
W. P. Carey (WPC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
409.9M
Gross Profit
364.5M
88.94%
Operating Income
186.5M
45.49%
Net Income
125.8M
30.70%
EPS (Diluted)
$0.57
Balance Sheet Metrics
Total Assets
17.3B
Total Liabilities
8.9B
Shareholders Equity
8.4B
Debt to Equity
1.07
Cash Flow Metrics
Operating Cash Flow
264.7M
Free Cash Flow
273.2M
Revenue & Profitability Trend
W. P. Carey Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.6B | 1.7B | 1.5B | 1.3B | 1.2B |
Cost of Goods Sold | 176.5M | 221.9M | 153.9M | 124.2M | 119.2M |
Gross Profit | 1.4B | 1.5B | 1.3B | 1.2B | 1.1B |
Gross Margin % | 88.8% | 87.3% | 89.6% | 90.7% | 90.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 139.9M | 130.5M | 121.8M | 106.8M | 93.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 139.9M | 130.5M | 121.8M | 106.8M | 93.4M |
Operating Income | 778.9M | 814.7M | 699.9M | 624.6M | 553.8M |
Operating Margin % | 49.2% | 46.8% | 47.3% | 46.9% | 45.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 277.4M | 291.9M | 219.2M | 196.8M | 210.1M |
Other Non-Operating Income | -9.2M | 229.5M | 145.4M | 10.9M | 101.5M |
Pre-tax Income | 492.3M | 752.3M | 626.2M | 438.6M | 445.2M |
Income Tax | 31.7M | 44.1M | 27.7M | 28.5M | -20.8M |
Effective Tax Rate % | 6.4% | 5.9% | 4.4% | 6.5% | -4.7% |
Net Income | 460.6M | 708.3M | 598.5M | 410.1M | 466.0M |
Net Margin % | 29.1% | 40.7% | 40.5% | 30.8% | 38.5% |
Key Metrics | |||||
EBITDA | 1.2B | 1.4B | 1.4B | 1.2B | 1.1B |
EPS (Basic) | $2.09 | $3.29 | $3.00 | $2.25 | $2.61 |
EPS (Diluted) | $2.09 | $3.28 | $2.99 | $2.24 | $2.60 |
Basic Shares Outstanding | 220168325 | 215369777 | 199633802 | 182486476 | 174504406 |
Diluted Shares Outstanding | 220168325 | 215369777 | 199633802 | 182486476 | 174504406 |
Income Statement Trend
W. P. Carey Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 640.4M | 633.9M | 168.0M | 165.4M | 248.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | 329.0K | 336.0K | 305.0K |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 640.4M | 671.0M | 225.9M | 175.5M | 293.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 1.9B | 2.0B | 2.1B | 1.8B | 1.8B |
Intangible Assets | - | 3.0B | 3.5B | 3.2B | 3.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.0B | 1.1B | 1.1B | 1.0B | 851.9M |
Total Non-Current Assets | 16.9B | 17.3B | 17.9B | 15.3B | 14.4B |
Total Assets | 17.5B | 18.0B | 18.1B | 15.5B | 14.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 597.0M | 615.8M | 623.8M | 572.8M | 603.7M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 794.6M | 808.1M | 852.1M | 776.7M | 790.2M |
Non-Current Liabilities | |||||
Long-term Debt | 8.0B | 8.1B | 7.9B | 6.8B | 6.7B |
Deferred Tax Liabilities | 147.5M | 180.6M | 179.0M | 145.6M | 145.8M |
Other Non-Current Liabilities | 119.8M | 136.9M | 184.6M | 183.3M | 197.2M |
Total Non-Current Liabilities | 8.3B | 8.5B | 8.2B | 7.1B | 7.0B |
Total Liabilities | 9.1B | 9.3B | 9.1B | 7.9B | 7.8B |
Equity | |||||
Common Stock | 219.0K | 219.0K | 211.0K | 190.0K | 175.0K |
Retained Earnings | -3.2B | -2.9B | -2.5B | -2.2B | -1.9B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 8.4B | 8.7B | 9.0B | 7.6B | 6.9B |
Key Metrics | |||||
Total Debt | 8.0B | 8.1B | 7.9B | 6.8B | 6.7B |
Working Capital | -154.2M | -137.1M | -626.2M | -601.2M | -496.7M |
Balance Sheet Composition
W. P. Carey Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 460.6M | 708.3M | 598.5M | 410.1M | 466.0M |
Depreciation & Amortization | 531.6M | 628.1M | 563.0M | 547.6M | 508.9M |
Stock-Based Compensation | 40.9M | 34.5M | 32.8M | 24.9M | 15.9M |
Working Capital Changes | 0 | 0 | -14.3M | -14.3M | 5.7M |
Operating Cash Flow | 1.7B | 1.3B | 1.1B | 900.6M | 880.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -15.7M | -27.7M | -509.7M | -93.6M | 15.2M |
Investment Purchases | - | - | 0 | 0 | -95.5M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -279.2M | -19.3M | -37.0M | -309.9M | -42.9M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -765.1M | -916.5M | -835.3M | -764.3M | -727.0M |
Debt Issuance | 3.0B | 3.1B | 2.7B | 3.4B | 1.8B |
Debt Repayment | -2.8B | -2.8B | -2.3B | -3.1B | -1.5B |
Financing Cash Flow | -688.5M | -229.4M | -315.3M | 196.8M | -111.5M |
Free Cash Flow | 1.8B | 1.1B | 1.0B | 926.5M | 801.5M |
Net Change in Cash | 774.2M | 1.0B | 760.6M | 787.5M | 726.2M |
Cash Flow Trend
W. P. Carey Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
43.14
Forward P/E
29.94
Price to Book
1.75
Price to Sales
8.78
PEG Ratio
-0.67
Profitability Ratios
Profit Margin
20.52%
Operating Margin
54.05%
Return on Equity
3.98%
Return on Assets
3.02%
Financial Health
Current Ratio
1.72
Debt to Equity
105.09
Beta
0.80
Per Share Data
EPS (TTM)
$1.52
Book Value per Share
$37.50
Revenue per Share
$7.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wpc | 14.4B | 43.14 | 1.75 | 3.98% | 20.52% | 105.09 |
Vici Properties | 34.3B | 12.34 | 1.26 | 10.45% | 70.20% | 65.00 |
Broadstone Net Lease | 3.2B | 27.20 | 1.05 | 3.76% | 26.22% | 65.12 |
Empire State Realty | 2.2B | 31.96 | 1.20 | 3.88% | 5.85% | 116.57 |
Global Net Lease | 1.7B | -10.22 | 0.90 | -10.79% | -37.15% | 164.53 |
American Assets | 1.5B | 16.11 | 1.01 | 8.26% | 16.42% | 150.45 |
Financial data is updated regularly. All figures are in the company's reporting currency.