | 266,807,000 | 257,289,000 | 242,677,000 | 202,458,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,454,847 and 39,204,605 shares issued and outstanding, respectively | 763,734,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,481,027 and 39,204,605 shares issued and outstanding, respectively | 762,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases | 78,087,000 | 79,999,000 | 80,222,000 | 83,077,000 | 83,323,000 | 83,561,000 | 83,792,000 | 84,477,000 | 88,637,000 | 89,056,000 | 89,463,000 | 107,371,000 | 107,886,000 | 108,387,000 | 108,581,000 | 115,406,000 | 131,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,323,929 and 39,204,605 shares issued and outstanding, respectively | 758,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,220,182 and 39,204,605 shares issued and outstanding, respectively | 755,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 7,692,000 | 14,789,000 | 15,126,000 | 15,326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,204,605 and 39,589,594 shares issued and outstanding, respectively | 754,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,193,174 and 39,589,594 shares issued and outstanding, respectively | 756,107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,158,020 and 39,589,594 shares issued and outstanding, respectively | 752,884,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,117,568 and 39,589,594 shares issued and outstanding, respectively | 748,654,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and members’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement provision | 29,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in consolidated entities | 16,224,000 | 19,523,000 | 19,260,000 | 18,618,000 | 6,090,000 | 7,580,000 | 7,609,000 | 7,800,000 | 7,765,000 | 7,493,000 | 3,689,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
members’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,589,594 and 39,216,493 shares issued and outstanding, respectively | 765,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total members’ equity | 648,136,000 | 652,061,000 | 648,444,000 | 643,658,000 | 634,271,000 | 642,701,000 | 655,985,000 | 628,931,000 | 631,985,000 | 601,409,000 | 607,468,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and members’ equity | 1,111,136,000 | 1,124,854,000 | 1,131,066,000 | 1,126,088,000 | 1,153,284,000 | 1,150,288,000 | 1,123,717,000 | 1,107,457,000 | 1,093,010,000 | 996,613,000 | 983,262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive, termination and subordinated disposition revenue from mergers | 46,018,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from settlement | -29,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and cpa® reits | 14,198,000 | 2,272,000 | 3,934,000 | 18,357,000 | 8,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income | -558,000 | -103,000 | -304,000 | -4,143,000 | -331,000 | -812,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment in direct financing lease | 1,103,000 | 1,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of securities, foreign currency transactions and other | 1,444,000 | -1,566,000 | 1,848,000 | 3,114,000 | 1,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of real estate | 15,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 40,024,035 and 39,216,493 shares issued and outstanding, respectively | 771,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,656,675 and 39,216,493 shares issued and outstanding, respectively | 760,723,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unsecured credit facility | 78,800,000 | 62,700,000 | 58,700,000 | 28,000,000 | 26,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,536,581 and 39,216,493 shares issued and outstanding, respectively | 756,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note: the consolidated balance sheet at december 31, 2007 has been derived from the audited consolidated financial statements at that date. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 45,919,000 | 40,490,000 | 33,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,216,493 and 38,262,157 shares issued and outstanding, respectively | 748,584,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited recourse mortgage notes payable | 254,114,000 | 258,663,000 | 260,891,000 | 261,152,000 | 251,654,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
secured credit facility | 35,581,000 | 35,581,000 | 30,651,000 | 15,501,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 38,583,229 and 38,262,157 shares issued and outstanding, respectively | 734,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends in excess of accumulated earnings | -93,842,000 | -96,072,000 | -119,873,000 | -140,471,000 | -131,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in (income) loss | -555,000 | -3,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges on assets held for sale | -2,317,000 | -3,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments in real estate | 183,226,000 | 175,390,000 | 166,147,000 | 146,846,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 32,549,000 | 25,701,000 | 32,073,000 | 24,987,000 | 23,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 22,359,000 | 18,224,000 | 12,340,000 | 12,393,000 | 36,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 39,129,982 and 38,262,157 shares issued and outstanding, respectively | 751,508,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate | 1,929,000 | 2,438,000 | 7,608,000 | 2,932,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of securities, foreign currency transactions and other gains | 169,000 | 186,000 | 12,943,000 | 245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 38,442,298 and 38,262,157 shares issued and outstanding, respectively | 748,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited recourse mortgage notes payable on assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | 1,974,000 | 1,760,000 | 2,036,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to affiliates | 1,239,000 | 1,120,000 | 2,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and deferred rental income and security deposits | 5,548,000 | 4,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 21,935,000 | 466,000 | 634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
members equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value, 100,000,000 shares authorized; 38,262,157 and 37,706,247 shares issued and outstanding, respectively | 745,969,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned compensation | -5,119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges and loan losses | -1,147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies (note 8) members’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value; 38,117,923 and 37,706,247 shares issued and outstanding, respectively | 742,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental income | 15,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income from direct financing leases | 3,334,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating income | 985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues of other business operations | 1,529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | -3,707,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | -2,168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses of other business operations | -1,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments | 134,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes payable | 226,701,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes payable on assets held for sale | 4,412,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rental income and security deposits | 4,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
listed shares, no par value; 37,778,129 and 37,706,247 shares issued and outstanding at march 31, 2006 and december 31, 2005 | 740,593,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows — operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 154,562,000 | 141,225,000 | 51,312,000 | 125,816,000 | 47,038,000 | 111,652,000 | 142,854,000 | 159,086,000 | 144,244,000 | 124,999,000 | 144,580,000 | 294,441,000 | 209,503,000 | 104,268,000 | 127,718,000 | 156,993,000 | 99,612,000 | 138,586,000 | 120,283,000 | 51,641,000 | 134,615,000 | 149,434,000 | 115,204,000 | 66,702,000 | 129,792,000 | 41,835,000 | 66,121,000 | 68,796,000 | 81,573,000 | 79,424,000 | 68,066,000 | 83,654,000 | 67,131,000 | 59,825,000 | 48,470,000 | 112,302,000 | 53,171,000 | 60,864,000 | 56,144,000 | 23,578,000 | 66,923,000 | 38,582,000 | 34,766,000 | 28,316,000 | 68,255,000 | 114,732,000 | 48,860,000 | 21,650,000 | 45,816,000 | 15,839,000 | 17,654,000 | 2,226,000 | 31,230,000 | 11,669,000 | 9,204,000 | 27,589,000 | 78,729,000 | 23,616,000 | 20,557,000 | 16,371,000 | 23,721,000 | 14,302,000 | 23,733,000 | 14,184,000 | 14,877,000 | 17,774,000 | 21,900,000 | 19,198,000 | 19,848,000 | 17,101,000 | 6,013,000 | 20,409,000 | 42,030,000 | 10,800,000 | 43,629,000 | 14,305,000 | 17,304,000 | 11,065,000 |
adjustments to net income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization, including intangible assets and deferred financing costs | 148,896,000 | 129,191,000 | 125,037,000 | 134,521,000 | 120,758,000 | 120,689,000 | 142,167,000 | 123,487,000 | 134,336,000 | 149,842,000 | 148,674,000 | 161,314,000 | 145,578,000 | 136,491,000 | 118,536,000 | 119,136,000 | 139,219,000 | 119,392,000 | 118,090,000 | 114,021,000 | 114,409,000 | 111,567,000 | 110,751,000 | 119,483,000 | 115,106,000 | 112,824,000 | 116,700,000 | 115,400,000 | 69,795,000 | 66,351,000 | 65,837,000 | 66,120,000 | 65,325,000 | 63,853,000 | 63,691,000 | 63,866,000 | 67,180,000 | 84,956,000 | 75,562,000 | 78,144,000 | 67,135,000 | 66,994,000 | 63,741,000 | 60,900,000 | 66,351,000 | 57,557,000 | 37,637,000 | 35,021,000 | 33,855,000 | 33,803,000 | 32,582,000 | 7,478,000 | 7,173,000 | 7,881,000 | 9,456,000 | |||||||||||||||||||||||
net realized and unrealized losses on equity securities, foreign currency exchange rate movements, extinguishment of debt, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate | -52,791,000 | -44,401,000 | -52,824,000 | -43,777,000 | -4,480,000 | -15,534,000 | -39,363,000 | -15,445,000 | -134,026,000 | -2,401,000 | -1,808,000 | -177,749,000 | -5,845,000 | 4,736,000 | -31,119,000 | -11,248,000 | -9,511,000 | -1,702,000 | -19,840,000 | -9,372,000 | -76,686,000 | -20,933,000 | 0 | -11,751,000 | -17,501,000 | -71,000 | 362,000 | -933,000 | -343,000 | -11,912,000 | -6,732,000 | -19,257,000 | -3,465,000 | -10,000 | -3,248,000 | -49,126,000 | -18,282,000 | -662,000 | -3,507,000 | -1,779,000 | -16,000 | -1,185,000 | -258,000 | -240,000 | -1,686,000 | 181,000 | 396,000 | 121,000 | -781,000 | 0 | ||||||||||||||||||||||||||||
straight-line rent adjustments | -20,021,000 | -21,097,000 | -15,719,000 | -21,537,000 | -25,438,000 | -21,763,000 | -15,849,000 | -20,044,000 | -19,764,000 | -19,706,000 | -20,017,000 | -15,948,000 | -15,646,000 | -15,196,000 | -15,383,000 | -11,763,000 | -16,531,000 | -12,048,000 | -11,802,000 | -10,184,000 | -10,934,000 | -14,539,000 | -13,207,000 | -11,619,000 | -10,357,000 | -11,609,000 | -13,102,000 | -11,192,000 | -4,639,000 | 251,000 | 663,000 | 593,000 | 473,000 | 494,000 | 509,000 | 466,000 | 621,000 | 631,000 | 927,000 | 624,000 | 571,000 | 850,000 | 809,000 | 731,000 | 880,000 | 732,000 | ||||||||||||||||||||||||||||||||
impairment charges — real estate | 39,690,000 | 19,474,000 | 4,349,000 | 6,854,000 | 27,843,000 | 0 | 71,238,000 | 12,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 8,650,000 | 11,153,000 | 10,943,000 | 9,148,000 | 9,667,000 | 13,468,000 | 8,903,000 | 8,856,000 | 8,693,000 | 9,050,000 | 8,995,000 | 7,766,000 | 9,739,000 | 5,511,000 | 9,758,000 | 7,833,000 | 6,091,000 | 4,361,000 | 9,048,000 | 5,381,000 | 5,795,000 | 4,564,000 | 2,918,000 | 2,661,000 | 4,939,000 | 4,747,000 | 4,936,000 | 4,165,000 | 2,475,000 | 3,698,000 | 8,219,000 | 4,635,000 | 3,104,000 | 6,910,000 | 3,052,000 | 4,355,000 | 4,001,000 | 9,814,000 | 5,563,000 | 3,965,000 | 5,089,000 | 7,009,000 | 8,096,000 | 7,979,000 | 7,957,000 | 7,043,000 | 7,852,000 | 8,429,000 | 9,149,000 | 6,478,000 | 9,805,000 | 4,494,000 | 5,261,000 | 4,690,000 | 4,398,000 | 6,177,000 | 2,451,000 | 387,000 | 1,759,000 | 2,475,000 | 2,461,000 | 1,559,000 | 2,517,000 | 3,535,000 | 1,725,000 | 1,384,000 | 1,972,000 | 1,816,000 | 2,106,000 | 1,756,000 | 1,467,000 | 1,405,000 | 923,000 | |||||
increase in allowance for credit losses | 218,000 | 4,766,000 | 9,871,000 | 12,331,000 | 16,831,000 | -3,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from equity method investments | -4,109,000 | -2,361,000 | -6,161,000 | -5,378,000 | -302,000 | -6,124,000 | -6,636,000 | -4,864,000 | -4,978,000 | -4,355,000 | -5,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of earnings from equity method investments | 3,390,000 | 2,136,000 | 4,546,000 | 5,870,000 | 4,245,000 | 4,674,000 | 8,460,000 | 3,687,000 | 3,481,000 | 5,176,000 | 4,683,000 | 5,248,000 | 3,960,000 | 10,369,000 | 9,935,000 | 5,972,000 | 6,655,000 | 5,086,000 | 2,127,000 | 1,603,000 | 2,133,000 | 4,165,000 | 465,000 | 2,656,000 | 7,300,000 | 6,583,000 | 5,809,000 | 7,080,000 | 18,812,000 | 13,072,000 | 15,289,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -782,000 | 96,000 | 2,507,000 | -6,510,000 | 36,000 | -355,000 | -1,242,000 | -661,000 | 216,000 | -2,567,000 | -2,885,000 | -3,042,000 | -41,487,000 | -1,039,000 | -295,000 | -1,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of rent-related intangibles and deferred rental revenue | -4,415,000 | 4,174,000 | 4,951,000 | 1,276,000 | 10,256,000 | 4,524,000 | 5,555,000 | 4,142,000 | 6,264,000 | 7,901,000 | 9,028,000 | 10,765,000 | 8,871,000 | 11,677,000 | 11,062,000 | 11,639,000 | 15,564,000 | 12,792,000 | 15,436,000 | 13,118,000 | 12,445,000 | 13,471,000 | 14,026,000 | 12,794,000 | 22,341,000 | 30,162,000 | 16,450,000 | 15,925,000 | 13,073,000 | 11,877,000 | 11,455,000 | 12,457,000 | 12,250,000 | 12,503,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on change in control of interests | 0 | 0 | -1,302,000 | 0 | -1,284,000 | -103,361,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repayment of secured loan receivable | 0 | 0 | 0 | -10,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of net investments in sales-type leases | -35,000 | 21,969,000 | 161,952,000 | 16,282,000 | -169,000 | -99,000 | -464,000 | 807,544,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in other operating assets and liabilities | 32,775,000 | 9,390,000 | -35,972,000 | 2,645,000 | 29,732,000 | 24,888,000 | -36,538,000 | -15,550,000 | 2,695,000 | 3,841,000 | -41,870,000 | 5,935,000 | 40,399,000 | 5,508,000 | -38,754,000 | -21,422,000 | 21,631,000 | -302,000 | -12,787,000 | -22,794,000 | 40,956,000 | 21,403,000 | -27,001,000 | -32,119,000 | 15,859,000 | 23,535,000 | -9,238,000 | -50,939,000 | -11,077,000 | -203,000 | -23,893,000 | 1,571,000 | 8,502,000 | -14,599,000 | 36,445,000 | -9,545,000 | -9,045,000 | 2,819,000 | 15,667,000 | -5,695,000 | 5,651,000 | -33,319,000 | 11,494,000 | 10,906,000 | 569,000 | -5,489,000 | -2,718,000 | 11,240,000 | 11,344,000 | -23,050,000 | -6,649,000 | 29,703,000 | 1,391,000 | -21,533,000 | 2,913,000 | 3,274,000 | 3,742,000 | -15,285,000 | 9,831,000 | 2,666,000 | 2,988,000 | -9,063,000 | 590,000 | 4,053,000 | 1,295,000 | -7,339,000 | -2,971,000 | 8,023,000 | 2,724,000 | -15,997,000 | 5,127,000 | 1,233,000 | 5,495,000 | -7,744,000 | 10,409,000 | -1,075,000 | 2,318,000 | -2,968,000 |
net cash from operating activities | 304,633,000 | 300,490,000 | 403,983,000 | 273,213,000 | 296,347,000 | 280,170,000 | 221,048,000 | 1,035,547,000 | 260,745,000 | 282,353,000 | 247,607,000 | 282,727,000 | 301,028,000 | 255,645,000 | 211,001,000 | 235,882,000 | 301,083,000 | 226,649,000 | 210,303,000 | 188,444,000 | 244,954,000 | 216,533,000 | 160,354,000 | 179,697,000 | 234,592,000 | 249,325,000 | 185,314,000 | 142,846,000 | 140,845,000 | 125,968,000 | 102,946,000 | 134,616,000 | 135,194,000 | 112,067,000 | 156,238,000 | 125,319,000 | 123,142,000 | 113,072,000 | 146,374,000 | 114,851,000 | 148,679,000 | 67,373,000 | 121,938,000 | 108,517,000 | 124,941,000 | 43,696,000 | 61,581,000 | 74,874,000 | 53,978,000 | 17,475,000 | 48,904,000 | 19,934,000 | 15,865,000 | -4,060,000 | 17,464,000 | 16,665,000 | 39,301,000 | 6,686,000 | 34,149,000 | 15,977,000 | 22,668,000 | 13,623,000 | 25,161,000 | 14,700,000 | 10,401,000 | 24,282,000 | 15,755,000 | 20,273,000 | 16,460,000 | 10,759,000 | 22,578,000 | 13,245,000 | 11,927,000 | -279,000 | 71,080,000 | 13,295,000 | 10,218,000 | 25,347,000 |
cash flows — investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate | -615,431,000 | -499,692,000 | -365,289,000 | -176,927,000 | -552,093,000 | -128,628,000 | -254,344,000 | -193,744,000 | -303,126,000 | -13,237,000 | -751,389,000 | -143,645,000 | -131,784,000 | -399,553,000 | -348,971,000 | -265,426,000 | -302,425,000 | -167,430,000 | -686,081,000 | -150,922,000 | -306,193,000 | -84,291,000 | -68,203,000 | -197,626,000 | -366,084,000 | -61,816,000 | -124,837,000 | -164,929,000 | -260,224,000 | -184,693,000 | -85,197,000 | 0 | -145,859,000 | 0 | -144,996,000 | -93,897,000 | -50,312,000 | -385,603,000 | -158,259,000 | -65,735,000 | -112,423,000 | -71,131,000 | ||||||||||||||||||||||||||||||||||||
proceeds from sales of real estate | 510,125,000 | 460,993,000 | 198,625,000 | 110,437,000 | 121,922,000 | 92,543,000 | 134,154,000 | 60,868,000 | 258,724,000 | 143,617,000 | 3,036,000 | 41,025,000 | 64,311,000 | 55,208,000 | 88,449,000 | 26,684,000 | 36,941,000 | 28,264,000 | 10,396,000 | 88,037,000 | 198,558,000 | 62,859,000 | -39,000 | 105,154,000 | 281,481,000 | 13,889,000 | 7,738,000 | 4,851,000 | 17,393,000 | 42,046,000 | 35,691,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investments in loans receivable | -21,340,000 | -109,603,000 | -175,670,000 | -93,206,000 | -186,564,000 | 0 | -85,000 | -83,731,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding for real estate construction, redevelopments, and other capital expenditures on real estate | -84,043,000 | -54,525,000 | -25,452,000 | -27,193,000 | -64,307,000 | -23,813,000 | -27,650,000 | -19,557,000 | -31,476,000 | -28,014,000 | -26,914,000 | -35,221,000 | -20,720,000 | -26,980,000 | -34,974,000 | -21,767,000 | -25,661,000 | -33,574,000 | -25,111,000 | -29,270,000 | -37,753,000 | -52,083,000 | -64,028,000 | -53,392,000 | -33,197,000 | -55,402,000 | -49,815,000 | -27,076,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
value added taxes refunded in connection with acquisition of real estate | 10,374,000 | 5,356,000 | 14,873,000 | 17,128,000 | 9,542,000 | 4,224,000 | 4,504,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
value added taxes paid in connection with acquisition of real estate | -11,343,000 | -17,652,000 | -9,954,000 | -6,698,000 | -7,419,000 | -1,900,000 | -27,197,000 | -138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 6,654,000 | -761,000 | -2,732,000 | 5,659,000 | -27,439,000 | 12,795,000 | 3,167,000 | -693,000 | -19,500,000 | 3,576,000 | -9,664,000 | 1,101,000 | -2,822,000 | -14,222,000 | 3,288,000 | -6,011,000 | 3,223,000 | -941,000 | -13,468,000 | -8,445,000 | -3,437,000 | -4,024,000 | 2,035,000 | 6,591,000 | -25,068,000 | -6,957,000 | 6,308,000 | 16,835,000 | 2,824,000 | -3,827,000 | 427,000 | 3,869,000 | 1,468,000 | 391,000 | 796,000 | 1,748,000 | 1,605,000 | -1,130,000 | 738,000 | 509,000 | 488,000 | 489,000 | -5,896,000 | 1,687,000 | 406,000 | 334,000 | ||||||||||||||||||||||||||||||||
return of capital from equity method investments | 1,845,000 | 749,000 | -377,000 | 3,100,000 | -1,000 | 224,000 | 390,000 | 413,000 | 403,000 | 138,000 | 9,471,000 | 472,000 | -345,000 | -658,000 | 6,679,000 | 1,426,000 | 2,344,000 | -16,000 | 8,541,000 | 3,086,000 | 6,961,000 | 2,059,000 | 6,967,000 | 3,496,000 | 3,711,000 | 3,468,000 | 8,436,000 | 18,750,000 | 5,172,000 | 3,713,000 | 3,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to equity method investments | 0 | 0 | -2,000,000 | -1,170,000 | -7,634,000 | -4,102,000 | -3,189,000 | -1,835,000 | -1,624,000 | -12,918,000 | -9,961,000 | -13,716,000 | -24,289,000 | -29,518,000 | -21,649,000 | -17,960,000 | -10,172,000 | -8,688,000 | -3,658,000 | 0 | 0 | -595,000 | 0 | -1,000 | 0 | -2,594,000 | 0 | 0 | -715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of loans receivable | 0 | 0 | 0 | 24,000,000 | 0 | 0 | 0 | 0 | 0 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -203,159,000 | -215,135,000 | -367,976,000 | -173,870,000 | -697,870,000 | -48,858,000 | -150,192,000 | -236,972,000 | -113,357,000 | 113,092,000 | -318,346,000 | -587,272,000 | -33,106,000 | -458,900,000 | -331,471,000 | -229,054,000 | -513,461,000 | -167,385,000 | -809,415,000 | -76,466,000 | -262,081,000 | -75,480,000 | -92,539,000 | -109,832,000 | -101,515,000 | -113,903,000 | -153,192,000 | -154,163,000 | -250,097,000 | -171,302,000 | -40,145,000 | -6,545,000 | -17,736,000 | 199,586,000 | -241,822,000 | 186,644,000 | -308,823,000 | 94,195,000 | -19,984,000 | -102,252,000 | -157,578,000 | -365,371,000 | -686,307,000 | -85,539,000 | 4,001,000 | 127,619,000 | 152,879,000 | -60,614,000 | -70,905,000 | -27,734,000 | 43,898,000 | 41,188,000 | 31,916,000 | 9,464,000 | 1,801,000 | -2,681,000 | -134,344,000 | 9,140,000 | 759,000 | -10,918,000 | -27,801,000 | 117,000 | 4,785,000 | 26,558,000 | 938,000 | -14,175,000 | 6,165,000 | 6,779,000 | -2,652,000 | 2,306,000 | -14,968,000 | -2,204,000 | 6,693,000 | -30,569,000 | -67,398,000 | 10,971,000 | 11,664,000 | 202,000 |
cash flows — financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from unsecured revolving credit facility | 785,498,000 | 863,591,000 | 875,025,000 | 591,044,000 | 90,612,000 | 270,155,000 | 230,835,000 | 637,587,000 | 333,682,000 | 397,288,000 | 801,637,000 | 1,018,971,000 | 619,194,000 | 763,242,000 | 421,653,000 | 275,331,000 | 640,327,000 | 272,095,000 | 737,692,000 | 350,525,000 | 241,291,000 | 258,018,000 | 170,872,000 | 348,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of unsecured revolving credit facility | -704,021,000 | -1,170,746,000 | -421,767,000 | -443,243,000 | -254,550,000 | -63,188,000 | -508,248,000 | -740,453,000 | -462,303,000 | -400,298,000 | -941,505,000 | -635,648,000 | -811,138,000 | -699,388,000 | -461,026,000 | -196,840,000 | -484,317,000 | -286,448,000 | -485,129,000 | -407,975,000 | -346,266,000 | -98,283,000 | -225,834,000 | -466,643,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -200,608,000 | -198,329,000 | -196,045,000 | -195,050,000 | -192,690,000 | -191,646,000 | -190,479,000 | -190,331,000 | -230,367,000 | -229,992,000 | -229,474,000 | -226,697,000 | -221,955,000 | -205,574,000 | -204,597,000 | -203,131,000 | -197,041,000 | -194,655,000 | -187,159,000 | -185,426,000 | -184,098,000 | -182,241,000 | -180,342,000 | -180,274,000 | -179,402,000 | -177,545,000 | -176,041,000 | -171,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior unsecured notes | 0 | 0 | 0 | -450,000,000 | 0 | -544,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 0 | 627,572,000 | 0 | 0 | 346,668,000 | 0 | 0 | 1,038,391,000 | 0 | 549,288,000 | 0 | 530,456,000 | 0 | 0 | 0 | 0 | 1,022,303,000 | 0 | 0 | 0 | 498,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of mortgage principal | -51,536,000 | -44,178,000 | -106,535,000 | -72,323,000 | -41,293,000 | -62,530,000 | -58,407,000 | -69,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of unsecured term loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from unsecured term loans | 0 | 0 | 0 | 0 | 298,974,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for withholding taxes upon delivery of equity-based awards | 0 | -9,666,000 | 0 | -5,207,000 | 0 | -84,000 | -4,000 | -6,862,000 | 0 | -61,000 | -292,000 | -13,326,000 | 0 | -13,000 | 0 | -6,599,000 | -43,000 | -2,000 | -33,000 | -3,744,000 | -100,000 | 0 | -261,000 | -5,011,000 | -23,000 | -178,000 | -15,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 1,115,000 | 2,851,000 | 1,000 | 0 | 0 | 0 | 0 | 2,886,000 | 0 | 0 | 0 | 849,000 | 0 | 3,000 | 9,971,000 | 80,513,000 | 211,000 | 23,000 | 22,000 | 90,000 | 144,000 | 103,000 | 275,000 | 208,000 | 191,000 | 188,000 | 191,000 | 123,000 | 62,315,000 | 0 | 367,000 | 2,463,000 | 972,000 | 839,000 | 730,000 | 750,000 | 882,000 | 882,000 | 842,000 | 617,000 | 2,858,000 | 223,000 | 10,560,000 | 620,000 | 810,000 | 554,000 | 559,000 | 1,024,000 | ||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -7,240,000 | -203,000 | -70,000 | -50,000 | -1,824,000 | -321,000 | -60,000 | -50,000 | -204,000 | -2,779,000 | -144,000 | -136,000 | -1,948,000 | -2,488,000 | -1,397,000 | -1,425,000 | -2,338,000 | -578,000 | -652,000 | -792,000 | -916,000 | -1,115,000 | -501,000 | -2,973,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs | -293,000 | -3,151,000 | -503,000 | -331,000 | -4,805,000 | -901,000 | 821,000 | -243,000 | -3,094,000 | -25,000 | -379,000 | -7,797,000 | -4,207,000 | -5,000 | 0 | -9,993,000 | -1,057,000 | -3,401,000 | 0 | -696,000 | -3,590,000 | -208,000 | 0 | -12,464,000 | -670,000 | -2,694,000 | -5,000 | -250,000 | 0 | 8,000 | -385,000 | -10,501,000 | -6,216,000 | -731,000 | -121,000 | -782,000 | 0 | -5,000 | -1,000 | -369,000 | -33,000 | -14,000 | -1,234,000 | -69,000 | -786,000 | -343,000 | -255,000 | -217,000 | ||||||||||||||||||||||||||||||
other financing activities | -2,280,000 | 1,386,000 | 6,036,000 | -2,034,000 | 3,007,000 | -3,467,000 | -2,698,000 | -9,653,000 | 2,487,000 | -2,751,000 | 749,000 | 1,444,000 | -2,942,000 | 6,125,000 | 3,213,000 | 2,443,000 | 2,354,000 | 2,000 | 2,345,000 | -95,000 | 1,375,000 | -379,000 | 652,000 | 7,269,000 | 1,178,000 | 2,979,000 | 155,000 | 1,238,000 | 18,000 | -3,172,000 | -137,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under forward equity, net of selling costs | 383,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with the spin-off | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -179,365,000 | -162,093,000 | 160,942,000 | -581,194,000 | 226,030,000 | -596,482,000 | 61,022,000 | -379,038,000 | 321,982,000 | -464,941,000 | 128,347,000 | 307,174,000 | -306,170,000 | 257,526,000 | 70,834,000 | 35,697,000 | 251,183,000 | -93,083,000 | 531,728,000 | -132,780,000 | 100,687,000 | -127,844,000 | -151,013,000 | -32,543,000 | -277,048,000 | 921,000 | -76,934,000 | -104,717,000 | 163,195,000 | 1,834,000 | -60,167,000 | -132,300,000 | -103,015,000 | -314,413,000 | 39,349,000 | -275,793,000 | 95,751,000 | -102,111,000 | -156,845,000 | -53,326,000 | 43,910,000 | 318,798,000 | 244,001,000 | 302,043,000 | -112,438,000 | -90,466,000 | -191,603,000 | 14,414,000 | -32,534,000 | -865,000 | -206,502,000 | 135,744,000 | -38,361,000 | -4,173,000 | -26,855,000 | -2,939,000 | 87,176,000 | -46,880,000 | -16,333,000 | 1,150,000 | 12,066,000 | 1,569,000 | -30,416,000 | -46,045,000 | -10,039,000 | -4,775,000 | -25,306,000 | -20,594,000 | -17,084,000 | -7,805,000 | -12,393,000 | -13,240,000 | -12,908,000 | 22,004,000 | 178,000 | -21,850,000 | -21,167,000 | -23,779,000 |
change in cash and cash equivalents and restricted cash during the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents and restricted cash | 707,000 | 165,000 | 11,571,000 | 8,779,000 | -12,935,000 | 14,629,000 | -6,231,000 | -7,485,000 | 8,677,000 | -2,867,000 | -2,152,000 | 4,061,000 | 12,376,000 | -4,751,000 | -8,502,000 | -1,844,000 | -2,777,000 | -2,462,000 | 1,089,000 | -6,479,000 | 5,450,000 | 5,568,000 | 2,900,000 | -4,550,000 | 6,760,000 | -9,225,000 | 744,000 | -2,350,000 | -2,961,000 | -8,065,000 | 3,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -77,184,000 | -76,573,000 | 208,520,000 | -473,072,000 | -188,428,000 | -350,541,000 | 125,647,000 | 412,052,000 | 478,047,000 | -72,363,000 | 55,456,000 | 6,690,000 | -25,872,000 | 40,681,000 | -27,281,000 | 32,772,000 | -137,211,000 | -118,384,000 | 50,982,000 | -51,565,000 | 5,707,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on equity securities, extinguishment of debt, foreign currency exchange rate movements, and other | 26,085,000 | 138,879,000 | 29,944,000 | 674,000 | 34,943,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | -1,214,000 | -1,392,000 | -1,373,000 | -2,723,000 | 4,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of tenant-funded escrow for investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loans | 0 | 0 | -90,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | 0 | 0 | 86,224,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents and restricted cash during the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 0 | 0 | 690,701,000 | 0 | 0 | 691,971,000 | 0 | 0 | 224,141,000 | 0 | 0 | 217,950,000 | 0 | 0 | 311,779,000 | 0 | 0 | 251,518,000 | 0 | 0 | 424,063,000 | 0 | 0 | 209,676,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | -76,573,000 | 208,520,000 | 217,629,000 | -350,541,000 | 125,647,000 | 1,104,023,000 | -72,363,000 | 55,456,000 | 230,831,000 | 49,520,000 | -58,138,000 | 258,631,000 | -36,281,000 | -66,295,000 | 284,498,000 | 18,777,000 | -80,298,000 | 284,290,000 | 127,118,000 | -44,068,000 | 305,679,000 | 50,982,000 | -51,565,000 | 215,383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity method investment | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on extinguishment of debt, equity securities, foreign currency exchange rate movements, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges — investment management goodwill | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue received in shares of cpa:18 – global | 0 | 0 | -1,024,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(release) receipt of tenant-funded escrow for investing activities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to stockholders of cpa:18 – global in the cpa:18 merger | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and restricted cash acquired in connection with the cpa:18 merger | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of wlt preferred stock and cash exchanged for wlt common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of short-term loans to affiliates | 0 | 16,000,000 | 3,000,000 | 7,000,000 | 0 | 25,000,000 | 16,000,000 | 21,048,000 | 0 | 0 | 30,729,000 | 20,973,000 | 35,000,000 | 0 | 0 | 37,000,000 | 15,201,000 | 4,495,000 | 210,000,000 | 0 | 17,053,000 | 0 | 20,000,000 | 135,447,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of short-term loans to affiliates | 0 | 0 | -8,000,000 | -18,000,000 | 0 | -10,000,000 | -21,048,000 | 0 | 0 | -5,433,000 | -7,358,000 | -18,854,000 | 0 | 0 | -10,000,000 | -75,000,000 | -25,657,000 | -22,835,000 | -237,500,000 | 0 | 0 | -20,000,000 | -30,000,000 | 0 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under our prior atm program, net of selling costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in allowance for credit losses | -1,094,000 | -4,003,000 | -2,484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized gains on equity securities, extinguishment of debt, foreign currency exchange rate movements, and other | 2,629,000 | -4,755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment deposit | -467,075,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tenant-funded escrow for investing activities | -16,758,000 | -8,070,000 | 0 | 29,787,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses from equity method investments | -11,304,000 | -7,401,000 | -4,772,000 | -5,735,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue received in shares of managed programs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
scheduled payments of mortgage principal | -45,858,000 | -165,140,000 | -48,501,000 | -37,387,000 | -75,682,000 | -36,843,000 | -8,268,000 | -6,437,000 | -13,277,000 | -30,774,000 | -6,036,000 | -14,203,000 | -34,414,000 | -204,734,000 | -15,481,000 | -21,117,000 | -116,542,000 | -36,514,000 | -16,998,000 | -40,360,000 | -24,710,000 | -11,866,000 | -22,472,000 | -15,725,000 | -30,364,000 | -257,449,000 | -47,684,000 | -69,515,000 | -25,964,000 | -17,941,000 | -35,906,000 | -18,327,000 | -17,848,000 | -18,247,000 | -108,227,000 | -35,189,000 | -44,897,000 | -16,711,000 | -231,001,000 | -38,927,000 | -19,224,000 | -102,612,000 | -7,905,000 | -2,357,000 | -2,434,000 | -12,996,000 | -2,603,000 | -7,294,000 | -1,896,000 | -6,263,000 | -4,059,000 | -2,007,000 | -2,286,000 | -2,648,000 | -2,593,000 | -2,482,000 | -2,498,000 | -2,403,000 | -2,295,000 | -2,218,000 | -6,135,000 | -5,101,000 | -2,618,000 | -2,551,000 | -3,486,000 | -2,789,000 | -2,916,000 | |||||||||||
prepayments of mortgage principal | -456,000 | -46,512,000 | 0 | -52,876,000 | 0 | -1,000 | -2,330,000 | -8,050,000 | -317,632,000 | -585,000 | -1,688,000 | -425,219,000 | -155,996,000 | -379,482,000 | -293,738,000 | -199,579,000 | 0 | 0 | -164,908,000 | -56,771,000 | -58,207,000 | -42,392,000 | -128,675,000 | -125,534,000 | -30,602,000 | -36,894,000 | -81,882,000 | -4,721,000 | -14,245,000 | -85,004,000 | -116,816,000 | |||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior unsecured notes | 0 | 0 | 0 | -617,442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of wlt preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in loan receivable | -805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under atm program, net of selling costs | -137,000 | 249,943,000 | 0 | -14,000 | 39,101,000 | 178,994,000 | 37,462,000 | -6,000 | 162,292,000 | 140,220,000 | 131,397,000 | 88,303,000 | 303,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized (gains) losses on extinguishment of debt, equity securities, foreign currency exchange rate movements, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(earnings) losses from equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under equity forwards, net of selling costs | 186,803,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interests | -111,000 | -51,000 | -14,000 | -41,000 | -48,000 | -41,000 | -15,000 | -46,000 | -49,000 | -506,000 | -4,725,000 | -492,000 | -569,000 | -126,000 | -496,000 | -5,393,000 | -4,549,000 | -5,224,000 | -5,325,000 | -5,324,000 | -6,261,000 | -3,612,000 | -4,090,000 | -3,244,000 | -6,084,000 | -4,597,000 | -3,464,000 | -4,298,000 | -2,354,000 | -4,452,000 | -4,168,000 | -5,895,000 | -6,131,000 | -51,632,000 | -5,199,000 | -5,996,000 | -9,232,000 | -173,000 | -992,000 | |||||||||||||||||||||||||||||||||||||||
impairment charges | 6,206,000 | 20,179,000 | 7,945,000 | 16,410,000 | 0 | 0 | 19,420,000 | 6,758,000 | 0 | 0 | 4,790,000 | 9,433,000 | 14,441,000 | 7,195,000 | 19,437,000 | 591,000 | 2,683,000 | 16,776,000 | 4,225,000 | 7,343,000 | 1,416,000 | 1,671,000 | 3,279,000 | 10,700,000 | 5,534,000 | 1,004,000 | 5,724,000 | 5,498,000 | 4,934,000 | 6,763,000 | 481,000 | 985,000 | 7,152,000 | 5,754,000 | 2,390,000 | 473,000 | 1,017,000 | 9,000 | -9,000 | 3,357,000 | ||||||||||||||||||||||||||||||||||||||
change in allowance for credit losses | -1,753,000 | 773,000 | 7,003,000 | -488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of securities | 0 | 65,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under our equity forwards, net of selling costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -36,281,000 | 18,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on equity securities, extinguishment of debt, foreign currency transactions, and other | -35,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses (gains) on extinguishment of debt, equity securities, foreign currency transactions, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset management revenue received in shares of managed reits | -3,076,000 | -3,160,000 | -3,154,000 | -3,138,000 | -3,057,000 | -2,978,000 | -3,551,000 | -7,056,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (earnings) from equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in control of interests | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in direct financing leases and loans receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under forward sale agreements, net of selling costs | 239,817,000 | 147,363,000 | 0 | 99,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized gains on extinguishment of debt, equity securities, foreign currency transactions, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on extinguishment of debt, equity securities, foreign currency transactions, and other | -2,579,000 | 42,360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of equity method investments in the managed programs and real estate | 9,733,000 | -1,720,000 | -33,983,000 | 45,790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for credit losses | -1,358,000 | 11,946,000 | 8,407,000 | -3,593,000 | 5,499,000 | 0 | 0 | 0 | 7,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains on foreign currency transactions, derivatives, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses (earnings) of equity method investments in the managed programs and real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred structuring revenue received | -111,000 | 833,000 | 421,000 | 1,537,000 | 909,000 | 660,000 | 763,000 | 2,581,000 | 2,214,000 | 1,540,000 | 4,080,000 | 5,329,000 | 3,255,000 | 6,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred structuring revenue receivable | 0 | 0 | 0 | -88,000 | -22,000 | -26,000 | -33,000 | -540,000 | -2,292,000 | -1,851,000 | -725,000 | 367,000 | -2,664,000 | -1,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and restricted cash acquired in connection with the cpa:17 merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to stockholders of cpa:17 – global in the cpa:17 merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares in connection with cpa:17 merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized losses on foreign currency transactions, derivatives, and other | -54,256,000 | 946,000 | 7,275,000 | -37,428,000 | 20,990,000 | 8,468,000 | 7,504,000 | -4,963,000 | -8,597,000 | 4,267,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment management revenue received in shares of managed reits and other | -7,504,000 | -7,694,000 | -7,676,000 | -7,681,000 | -9,256,000 | -14,288,000 | -16,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of equity method investments in the managed programs and real estate | -8,018,000 | -5,769,000 | -3,951,000 | -5,491,000 | -18,363,000 | -12,558,000 | -15,325,000 | -16,318,000 | -15,728,000 | -15,774,000 | -16,476,000 | -16,803,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior unsecured credit facility | 404,504,000 | 405,499,000 | 381,596,000 | 145,225,000 | 389,548,000 | 300,026,000 | 292,964,000 | 180,000,000 | 230,764,000 | 778,827,000 | 433,589,000 | 145,000,000 | 385,000,000 | 190,568,000 | 286,102,000 | 274,543,000 | 192,916,000 | 291,206,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior unsecured credit facility | -228,997,000 | -490,708,000 | -378,996,000 | -128,452,000 | -85,973,000 | -168,173,000 | -650,722,000 | -125,000,000 | -165,000,000 | -1,267,814,000 | -116,431,000 | -562,608,000 | -144,967,000 | -130,000,000 | -225,600,000 | -190,654,000 | -36,183,000 | -877,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under “at-the-market” offering, net of selling costs | 969,000 | -30,000 | 65,203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for withholding taxes upon delivery of equity-based awards and exercises of stock options | 65,000 | -22,000 | -13,883,000 | -264,000 | -340,000 | -10,819,000 | -348,000 | -7,493,000 | -1,098,000 | -7,352,000 | -2,299,000 | -1,041,000 | -152,000 | -15,250,000 | -580,000 | -314,000 | -389,000 | -15,882,000 | 8,000 | -1,049,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage financing | 0 | 0 | 857,000 | 0 | 0 | 4,889,000 | 9,501,000 | 8,277,000 | 8,024,000 | 5,780,000 | 1,440,000 | 5,110,000 | 2,567,000 | 14,000,000 | 0 | 99,000,000 | 22,500,000 | 0 | 24,643,000 | 13,410,000 | 6,303,000 | 1,135,000 | 46,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of loan receivable | 133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 3,836,000 | 3,196,000 | -12,155,000 | -1,234,000 | -1,383,000 | -5,550,000 | -2,350,000 | -1,545,000 | -14,522,000 | -3,027,000 | 2,206,000 | 535,000 | 927,000 | -2,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures on corporate assets | -140,000 | -201,000 | -47,000 | -96,000 | -154,000 | -99,000 | -170,000 | -43,000 | -42,000 | -761,000 | -839,000 | -1,170,000 | -1,430,000 | -882,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding for real estate construction, redevelopments, and other capital expenditures on owned real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid | -109,785,000 | -109,407,000 | -108,272,000 | -107,366,000 | -106,751,000 | -106,146,000 | -104,587,000 | -103,683,000 | -102,239,000 | -101,350,000 | -101,290,000 | -101,055,000 | -99,860,000 | -98,984,000 | -90,606,000 | -90,153,000 | -68,159,000 | -59,442,000 | -58,030,000 | -57,177,000 | -45,746,000 | -23,221,000 | -22,792,000 | -22,754,000 | -22,211,000 | -20,590,000 | -20,259,000 | -19,966,000 | -20,135,000 | -20,008,000 | -32,482,000 | -19,831,000 | -19,727,000 | -19,473,000 | -19,587,000 | -19,713,000 | -19,319,000 | -19,087,000 | -29,581,000 | -18,176,000 | -18,230,000 | -17,718,000 | -17,484,000 | -17,025,000 | -17,234,000 | -17,391,000 | -16,965,000 | |||||||||||||||||||||||||||||||
straight-line rent | -3,722,000 | -4,541,000 | -4,241,000 | -4,729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding for real estate construction and redevelopments | -17,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other capital expenditures on owned real estate | -3,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of unsecured senior notes | 616,355,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of earnings from equity investments | 16,775,000 | 15,742,000 | 16,848,000 | 16,347,000 | 15,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized losses on foreign currency transactions, derivatives, extinguishment of debt, and other | 6,349,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate | 58,694,000 | 19,625,000 | 24,184,000 | 192,292,000 | 96,886,000 | 103,689,000 | 6,608,000 | 4,933,000 | 10,897,000 | 13,119,000 | 11,065,000 | 40,618,000 | 7,391,000 | 22,773,000 | 2,422,000 | 1,518,000 | 355,000 | 1,456,000 | 9,187,000 | 5,391,000 | 2,568,000 | 6,632,000 | 1,910,000 | 1,925,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding for real estate construction and expansions | -12,911,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures on owned real estate | -6,130,000 | -3,369,000 | -1,320,000 | -780,000 | -2,551,000 | -461,000 | -4,092,000 | -999,000 | -1,390,000 | 8,763,000 | -10,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in investing restricted cash | 7,183,000 | 1,836,000 | 569,000 | 7,413,000 | 1,432,000 | 9,417,000 | -3,074,000 | 2,003,000 | -7,085,000 | 24,840,000 | 6,852,000 | 5,488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of capital from equity investments | 2,646,000 | 2,324,000 | 1,512,000 | 2,976,000 | 1,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to equity investments in real estate | -1,000 | -141,000 | 0 | -1,000 | -5,000 | -326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of affiliate | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in assets of affiliate | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from limited partnership units issued by affiliate | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in financing restricted cash | -2,676,000 | 838,000 | -259,000 | 1,683,000 | 244,000 | 174,000 | 633,000 | 595,000 | -10,064,000 | -517,000 | 175,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and purchases under the employee share purchase plan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents during the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,817,000 | 18,753,000 | -2,648,000 | -54,001,000 | 36,178,000 | -93,759,000 | 109,837,000 | -34,091,000 | -42,311,000 | 26,238,000 | 8,708,000 | -331,593,000 | 315,305,000 | 16,024,000 | 81,428,000 | 23,899,000 | 30,855,000 | -48,799,000 | -12,340,000 | -112,840,000 | 196,944,000 | 9,087,000 | 1,416,000 | -7,798,000 | 10,634,000 | -7,617,000 | -30,615,000 | 18,443,000 | 6,801,000 | 6,353,000 | 14,646,000 | -558,000 | -4,461,000 | 1,884,000 | 4,786,000 | -3,686,000 | 6,066,000 | -3,206,000 | 5,488,000 | -4,931,000 | -1,982,000 | 5,750,000 | -8,808,000 | 4,109,000 | 2,406,000 | 760,000 | 1,819,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 155,482,000 | 0 | 0 | 157,227,000 | 0 | 0 | 198,683,000 | 0 | 0 | 117,519,000 | 0 | 0 | 123,904,000 | 0 | 0 | 29,297,000 | 0 | 0 | 64,693,000 | 0 | 0 | 18,450,000 | 0 | 0 | 16,799,000 | 0 | 0 | 12,137,000 | 0 | 0 | 22,108,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -1,817,000 | 18,753,000 | 152,834,000 | 36,178,000 | -93,759,000 | 267,064,000 | -42,311,000 | 26,238,000 | 207,391,000 | 315,305,000 | 16,024,000 | 198,947,000 | 30,855,000 | -48,799,000 | 111,564,000 | 196,944,000 | 9,087,000 | 30,713,000 | 10,634,000 | -7,617,000 | 34,078,000 | 6,801,000 | 6,353,000 | 33,096,000 | -4,461,000 | 1,884,000 | 21,585,000 | 6,066,000 | -3,206,000 | 17,625,000 | -1,982,000 | 5,750,000 | 13,300,000 | |||||||||||||||||||||||||||||||||||||||||||||
management income received in shares of managed reits and other | -16,277,000 | -15,602,000 | -9,698,000 | -8,115,000 | -7,034,000 | -6,939,000 | -6,458,000 | -6,109,000 | -5,711,000 | -4,988,000 | -9,888,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 4,310,000 | 112,000 | -7,766,000 | 8,000 | -3,829,000 | 4,681,000 | -3,636,000 | -1,584,000 | -8,773,000 | -12,092,000 | -11,225,000 | -9,716,000 | -480,000 | 579,000 | 1,042,000 | 2,181,000 | 662,000 | -1,216,000 | -333,000 | 185,000 | -208,000 | -411,000 | 250,000 | 439,000 | -132,000 | 592,000 | -580,000 | -663,000 | -88,000 | 326,000 | 584,000 | -546,000 | -300,000 | -392,000 | 70,000 | 228,000 | -148,000 | 217,000 | 38,000 | 36,000 | 249,000 | -10,000 | 45,000 | 49,000 | ||||||||||||||||||||||||||||||||||
realized and unrealized loss on foreign currency transactions, derivatives, extinguishment of debt, and other | 3,120,000 | 1,712,000 | -3,914,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding for real estate construction and expansion | -13,039,000 | -14,683,000 | -23,444,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayments of note receivable | 223,000 | 116,000 | 0 | 98,000 | 195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rent, amortization of rent-related intangibles, and deferred rental revenue | 6,420,000 | 6,447,000 | 8,928,000 | -36,309,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized (gains) losses on foreign currency transactions, derivatives, extinguishment of debt, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred other revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred acquisition revenue received | 2,534,000 | 6,328,000 | 4,273,000 | 7,560,000 | 3,364,000 | 6,021,000 | 5,346,000 | 8,738,000 | 1,540,000 | 4,684,000 | 6,469,000 | 5,137,000 | 1,094,000 | 3,841,000 | 8,561,000 | 4,042,000 | 3,695,000 | 4,600,000 | 8,722,000 | 3,418,000 | 2,666,000 | 4,359,000 | 11,103,000 | 1,956,000 | 2,200,000 | 2,197,000 | 14,851,000 | 13,882,000 | 12,543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in structuring revenue receivable | -3,641,000 | -1,012,000 | -2,032,000 | -2,266,000 | -7,753,000 | -3,678,000 | -11,251,000 | -6,645,000 | -10,315,000 | -2,556,000 | -2,721,000 | -8,121,000 | -9,821,000 | -1,682,000 | -848,000 | -1,437,000 | -990,000 | -3,916,000 | -1,805,000 | -8,510,000 | -1,917,000 | -7,305,000 | -10,337,000 | -548,000 | -6,108,000 | -3,244,000 | -3,476,000 | -2,780,000 | -431,000 | -4,985,000 | -1,667,000 | -1,672,000 | -5,644,000 | -5,297,000 | -44,798,000 | -158,000 | -420,000 | 0 | 0 | -3,039,000 | ||||||||||||||||||||||||||||||||||||||
value added taxes paid in connection with acquisition and construction of real estate | -3,546,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in connection with the cpa®:16 merger | 0 | 0 | 0 | 65,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to stockholders of cpa®:16 – global in the cpa®:16 merger | 0 | 0 | 0 | -1,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
windfall tax benefit associated with stock-based compensation awards | 5,494,000 | 504,000 | 1,248,000 | 5,276,000 | 192,000 | 0 | 0 | 5,449,000 | 1,203,000 | 58,000 | 792,000 | 10,764,000 | 1,320,000 | 2,258,000 | 2,010,000 | 4,597,000 | 518,000 | 1,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and employee purchases under the employee share purchase plan | 278,000 | 68,000 | 130,000 | 6,000 | 155,000 | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of shares in public offering | -424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents during the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 0 | 13,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | 760,000 | 14,833,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on foreign currency transactions, derivatives, extinguishment of debt, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of equity method investments in the managed programs and real estate in excess of distributions received | 464,000 | -1,359,000 | -1,748,000 | 331,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in real estate under construction | -2,562,000 | -64,000 | -6,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in the managed programs and real estate in excess of equity income | 1,935,000 | 2,402,000 | 2,415,000 | 1,910,000 | 1,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized (gain) loss on foreign currency transactions, derivatives, extinguishment of debt, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses (earnings) of equity method investments in the managed programs and real estate in excess of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of note receivable | 183,000 | 294,000 | -6,000 | 9,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rent and amortization of rent-related intangibles | 8,187,000 | 9,429,000 | 10,364,000 | 9,614,000 | 11,879,000 | 12,853,000 | 10,497,000 | 5,649,000 | 6,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred revenue | 0 | 0 | 0 | -786,000 | -2,359,000 | -2,359,000 | -2,359,000 | -2,359,000 | -2,359,000 | -2,359,000 | -2,359,000 | -2,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock from related party | -2,000 | 1,000 | -678,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on foreign currency transactions, derivatives, extinguishment of debt and other | 7,393,000 | -5,941,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of loans to affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contribution to equity investments in real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of short-term loan to affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to equity investments | -25,000,000 | -9,000 | -6,000 | -453,000 | 0 | -490,000 | -37,000 | -1,418,000 | -90,000 | -90,000 | 0 | 0 | 0 | -2,297,000 | -524,000 | -324,000 | -513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,093,000 | 91,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management and disposition income received in shares of managed reits and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivatives and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of equity method investments in real estate and the managed reits in excess of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) loss on extinguishment of debt and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in current and deferred income taxes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred acquisition fees received | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate and equity investments in real estate | -40,986,000 | 8,000 | 0 | -3,825,000 | -18,155,000 | -27,321,000 | -47,583,000 | 0 | 45,000 | -26,000 | -39,651,000 | -17,000 | 0 | 0 | -184,000 | -39,646,000 | -464,000 | -12,671,000 | -27,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate and equity investments | 4,578,000 | 369,000 | 175,700,000 | 105,095,000 | 114,805,000 | 7,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in real estate and the managed reits in excess of equity income | 3,044,000 | 1,168,000 | 919,000 | 7,970,000 | 25,036,000 | 11,075,000 | 9,952,000 | 11,955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of short-term loan to affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of short-term loan to affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to stockholders of cpa®:15 in the cpa®:15 merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in connection with the cpa®:15 merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs and mortgage deposits, net of deposits refunded | -134,000 | 5,000 | -298,000 | -11,894,000 | -166,000 | -1,897,000 | 265,000 | -570,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock from related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions, derivative instruments and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and the managed reits in excess of distributions received | -100,000 | -593,000 | -1,222,000 | 200,000 | -21,347,000 | -991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on extinguishment of debt and other | -66,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes | -2,166,000 | -5,663,000 | -1,956,000 | 8,173,000 | -3,345,000 | -2,683,000 | -608,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid taxes | -422,000 | -15,721,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14,237,000 | -7,983,000 | -5,494,000 | -3,875,000 | -4,358,000 | -3,980,000 | -1,826,000 | 0 | 0 | -331,000 | -1,481,000 | -6,508,000 | -5,356,000 | -495,000 | -880,000 | -3,127,000 | -356,000 | -1,032,000 | -620,000 | -1,665,000 | 819,000 | -2,891,000 | -4,038,000 | -5,696,000 | -1,900,000 | -3,807,000 | -2,648,000 | -4,219,000 | -4,407,000 | -3,480,000 | -3,881,000 | -743,000 | -320,000 | -3,200,000 | -674,000 |
free cash flows | 304,633,000 | 300,490,000 | 403,983,000 | 273,213,000 | 296,347,000 | 280,170,000 | 221,048,000 | 1,035,547,000 | 260,745,000 | 282,353,000 | 247,607,000 | 282,727,000 | 301,028,000 | 255,645,000 | 211,001,000 | 235,882,000 | 301,083,000 | 226,649,000 | 210,303,000 | 188,444,000 | 244,954,000 | 216,533,000 | 160,354,000 | 179,697,000 | 234,592,000 | 249,325,000 | 185,314,000 | 142,846,000 | 140,845,000 | 125,968,000 | 102,946,000 | 134,616,000 | 135,194,000 | 112,067,000 | 156,238,000 | 125,319,000 | 123,142,000 | 113,072,000 | 146,374,000 | 114,851,000 | 148,679,000 | 67,373,000 | 121,938,000 | 94,280,000 | 116,958,000 | 38,202,000 | 57,706,000 | 70,516,000 | 49,998,000 | 15,649,000 | 48,904,000 | 19,934,000 | 15,534,000 | -5,541,000 | 10,956,000 | 11,309,000 | 38,806,000 | 5,806,000 | 31,022,000 | 15,621,000 | 21,636,000 | 13,003,000 | 23,496,000 | 15,519,000 | 7,510,000 | 20,244,000 | 10,059,000 | 18,373,000 | 12,653,000 | 8,111,000 | 18,359,000 | 8,838,000 | 8,447,000 | -4,160,000 | 70,337,000 | 12,975,000 | 7,018,000 | 24,673,000 |
funding of short-term loan to affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities for the defeasance of debt | 0 | 0 | -7,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior credit facility | -85,000,000 | -30,000,000 | -1,280,000,000 | -65,000,000 | -250,000,000 | -88,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility and unsecured term loan | 242,659,000 | 141,244,000 | 901,383,000 | 150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and employee purchase under the employee purchase plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency transactions and other | -1,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in income taxes | -2,803,000 | -9,735,000 | -5,663,000 | -10,349,000 | -6,682,000 | 971,000 | -1,552,000 | -2,564,000 | -6,669,000 | 5,663,000 | 20,588,000 | -17,786,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid taxes | 3,062,000 | 2,659,000 | -80,000 | 573,000 | 706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds placed in escrow | -201,975,000 | -40,395,000 | -61,097,000 | -89,032,000 | -46,865,000 | -27,128,000 | -4,855,000 | -722,000 | -1,453,000 | -1,383,000 | -4,262,000 | 363,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds released from escrow | 95,213,000 | 44,041,000 | 76,491,000 | 95,162,000 | 44,787,000 | 50,749,000 | 24,292,000 | 5,893,000 | 5,693,000 | 1,954,000 | 258,000 | 296,000 | 2,178,000 | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to affiliate | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of short-term loans | 75,000 | 1,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of real estate | -3,176,000 | 931,000 | -404,000 | 135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments and others | -1,583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on extinguishment of debt and others | 2,301,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management and disposition income received in shares of managed reits | -8,207,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(return) receipt of tenant security deposits | -428,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from equity investments in real estate and the managed reits in excess of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of a subsidiary | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on derivatives and others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on extinguishment of debt and others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on conversion of shares | 28,000 | -28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of interests in cpa®:16 – global | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
value added taxes, or vat, refunded in connection with acquisition of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and employee purchase under the employee share purchase plan | 342,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency transactions and other | -145,000 | 81,000 | 100,000 | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management income received in shares of managed reits | -6,494,000 | -10,273,000 | -9,942,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in prepaid taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of short-term loan to an affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of tenant security deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions and others | -161,000 | -210,000 | 157,000 | -717,000 | 252,000 | 608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility | 175,000,000 | 55,000,000 | 85,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rent, financing lease adjustments and amortization of rent-related intangibles | 4,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in income taxes | -4,144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of tax withholding liability related to stock-based compensation awards | -2,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on foreign currency transactions and others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on foreign currency transactions and others | -75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allocation of loss to profit-sharing interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to stockholders of cpa®:15 in the merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in connection with the merger | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of interests in cpa®:16 — global | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
value added taxes (“vat”) paid in connection with acquisition of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vat refunded in connection with acquisitions of real estate | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired on acquisition of subsidiaries | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of securities | 58,000 | 116,000 | 187,000 | 11,000 | 41,000 | 0 | 657,000 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from profit-sharing interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to profit-sharing interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of shares | 45,680,000 | 272,000 | 1,443,000 | 4,249,000 | 454,000 | 16,000 | 187,000 | 2,738,000 | 151,000 | 482,000 | 2,108,000 | 8,499,000 | 1,833,000 | 10,910,000 | 16,150,000 | 615,000 | 2,917,000 | 1,000,000 | 2,409,000 | 2,599,000 | 2,329,000 | 1,323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and the reits in excess of distributions received | -1,058,000 | -42,000 | 265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rent and financing lease adjustments | -881,000 | -1,135,000 | -1,659,000 | -653,000 | -1,013,000 | -373,000 | 142,000 | -285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency transactions and others | -212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency transactions and others | 59,000 | -975,000 | -213,000 | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management and disposition income received in shares of affiliates | -11,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to shareholders of cpa®:15 in connection with the merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in real estate and the reits in excess of equity income | 11,332,000 | 8,539,000 | 7,370,000 | 6,937,000 | -628,000 | 11,703,000 | 2,795,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and the reits (in excess of) less than distributions received | -15,297,000 | -1,716,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management income received in shares of affiliates | -7,116,000 | -6,889,000 | -42,059,000 | -10,083,000 | -8,973,000 | -8,918,000 | -8,812,000 | -8,532,000 | -8,270,000 | -8,037,000 | -8,518,000 | -6,896,000 | -10,480,000 | -10,184,000 | -9,990,000 | -10,063,000 | -12,120,000 | -11,687,000 | -23,261,000 | -8,467,000 | -7,299,000 | -7,905,000 | -7,924,000 | -7,892,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from line of credit | 0 | 15,000,000 | 90,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payment) refund of financing costs | -75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity investments in real estate and the reits in excess of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | 0 | 0 | -6,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allocation of earnings to profit-sharing interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vat paid in connection with acquisition of real estate | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from transfer of profit-sharing interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from lines of credit | 0 | 20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of lines of credit | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans from affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans from affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase and retirement of shares | 0 | 0 | -200,000 | -10,486,000 | -10,279,000 | 0 | 0 | -5,134,000 | -4,421,000 | -19,066,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) loss on foreign currency transactions and others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization including intangible assets and deferred financing costs | 7,325,000 | 5,457,000 | 5,947,000 | 6,119,000 | 5,974,000 | 6,403,000 | 6,091,000 | 5,628,000 | 7,234,000 | 5,523,000 | 6,785,000 | 6,906,000 | 6,918,000 | 6,588,000 | 6,181,000 | 6,631,000 | 7,201,000 | 7,308,000 | 8,450,000 | 6,132,000 | 6,489,000 | 6,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of interests in cpa®: 16 — global | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of short-term loans from affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of lines of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of line of credit | -110,000,000 | 0 | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refund (payment) of financing costs and mortgage deposits | 53,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
windfall tax benefits (provision) associated with stock-based compensation awards | 293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity investments in real estate and cpa® reits in excess of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate and investment in direct financing lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on lease termination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in settlement provision | 0 | 0 | -29,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in real estate and cpa® reits in excess of equity income | 8,794,000 | 2,202,000 | 2,206,000 | 5,556,000 | 5,185,000 | 26,311,000 | 1,945,000 | 5,661,000 | 12,286,000 | 4,141,000 | 1,599,000 | 1,826,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vat refunded in connection with acquisition of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate, net investment in direct financing lease and securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds placed in escrow in connection with the sale of property | -16,200,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds released from escrow in connection with the sale of property | 488,000 | 0 | 0 | 36,132,000 | 0 | 0 | 0 | 636,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred acquisition revenue to affiliate | 0 | 0 | 0 | 0 | 12,000 | -536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
scheduled payments of non-recourse debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of non-recourse debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from non-recourse debt financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds placed in escrow in connection with financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
windfall tax benefits associated with stock-based compensation awards | 1,128,000 | 1,385,000 | -132,000 | 33,000 | 1,074,000 | -832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate and cpa® reits in excess of distributions received | 569,000 | -1,412,000 | -4,530,000 | -1,146,000 | -1,397,000 | -1,760,000 | 700,000 | -603,000 | -1,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allocation of earnings to profit sharing interest | -202,000 | -171,000 | -76,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from transfer of profit sharing interest | 0 | 0 | 0 | 21,928,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to profit sharing interest | -273,000 | -1,938,000 | 0 | -3,434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility | 51,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of credit facility | -12,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs, net of deposits refunded | -195,000 | -13,000 | -43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
windfall tax provision associated with stock-based compensation awards | -523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of real estate and investment in direct financing lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions, warrants and securities | 83,000 | 2,332,000 | -347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on foreign currency transactions and other | 3,000 | -134,000 | -57,000 | -69,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred acquisition revenue receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in settlement provision | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions made to equity investments in real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of real estate, net investment in direct financing lease and securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of loans to affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vat refunded on purchase of real estate | 0 | 0 | 0 | 3,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans from affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred acquisition revenue received | 232,000 | 1,083,000 | 21,794,000 | 1,571,000 | 50,233,000 | -50,233,000 | 46,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate and securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgages and credit facilities | 31,494,000 | 37,500,000 | 90,000,000 | 16,469,000 | 21,031,000 | 20,000,000 | 81,937,000 | 39,000,000 | 31,766,000 | 64,558,000 | 54,059,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of mortgage principal and credit facilities | -53,500,000 | -26,418,000 | -57,518,000 | -9,145,000 | -28,698,000 | -17,966,000 | -55,763,000 | -44,500,000 | -2,333,000 | -55,257,000 | -13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loan from affiliates | 1,000 | 0 | 1,624,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loan from affiliates | 0 | 0 | 0 | -7,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allocation of income to profit sharing interest | 177,000 | 3,698,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency transactions, warrants and securities | -247,000 | 208,000 | 285,000 | -1,488,000 | -966,000 | -153,000 | -160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of direct financing lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of real estate and investments | -10,159,000 | 185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income | 62,000 | 103,000 | 304,000 | 89,000 | 5,510,000 | 555,000 | 3,141,000 | 331,000 | 244,000 | -40,000 | -254,000 | 862,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on foreign currency transactions, warrants and securities | -683,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from minority interests | 625,000 | 637,000 | 762,000 | 558,000 | 522,000 | 493,000 | 482,000 | 206,000 | 699,000 | 485,000 | 655,000 | 506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority interests | -3,948,000 | -330,000 | -364,000 | -965,000 | -6,873,000 | -353,000 | -365,000 | -577,000 | -811,000 | -340,000 | -4,939,000 | -136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of funds from escrow in connection with the financing of properties | 0 | 0 | 0 | 4,031,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of direct financing lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of loan to affiliate | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of real estate and securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits associated with stock-based compensation awards | 89,000 | 142,000 | 466,000 | 587,000 | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on foreign currency transactions | -242,000 | -1,323,000 | -63,000 | -16,000 | -26,000 | -17,000 | -85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in structuring revenue receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of deferred gain on completion of development project | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency transactions | -346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs paid by issuance of shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement provision | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax charge — share incentive plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and investments | 36,200,000 | 0 | 17,703,000 | 9,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of funds from escrow in connection with the sale of property | 465,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in real estate in excess of distributions received | -7,641,000 | -1,596,000 | -32,000 | 164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate and investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred structuring revenue receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in real estate in excess of equity income | 2,642,000 | 20,623,000 | 1,093,000 | 8,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits associated with stock based compensation awards | 487,000 | 433,000 | -1,446,000 | 920,000 | 719,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges and loan losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued income taxes | 5,671,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax charge – share incentive plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgages and credit facility | 91,501,000 | 28,000,000 | 45,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of mortgage principal and credit facility | -73,689,000 | -30,000,000 | -43,971,000 | -19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued income taxes | -17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred acquisition revenue to an affiliate | 0 | 0 | -524,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds placed in escrow in connection with the sale of property and investments | -151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement of shares | -1,453,000 | 0 | -482,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 4,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 5,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity investments in excess of distributions received | 45,000 | -247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions and warrants | -412,000 | -165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity investments in excess of equity income | 1,706,000 | 1,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of intangible assets and deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution received in excess of accumulated earnings and equity income in excess of distributions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of real estate and securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency transactions and warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued taxes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax charge — share incentive plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital distributions from equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate and equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of funds from escrow in connection with the sale of a property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired on acquisition of subsidiary |
