AI assistant
InvenTrust Properties Corp. — Prospectus 2009
Jan 12, 2009
31599_prs_2009-01-12_e754087b-edbb-45e0-aee5-2cb69f4856e5.zip
Prospectus
Open in viewerOpens in your device viewer
424B3 1 a08-28790_3424b3.htm 424B3
Filed Pursuant to Rule 424(b)(3)
Registration No. 333-139504
SUPPLEMENT NO. 1 DATED JANUARY 7, 2009 TO THE PROSPECTUS DATED JANUARY 7, 2009 OF INLAND AMERICAN REAL ESTATE TRUST, INC.
This Supplement No. 1 supplements certain information contained in our prospectus dated January 7, 2009, as described below. You should read this Supplement No. 1 together with our prospectus dated January 7, 2009. Unless otherwise defined in this Supplement No. 1, capitalized terms used in this Supplement No. 1 have the same meanings as set forth in the prospectus.
This Supplement No. 1 includes references to certain trademarks. Courtyard by Marriott®, Marriott®, Marriott Suites®, Residence Inn by Marriott® and SpringHill Suites by Marriott® trademarks are the property of Marriott International, Inc. (Marriott) or one of its affiliates. Doubletree®, Embassy Suites®, Hampton Inn®, Hilton Garden Inn®, Hilton Hotels® and Homewood Suites by Hilton® trademarks are the property of Hilton Hotels Corporation (Hilton) or one or more of its affiliates. Hyatt Place® trademark is the property of Hyatt Corporation (Hyatt). For convenience, the applicable trademark or service mark symbol has been omitted but will be deemed to be included wherever the above-referenced terms are used.
Table of Contents
| Supplement No. 1 Page No. | |
|---|---|
| Summary Overview | 1 |
| Incorporation by Reference | 20 |
| Prospectus | |
| Summary | 22 |
| Selected | |
| Financial Data | 24 |
| Capitalization | 25 |
| Prior Performance of IREIC Affiliates | 26 |
| Management | 37 |
| Plan | |
| of Distribution | 37 |
| Experts | 38 |
| Index to Financial Statements | F-1 |
SEQ.=1,FOLIO='',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
SUMMARY OVERVIEW
Status of the Offering
This public offering commenced on August 1, 2007. The primary offering will be terminated on or before August 1, 2009, and we reserve the right to extend this offering with respect to the shares offered under our distribution reinvestment plan, or DRP, or as otherwise permitted under applicable law. Through January 2, 2009, we have sold approximately 295.7 million shares of our common stock in our primary offering and approximately 31.8 million shares of our common stock under our DRP, resulting in aggregate gross proceeds of approximately $3.3 billion. As of January 2, 2009, approximately 204.3 million shares of our common stock remain available for sale in our primary offering, and approximately 8.2 million shares of our common stock remain available for issuance under our DRP. We reserve the right to reallocate the shares of common stock we are offering between the primary offering and our DRP.
Property Overview
As of September 30, 2008, we, directly or indirectly, including through joint ventures in which we have a controlling interest, owned fee simple and leasehold interests in 793 properties, excluding our lodging and development properties, located in thirty-five states and the District of Columbia. In addition, we, through our wholly-owned subsidiaries, Inland American Winston Hotels, Inc., Inland American Orchard Hotels, Inc., Inland American Urban Hotels, Inc., and Inland American Lodging Corporation, owned ninety-eight lodging properties in twenty-three states and the District of Columbia
The chart below describes the diversification of our property portfolio described above across real estate property type as of September 30, 2008. Percentages in the chart correspond to real property investments as reported on our unaudited consolidated balance sheet as of September 30, 2008, which are based on the original purchase price of those properties, including debt.
1
SEQ.=1,FOLIO='1',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
The chart below describes the diversification of our portfolio within the continental United States, as of September 30, 2008.
The following tables set forth certain summary information about the location and character of our properties, by segment, that we owned as of September 30, 2008. (Dollar amounts stated in thousands, except for revenue per available room and average daily rate).
Retail Segment
| Retail Properties | Location | GLA Occupied as of 09/30/08 | % Occupied as of 09/30/08 | Number of Occupied Tenants as of 09/30/08 | Mortgage Payable as of 09/30/08 ($) |
|---|---|---|---|---|---|
| Bradley Portfolio (3 | |||||
| properties) | Multiple | ||||
| States | 106,820 | 93 % | 4 | 11,126 | |
| Citizens Bank Portfolio (158 | |||||
| properties) | Multiple | ||||
| States | 993,926 | 100 % | 160 | 200,000 | |
| NewQuest Portfolio (34 | |||||
| properties)(1) | Multiple | ||||
| States | 2,023,922 | 92 % | 430 | 37,060 | |
| Six Pines Portfolio (21 | |||||
| properties)(1) | Multiple | ||||
| States | 1,372,430 | 90 % | 238 | 158,500 | |
| Stop & Shop | |||||
| Portfolio (8 properties) | Multiple | ||||
| States | 599,830 | 100 % | 9 | 85,053 | |
| SunTrust Portfolio (421 | |||||
| properties) | Multiple | ||||
| States | 1,976,720 | 100 % | 420 | 464,672 | |
| Paradise Shops of Largo | Largo, | ||||
| FL | 50,441 | 92 % | 5 | 7,325 | |
| Triangle Center | Longview, | ||||
| WA | 245,007 | 97 % | 35 | 23,600 | |
| Monadnock Marketplace | Keene, | ||||
| NH | 200,791 | 100 % | 12 | 26,785 | |
| Lakewood Shopping Center, | |||||
| Phase 1 (1) | Margate, | ||||
| FL | 141,377 | 95 % | 29 | 11,715 | |
| Canfield Plaza | Canfield, | ||||
| OH | 85,411 | 85 % | 9 | 7,575 |
2
SEQ.=1,FOLIO='2',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
| Retail Properties | Location | GLA Occupied as of 09/30/08 | % Occupied as of 09/30/08 | Number of Occupied Tenants as of 09/30/08 | Mortgage Payable as of 09/30/08 ($) | |
|---|---|---|---|---|---|---|
| Shakopee Shopping Center | Shakopee, | |||||
| MN | 35,972 | 35 | % | 1 | 8,800 | |
| Lincoln Mall (1) | Lincoln, | |||||
| RI | 380,507 | 87 | % | 36 | 33,835 | |
| Brooks Corner (1) | San | |||||
| Antonio, TX | 165,388 | 96 | % | 20 | 14,276 | |
| Fabyan Randall | Batavia, | |||||
| IL | 81,085 | 89 | % | 10 | 13,405 | |
| The Market at Hilliard | Hilliard, | |||||
| OH | 115,223 | 100 | % | 14 | 11,220 | |
| Buckhorn Plaza (1) | Bloomsburg, | |||||
| PA | 79,359 | 100 | % | 15 | 9,025 | |
| Lincoln Village (1) | Chicago, | |||||
| IL | 163,168 | 100 | % | 29 | 22,035 | |
| Parkway Center North | ||||||
| (Stringtown) | Grove | |||||
| City, OH | 128,841 | 97 | % | 11 | 13,892 | |
| Plaza at Eagles Landing | Stockbridge, | |||||
| GA | 29,265 | 88 | % | 9 | 5,310 | |
| State Street Market | Rockford, | |||||
| IL | 193,657 | 100 | % | 6 | 10,450 | |
| New Forest Crossing II | Houston, | |||||
| TX | 26,700 | 100 | % | 8 | 3,438 | |
| Sherman Plaza | Evanston, | |||||
| IL | 147,057 | 98 | % | 20 | 30,275 | |
| Market at Morse/Hamilton (1) | Gahanna, | |||||
| OH | 44,742 | 100 | % | 12 | 7,893 | |
| Parkway Centre North Outlot | ||||||
| Building B | Grove | |||||
| City, OH | 10,245 | 100 | % | 6 | 2,198 | |
| Crossroads at Chesapeake | ||||||
| Square (1) | Chesapeake, | |||||
| VA | 121,629 | 100 | % | 21 | 11,210 | |
| Chesapeake Commons | Chesapeake, | |||||
| VA | 79,476 | 100 | % | 3 | 8,950 | |
| Gravois Dillon Plaza Phase I | ||||||
| and II | Highridge, | |||||
| MO | 145,110 | 98 | % | 23 | 12,630 | |
| Pavilions at Hartman Heritage | Independence, | |||||
| MO | 179,057 | 80 | % | 22 | 23,450 | |
| Shallotte Commons | Shallotte, | |||||
| NC | 85,897 | 100 | % | 11 | 6,078 | |
| Legacy Crossing | Marion, | |||||
| OH | 124,236 | 92 | % | 15 | 10,890 | |
| Lakewood Shopping Center, | ||||||
| Phase II (1) | Margate, | |||||
| FL | 87,602 | 100 | % | 6 | | |
| Northwest Marketplace (1) | Houston, | |||||
| TX | 179,080 | 97 | % | 27 | 19,965 | |
| Spring Town Center III | Spring, | |||||
| TX | 22,460 | 74 | % | 5 | | |
| Lord Salisbury Center | Salisbury, | |||||
| MD | 113,821 | 100 | % | 11 | 12,600 | |
| Riverstone Shopping Center | Missouri | |||||
| City, TX | 264,909 | 97 | % | 15 | 21,000 | |
| Middleburg Crossing | Middleburg, | |||||
| FL | 59,170 | 92 | % | 10 | 6,432 | |
| Washington Park Plaza (1) | Homewood, | |||||
| IL | 229,033 | 96 | % | 26 | 30,600 | |
| 823 Rand Road | Lake | |||||
| Zurich, IL | | 0 | % | | 5,767 | |
| McKinney TC Outlots (1) | McKinney, | |||||
| TX | 18,846 | 100 | % | 5 | | |
| Forest Plaza (1) | Fond | |||||
| du Lac, WI | 119,859 | 98 | % | 7 | 2,210 | |
| Lakeport Commons | Sioux | |||||
| City, IA | 257,873 | 91 | % | 27 | | |
| Penn Park (1) | Oklahoma | |||||
| City, OK | 241,349 | 100 | % | 19 | 31,000 | |
| Streets of Cranberry (2) | Cranberry | |||||
| Township, PA | 88,203 | 82 | % | 23 | 24,425 | |
| Alcoa Exchange (1) | Bryant, | |||||
| AR | 88,640 | 98 | % | 24 | 12,810 | |
| 95th & Cicero | Oak | |||||
| Lawn, IL | 74,405 | 96 | % | 4 | | |
| Poplin Place (1) | Monroe, | |||||
| NC | 227,721 | 100 | % | 30 | 25,390 | |
| Total Retail Properties | 12,206,260 | 94 | %(3) | 1,882 | 1,484,870 |
(1) The square footage for New Quest Portfolio, Six Pines Portfolio, Northwest Marketplace, Brooks Corner, Crossroads at Chesapeake Square, Lakewood Shopping Center, Lincoln Mall, Lincoln Village, Market at Morse, Gravois Dillon Plaza, Buckhorn Plaza, Forest Plaza, McKinney Town Center, Penn Park, Washington Park Plaza, Alcoa Exchange and Poplin Place includes an aggregate of 777,087 square feet leased to tenants under ground lease agreements.
(2) We purchased this property through our joint venture with Streets of Cranberry, Ltd., or SOCL. We made a capital contribution of $0.5 million to the venture, for which we received 890 limited partnership units and 10 general partnership units in the venture. SOCL contributed the property to the venture in exchange for 100 limited partnership units.
(3) Weighted average physical occupancy.
3
SEQ.=1,FOLIO='3',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
Office Segment
| Office Properties | Location | GLA Occupied as of 09/30/08 | % Occupied as of 09/30/08 | Number of Occupied Tenants as of 09/30/08 | Mortgage Payable as of 09/30/08 ($) | |
|---|---|---|---|---|---|---|
| Bradley Portfolio (6 | ||||||
| properties) | Multiple | |||||
| States | 413,184 | 76 | % | 5 | 54,415 | |
| NewQuest Portfolio (2 | ||||||
| properties) | Texas | 20,659 | 70 | % | 3 | |
| SunTrust Portfolio (13 | ||||||
| properties) | Multiple | |||||
| States | 293,981 | 100 | % | 13 | 32,434 | |
| Lakeview Technology Center | Suffolk, | |||||
| VA | 110,007 | 100 | % | 2 | 14,470 | |
| Bridgeside Point | Pittsburg, | |||||
| PA | 153,110 | 100 | % | 1 | 17,325 | |
| SBC Center | Hoffman | |||||
| Estates, IL | 1,690,214 | 100 | % | 1 | 200,472 | |
| Dulles Executive Plaza I and | ||||||
| II | Herndon, | |||||
| VA | 379,596 | 100 | % | 5 | 68,750 | |
| IDS | Minneapolis, | |||||
| MN | 1,338,250 | 90 | % | 286 | 161,000 | |
| Washington Mutual | Arlington, | |||||
| TX | 239,905 | 100 | % | 1 | 20,115 | |
| AT&T St. Louis | St. | |||||
| Louis, MO | 1,461,274 | 100 | % | 1 | 112,695 | |
| AT&T Cleveland | Cleveland, | |||||
| OH | 458,936 | 100 | % | 1 | 29,242 | |
| Worldgate Plaza | Herndon, | |||||
| VA | 322,326 | 100 | % | 8 | 59,950 | |
| Total Office Properties | 6,881,442 | 96 | %(1) | 327 | 770,868 |
(1) Weighted average physical occupancy.
Industrial/Distribution Segment
| Industrial/Distribution Properties | Location | GLA Occupied as of 09/30/08 | % Occupied as of 09/30/08 | Number of Occupied Tenants as of 09/30/08 | Mortgage Payable as of 09/30/08 ($) | |
|---|---|---|---|---|---|---|
| Atlas Cold Storage Portfolio (11 properties) | Multiple | |||||
| States | 1,896,815 | 100 | % | 11 | 94,486 | |
| Bradley Portfolio (21 | ||||||
| properties) (1) | Multiple | |||||
| States | 5,076,439 | 86 | % | 19 | 205,646 | |
| C & S Portfolio (5 | ||||||
| properties) | Multiple | |||||
| States | 3,031,295 | 100 | % | 5 | 82,500 | |
| Persis Portfolio (2 | ||||||
| properties) | Multiple | |||||
| States | 583,900 | 100 | % | 2 | 16,800 | |
| Prologis Portfolio (20 properties) | Memphis | |||||
| and Chattanooga, TN | 2,051,491 | 89 | % | 34 | 32,450 | |
| McKesson Distribution Center | Conroe, | |||||
| TX | 162,613 | 100 | % | 1 | 5,760 | |
| Thermo Process Facility | Sugarland, | |||||
| TX | 150,000 | 100 | % | 1 | 8,201 | |
| Schneider Electric | Loves | |||||
| Park, IL | 545,000 | 100 | % | 1 | 11,000 | |
| Total | ||||||
| Industrial/Distribution Properties | 13,497,553 | 92 | %(2) | 74 | 456,843 |
(1) The portfolio has 100% economic occupancy.
(2) Weighted average physical occupancy.
4
SEQ.=1,FOLIO='4',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
Multi-Family Segment
| Multi-Family Properties | Location | GLA Occupied as of 09/30/08 | % Occupied as of 09/30/08 | Number of Occupied Tenants as of 09/30/08 | Mortgage Payable as of 09/30/08 ($ ) | |
|---|---|---|---|---|---|---|
| Fields Apartment Homes | Bloomington, | |||||
| IN | 309,722 | 96 | % | 276 | 18,700 | |
| Southgate Apartments | Louisville, | |||||
| KY | 195,029 | 84 | % | 218 | 10,725 | |
| The Landings at Clear Lakes | Webster, | |||||
| TX | 323,423 | 95 | % | 349 | 18,590 | |
| The Villages at Kitty Hawk | Universal | |||||
| City, TX | 199,661 | 81 | % | 251 | 11,550 | |
| Waterford Place at Shadow | ||||||
| Creek | Pearland, | |||||
| TX | 305,777 | 93 | % | 275 | 16,500 | |
| Encino Canyon Apartments | San | |||||
| Antonio, TX | 220,094 | 87 | % | 199 | 12,000 | |
| Seven Palms | Webster, | |||||
| TX | 331,165 | 99 | % | 356 | 18,750 | |
| University House Birmingham | Birmingham, | |||||
| AL | 184,321 | 97 | % | 483 | | |
| The Radian | Philadelphia, | |||||
| PA | 212,585 | 100 | % | 498 | 37,940 | |
| University House 13th Street | Gainesville, | |||||
| FL | 150,152 | 76 | % | 439 | 20,299 | |
| University House Lake Road | Huntsville, | |||||
| TX | 171,165 | 71 | % | 465 | 14,061 | |
| University House Acadiana | Lafayette, | |||||
| LA | 130,772 | 94 | % | 361 | 8,519 | |
| Total Multi-Family | ||||||
| Properties | 2,733,866 | 91 | %(1) | 4,170 | 187,634 |
(1) Weighted average physical occupancy.
Lodging Segment
| Lodging Properties | Location | Franchisor (1) | Number of Rooms | Revenue Per Available Room for the Period Ended 09/30/08 ($) | Average Daily Rate for the Period Ended 09/30/08 ($) | Occupancy for the Period Ended 09/30/08 | Mortgage Payable as of 9/30/08 ($) |
|---|---|---|---|---|---|---|---|
| Inland American Winston Hotels, Inc. | |||||||
| Comfort Inn Riverview | Charleston, SC | Choice | 129 | 58 | 91 | 63 % | |
| Comfort Inn University | Durham, NC | Choice | 136 | 43 | 74 | 57 % | |
| Comfort Inn Cross Creek | Fayetteville, NC | Choice | 123 | 69 | 84 | 82 % | |
| Comfort Inn Orlando | Orlando, FL | Choice | 214 | 39 | 62 | 63 % | |
| Courtyard by Marriott | Ann Arbor, MI | Marriott | 160 | 88 | 118 | 74 % | 12,225 |
| Courtyard by Marriott Brookhollow | Houston, TX | Marriott | 197 | 74 | 131 | 57 % | |
| Courtyard by Marriott Northwest | Houston, TX | Marriott | 126 | 86 | 128 | 67 % | 7,263 |
| Courtyard by Marriott Roanoke Airport | Roanoke, VA | Marriott | 135 | 98 | 133 | 74 % | 14,651 |
| Courtyard by Marriott Chicago- St. Charles | St. Charles, IL | Marriott | 121 | 72 | 113 | 64 % | |
| Courtyard by Marriott | Wilmington, NC | Marriott | 128 | 81 | 109 | 74 % | |
| Courtyard By Marriott Richmond Airport | Sandston (Richmond), VA | Marriott | 142 | 91 | 113 | 80 % | 11,800 |
| Fairfield Inn | Ann Arbor, MI | Marriott | 110 | 62 | 96 | 65 % | |
| Hampton Inn Suites Duluth- Gwinnett | Duluth, GA | Hilton | 136 | 65 | 102 | 64 % | 9,585 |
| Hampton Inn Baltimore-Inner Harbor | Baltimore, MD | Hilton | 116 | 118 | 169 | 70 % | 13,700 |
| Hampton Inn Raleigh-Cary | Cary, NC | Hilton | 129 | 68 | 96 | 71 % | 7,024 |
5
SEQ.=1,FOLIO='5',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
| Lodging Properties | Location | Franchisor (1) | Number of Rooms | Revenue Per Available Room for the Period Ended 09/30/08 ($) | Average Daily Rate for the Period Ended 09/30/08 ($) | Occupancy for the Period Ended 09/30/08 | Mortgage Payable as of 9/30/08 ($) |
|---|---|---|---|---|---|---|---|
| Hampton Inn University Place | Charlotte, NC | Hilton | 126 | 68 | 106 | 64 % | 8,164 |
| Comfort Inn Medical Park | Durham, NC | Choice | 136 | 43 | 76 | 57 % | |
| Hampton Inn | Jacksonville, NC | Hilton | 122 | 88 | 99 | 89 % | |
| Hampton Inn Atlanta- Perimeter Center | Atlanta, GA | Hilton | 131 | 71 | 113 | 62 % | 8,450 |
| Hampton Inn Crabtree Valley | Raleigh, NC | Hilton | 141 | 62 | 105 | 59 % | |
| Hampton Inn White Plains- Tarrytown | Elmsford, NY | Hilton | 156 | 87 | 154 | 56 % | 15,643 |
| Hilton Garden Inn Albany Airport | Albany, NY | Hilton | 155 | 92 | 129 | 72 % | 12,050 |
| Hilton Garden Inn Atlanta Winward | Alpharetta, GA | Hilton | 164 | 71 | 128 | 55 % | 10,503 |
| Hilton Garden Inn | Evanston, IL | Hilton | 178 | 114 | 151 | 76 % | 19,928 |
| Hilton Garden Inn RDU Airport | Morrisville, NC | Hilton | 155 | 97 | 132 | 74 % | |
| Hilton Garden Inn Chelsea | New York, NY | Hilton | 169 | 191 | 239 | 80 % | 30,250 |
| Hilton Garden Inn Hartford North Bradley International | Windsor, CT | Hilton | 157 | 81 | 127 | 64 % | 10,384 |
| Holiday Inn Express Clearwater Gateway | Clearwater, FL | IHG | 127 | 55 | 94 | 58 % | |
| Holiday Inn Harmon Meadow- Secaucus | Secaucus, NJ | IHG | 161 | 104 | 148 | 70 % | |
| Homewood Suites | Cary, NC | Hilton | 150 | 89 | 121 | 74 % | 12,747 |
| Homewood Suites | Durham, NC | Hilton | 96 | 79 | 104 | 76 % | 7,950 |
| Homewood Suites Houston- Clearlake | Houston, TX | Hilton | 92 | 96 | 119 | 81 % | 7,222 |
| Homewood Suites | Lake Mary, FL | Hilton | 112 | 72 | 106 | 68 % | 9,900 |
| Homewood Suites Metro Center | Phoenix, AZ | Hilton | 126 | 64 | 109 | 59 % | 6,330 |
| Homewood Suites | Princeton, NJ | Hilton | 142 | 92 | 128 | 72 % | 11,800 |
| Homewood Suites Crabtree Valley | Raleigh, NC | Hilton | 137 | 86 | 117 | 74 % | 12,869 |
| Quality Suites | Charleston, SC | Choice | 168 | 62 | 99 | 63 % | 10,350 |
| Residence Inn | Phoenix, AZ | Marriott | 168 | 58 | 118 | 49 % | 7,500 |
| Residence Inn Roanoke Airport | Roanoke, VA | Marriott | 79 | 87 | 123 | 71 % | 5,754 |
| Towneplace Suites Northwest | Austin, TX | Marriott | 127 | 62 | 93 | 67 % | 7,082 |
| Towneplace Suites Birmingham-Homewood | Birmingham, AL | Marriott | 128 | 52 | 85 | 61 % | |
| Towneplace Suites | College Station, TX | Marriott | 94 | 67 | 91 | 73 % | |
| Towneplace Suites Northwest | Houston, TX | Marriott | 128 | 60 | 110 | 55 % | |
| Towneplace Suites | Houston, TX (Clearlake) | Marriott | 94 | 73 | 96 | 76 % | |
| Courtyard by Marriott Country Club Plaza | Kansas City, MO | Marriott | 123 | 100 | 140 | 72 % | 10,278 |
6
SEQ.=1,FOLIO='6',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
| Lodging Properties | Location | Franchisor (1) | Number of Rooms | Revenue Per Available Room for the Period Ended 09/30/08 ($) | Average Daily Rate for the Period Ended 09/30/08 ($) | Occupancy for the Period Ended 09/30/08 | Mortgage Payable as of 9/30/08 ($) |
|---|---|---|---|---|---|---|---|
| Hilton Garden Inn | North Canton, OH | Hilton | 121 | 88 | 129 | 68 % | 7,572 |
| Hilton Garden Inn | Wilmington, NC | Hilton | 119 | 86 | 126 | 68 % | |
| Inland American Orchard Hotels, Inc. | |||||||
| Courtyard by Marriott Williams Center | Tucson, AZ | Marriott | 153 | 79 | 112 | 70 % | 16,030 |
| Courtyard by Marriott | Lebanon, NJ | Marriott | 125 | 80 | 122 | 66 % | 10,320 |
| Courtyard by Marriott Quorum | Addison, TX | Marriott | 176 | 74 | 126 | 59 % | 18,860 |
| Courtyard by Marriott | Harlingen, TX | Marriott | 114 | 72 | 101 | 72 % | 6,790 |
| Courtyard by Marriott Westchase | Houston, TX | Marriott | 153 | 98 | 141 | 70 % | 16,680 |
| Courtyard by Marriott West University | Houston, TX | Marriott | 100 | 101 | 136 | 74 % | 10,980 |
| Courtyard by Marriott West Lands End | Fort Worth, TX | Marriott | 92 | 80 | 118 | 68 % | 7,550 |
| Courtyard by Marriott Dunn Loring-Fairfax | Vienna, VA | Marriott | 206 | 105 | 143 | 74 % | 30,810 |
| Courtyard by Marriott Seattle- Federal Way | Federal Way, WA | Marriott | 160 | 110 | 136 | 81 % | 22,830 |
| Hilton Garden Inn Tampa Ybor | Tampa, FL | Hilton | 95 | 108 | 139 | 77 % | 9,460 |
| Hilton Garden Inn | Westbury, NY | Hilton | 140 | 136 | 164 | 83 % | 21,680 |
| Homewood Suites Colorado Springs North | Colorado Springs, CO | Hilton | 127 | 63 | 94 | 66 % | 7,830 |
| Homewood Suites | Baton Rouge, LA | Hilton | 115 | 99 | 132 | 75 % | 12,930 |
| Homewood Suites | Albuquerque, NM | Hilton | 151 | 75 | 98 | 76 % | 10,160 |
| Homewood Suites Cleveland- Solon | Solon, OH | Hilton | 86 | 83 | 111 | 75 % | 5,490 |
| Residence Inn Williams Centre | Tucson, AZ | Marriott | 120 | 99 | 119 | 83 % | 12,770 |
| Residence Inn Cypress- Los Alamitos | Cypress, CA | Marriott | 155 | 103 | 130 | 79 % | 20,650 |
| Residence Inn South Brunswick-Cranbury | Cranbury, NJ | Marriott | 108 | 87 | 121 | 72 % | 10,000 |
| Residence Inn Somerset- Franklin | Franklin, NJ | Marriott | 108 | 96 | 113 | 85 % | 9,890 |
| Residence Inn | Hauppauge, NY | Marriott | 100 | 118 | 137 | 86 % | 10,810 |
| Residence Inn Nashville Airport | Nashville, TN | Marriott | 168 | 80 | 100 | 80 % | 12,120 |
| Residence Inn West University | Houston, TX | Marriott | 120 | 107 | 127 | 85 % | 13,100 |
| Residence Inn | Brownsville, TX | Marriott | 102 | 82 | 106 | 77 % | 6,900 |
| Residence Inn DFW Airport North | Dallas-Fort Worth, TX | Marriott | 100 | 91 | 122 | 74 % | 9,560 |
| Residence Inn Westchase | Houston Westchase, TX | Marriott | 120 | 98 | 126 | 78 % | 12,550 |
| Residence Inn Park Central | Dallas, TX | Marriott | 139 | 72 | 102 | 72 % | 8,970 |
7
SEQ.=1,FOLIO='7',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
| Lodging Properties | Location | Franchisor (1) | Number of Rooms | Revenue Per Available Room for the Period Ended 09/30/08 ($) | Average Daily Rate for the Period Ended 09/30/08 ($) | Occupancy for the Period Ended 09/30/08 | Mortgage Payable as of 9/30/08 ($) |
|---|---|---|---|---|---|---|---|
| SpringHill Suites | Danbury, CT | Marriott | 106 | 80 | 109 | 73 % | 9,130 |
| Inland American Urban Hotels, Inc. (2) | |||||||
| Courtyard by Marriott | Annapolis-Ft Meade, MD | Marriott | 140 | 94 | 131 | 72 % | 14,400 |
| Marriott Atlanta Century Center | Atlanta, GA | Marriott | 287 | 74 | 120 | 62 % | 16,705 |
| Courtyard by Marriott | Birmingham, AL | Marriott | 122 | 109 | 140 | 78 % | 10,500 |
| Marriott Residence Inn | Cambridge, MA | Marriott | 221 | 172 | 199 | 86 % | 44,000 |
| Courtyard by Marriott | Elizabeth, NJ | Marriott | 203 | 98 | 111 | 89 % | 16,030 |
| Marriott Residence Inn | Elizabeth, NJ | Marriott | 198 | 101 | 117 | 86 % | 18,710 |
| Courtyard by Marriott | Ft Worth, TX | Marriott | 203 | 108 | 149 | 72 % | 15,410 |
| Marriott Residence Inn | Poughkeepsie, NY | Marriott | 128 | 101 | 140 | 73 % | 13,350 |
| Embassy Suites | Beachwood/ Cleveland, OH | Hilton | 216 | 94 | 127 | 74 % | 15,140 |
| Marriott | Chicago, IL | Marriott | 113 | 159 | 185 | 86 % | 13,000 |
| Doubletree | Washington, DC | Hilton | 220 | 146 | 177 | 82 % | 26,398 |
| Residence Inn | Baltimore, MD | Marriott | 188 | 146 | 173 | 85 % | 40,040 |
| Hilton Garden Inn | Burlington, MA | Hilton | 179 | 89 | 122 | 73 % | 15,529 |
| Hilton Garden Inn | Washington, DC | Hilton | 300 | 198 | 214 | 93 % | 61,000 |
| Hampton Inn Suites | Denver, CO | Hilton | 148 | 108 | 144 | 75 % | 11,880 |
| Embassy Suites | Hunt Valley, MD | Hilton | 223 | 85 | 123 | 69 % | 13,943 |
| Hilton Suites | Phoenix, AZ | Hilton | 226 | 95 | 156 | 61 % | 22,661 |
| Hilton Garden Inn | Colorado Springs, CO | Hilton | 154 | 62 | 100 | 62 % | 8,765 |
| Homewood Suites | Houston, TX | Hilton | 162 | 116 | 143 | 81 % | 15,500 |
| Hilton Garden Inn | San Antonio, TX | Hilton | 117 | 85 | 124 | 69 % | 10,420 |
| Hyatt Place | Medford/Boston, MA | Hyatt | 157 | 100 | 128 | 78 % | 13,404 |
| Doubletree | Atlanta, GA | Hilton | 154 | 76 | 108 | 71 % | 10,085 |
| Inland American Lodging Corporation | |||||||
| Hilton University of Florida Hotel & Convention | |||||||
| Center | Gainesville, FL | Hilton | 248 | 98 | 147 | 66 % | 27,775 |
| The Woodlands Waterway Marriott Hotel & Convention Center | The Woodlands, TX | Marriott | 341 | 144 | 195 | 74 % | 60,000 |
| Total Lodging Properties: | 14,471 | 93 | 128 | 72 % | 1,168,469 |
(1) Our hotels are operated under franchise agreements with franchisors including Marriott, Hilton, Hyatt, Intercontinental Hotels Group PLC (IHG) and Choice Hotels International (Choice).
(2) The information presented for those hotels owned by Inland American Urban Hotels, Inc. reflects the period from February 8, 2008 to September 30, 2008.
8
SEQ.=1,FOLIO='8',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
Recent Acquisitions
From July 1, 2008 through September 30, 2008, we completed the following property acquisitions ( dollar amounts stated in thousands) :
| Property | Type | Date of Acquisition | Purchase Price ($) | Mortgage Payable as of 09/30/08 ($) | Occupancy Rate as of 09/30/08 | Effective Annual Rental Per Square Foot ($) |
|---|---|---|---|---|---|---|
| 95th & Cicero | Retail | 08/28/2008 | 15,493 | | 96 % | 16.67 |
| Poplin Place | Retail | 08/29/2008 | 40,500 | 25,390 | 100 % | 13.88 |
The weighted average capitalization rate for these recently acquired properties is 7.14%. Capitalization rate is one method used to estimate the value of income producing properties. Capitalization rates may be calculated in different ways. In this case, the capitalization rate for each of these properties is determined by dividing the projected 2008 cash flows, prepared on a property-by-property basis, before debt service and without giving effect to any corporate-level general and administrative expenses, by the purchase price of the portfolio or individual property. These cash flows are based on projections of rent, property-level operating expenses and tenant recoveries, if applicable, and excluding depreciation and amortization.
Tenant Concentration
The following table sets forth information regarding the ten individual tenants, irrespective of property type, generating the greatest 2008 annualized base rent based on the properties owned as of September 30, 2008, excluding our multi-family, lodging and development properties. (Dollar amounts stated in thousands.)
| Tenant Name | Type | Annualized Base Rental Income ($) | % of Total Portfolio Annualized Income | Square Footage | % of Total Portfolio Square Footage |
|---|---|---|---|---|---|
| SunTrust Banks | Retail/Office | 52,111 | 12.59 % | 2,241,396 | 5.87 % |
| AT&T Centers | Office | 44,770 | 10.81 % | 3,610,424 | 9.46 % |
| Citizens Banks | Retail | 18,237 | 4.41 % | 907,005 | 2.38 % |
| C&S Wholesalers | Industrial/Distribution | 14,429 | 3.49 % | 3,031,295 | 7.94 % |
| Atlas Cold Storage | Industrial/Distribution | 12,370 | 2.99 % | 1,896,815 | 4.97 % |
| Stop & Shop | Retail | 10,164 | 2.46 % | 601,652 | 1.58 % |
| Lockheed Martin Corporation | Office | 8,648 | 2.09 % | 342,516 | 0.90 % |
| Cornerstone Consolidated | |||||
| Services Group | Industrial/Distribution | 5,617 | 1.36 % | 970,168 | 2.54 % |
| Randalls Food and Drug | Retail | 5,557 | 1.34 % | 635,580 | 1.67 % |
| Pearson Education, Inc | Industrial/Distribution | 3,665 | 0.89 % | 1,091,435 | 2.86 % |
9
SEQ.=1,FOLIO='9',FILE='C:\JMS\105571\08-28790-1\task3294571\28790-1-hs-01.htm',USER='105571',CD='Jan 10 02:13 2009'
Lease Expirations
The following table presents, on an aggregate basis, all of the scheduled lease expirations over each of the years ending December 31, 2008 through 2017, for the properties we owned as of September 30, 2008. The table shows approximate gross leasable area in square feet (GLA) represented by the applicable lease expirations, excluding our multi-family, lodging and development properties. (Dollar amounts stated in thousands.)
| Year | Number of Leases Expiring | Approximate GLA of Expiring Leases (Sq. Ft.) | % of Total Portfolio GLA Represented by Expiring Leases (1) | Total Annual Base Rental Income of Expiring Leases ($) | % of Total Annual Base Rental Income Represented by Expiring Leases (2) |
|---|---|---|---|---|---|
| 2008 | 169 | 558,710 | 1.65 % | 7,611 | 2.01 % |
| 2009 | 233 | 2,169,235 | 6.55 % | 20,546 | 5.50 % |
| 2010 | 229 | 2,320,923 | 7.50 % | 26,827 | 7.50 % |
| 2011 | 310 | 2,186,622 | 7.62 % | 31,495 | 9.36 % |
| 2012 | 182 | 2,971,745 | 11.19 % | 29,268 | 9.46 % |
| 2013 | 117 | 1,408,990 | 5.98 % | 19,531 | 6.91 % |
| 2014 | 112 | 1,662,310 | 7.50 % | 20,727 | 7.79 % |
| 2015 | 102 | 3,967,874 | 19.35 % | 49,802 | 20.09 % |
| 2016 | 77 | 4,052,768 | 24.50 % | 39,145 | 19.50 % |
| 2017 | 464 | 2,595,608 | 20.79 % | 65,406 | 40.19 % |
| (1) | For purposes of the table, the total annual base rental income column represents annualized base rent of each tenant as of January 1 of each year. Therefore, as each lease expires, no amount is included in this column for any subsequent year for that lease. In view of the assumption made with regard to total annual base rent, the percent of annual base rent represented by expiring leases may not be reflective of the actual amounts collected. | | --- | --- | | (2) | Annual base rental income is based on leases in place as of September 30, 2008. |
Average Rents
The following table presents, by property type, the average base rent per square foot for the properties we owned as of September 30, 2008. Unless otherwise noted, these rates are as of the end of the period and do not represent the average rate during the nine months ended September 30, 2008.
| Property Type | Average Base Rent Per Square Foot as of September 30, 2008 | |
|---|---|---|
| Retail | $ 16.47 | |
| Office | $ 15.07 | |
| Industrial/Distribution | $ 5.08 | |
| Multi-Family | $ 795.00 | (1) |
| Lodging | $ 128.00 | (2) |
(1) End of month scheduled base rent per unit per month.
(2) Average daily rate for the three months ended September 30, 2008 was $124.00 and $128.00 for the nine months ended September 30, 2008.
10
SEQ.=1,FOLIO='10',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Developments
As of September 30, 2008, we owned several properties, which, for financial statement purposes, are consolidated, that are in various stages of development, as described below. We fund cash needs for these development activities from our working capital and by borrowings secured by the properties. Specifically identifiable direct acquisition, development and construction costs are capitalized, including, where applicable, salaries and related costs, real estate taxes and interest incurred in developing the property. (Dollar amounts stated in thousands.)
| Name | Property Type | Square Feet | Costs Incurred to Date ($) | Total Estimated Costs ($)(1) | Estimated Placed in Service Date (2) | Percent Pre- Leased as of 09/30/08 (3) | Note Payable as of 09/30/08 ($) |
|---|---|---|---|---|---|---|---|
| Cityville | |||||||
| Perimeter Atlanta, GA | Multi-Family | 255,364 | 2,319 | 45,572 | Q1 2010 | (4) | |
| Block 121 Birmingham, AL | Multi-Family | 216,602 | 4,668 | 32,758 | Q1 2010 | (4) | |
| Haskell Dallas, TX | Multi-Family | 588,500 | 27,317 | 100,000 | Q2 2010 | (4) | 16,405 |
| Oak Park Dallas, TX | Multi-Family | 557,504 | 49,058 | 92,178 | Q3 2010 | (4) | 25,566 |
| Cityville | |||||||
| Carlisle Dallas, TX | Multi-Family | 211,512 | 7,570 | 32,109 | Q3 2010 | (4) | 2,755 |
| Stonebriar Plano, TX | Retail | 329,968 | 47,634 | 121,000 | (5) | 7 % | 28,858 |
| Stone Creek San Marcus, TX | Retail | 506,169 | 31,050 | 76,100 | (5) | 55 % | 3,691 |
| Woodbridge Wylie, TX | Retail | 268,210 | 19,029 | 49,415 | (5) | 43 % | |
| Hudson | |||||||
| Correctional Facility Hudson, CO | Correctional Facility | (6) | 877 | 100,000 | Q4 2009 | 100 % | |
| 2,933,829 | 189,522 | 649,132 | 77,275 |
| (1) | The total estimated costs represent 100% of the developments estimated costs, including the acquisition cost of the land and building, if any. The total estimated costs are subject to change upon, or prior to, the completion of the development and include amounts required to lease the property. | | --- | --- | | (2) | The estimated placed in-service date represents the date the certificate of occupancy is currently anticipated to be obtained. Subsequent to obtaining a certificate of occupancy, each property will go through a lease-up period. | | (3) | The percent pre-leased represents the percentage of square feet leased, of the total projected square footage of the entire development. | | (4) | Leasing activities related to multi-family properties do not begin until six to nine months prior to the time the property is placed in service. | | (5) | Stonebriar, Stone Creek and Woodbridge are retail shopping centers and development is planned to be completed in phases. As the construction and lease-up of individual phases are completed, the respective phase will be placed in service, resulting in a range of estimated placed-in-service dates from third quarter 2008 to 2010. | | (6) | This property is a $100 million correctional facility that is triple-net leased for ten years. |
11
SEQ.=1,FOLIO='11',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Funds From Operations
Funds from operations, or FFO, a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance, for the nine months ended September 30, 2008 and 2007 was (in thousands):
| Nine Months Ended September 30, — 2008 | 2007 | |||
|---|---|---|---|---|
| Net income (loss) applicable to common | ||||
| shares, in accordance with GAAP | $ (37,731 | ) | 52,113 | |
| Add: | Depreciation | |||
| and amortization: | ||||
| Related to investment properties | 231,777 | 113,771 | ||
| Related to income (loss) from investment in | ||||
| unconsolidated entities | 39,139 | 1,744 | ||
| Less: | Minority | |||
| interests share | ||||
| Depreciation and amortization related to investment | ||||
| properties | 1,923 | 1,786 | ||
| Funds from operations (1)(2) | $ 231,262 | 165,842 |
| (1) | Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts, or NAREIT, an industry trade group, has promulgated a standard known as Funds from Operations which it believes more accurately reflects the operating performance of a REIT such as us. As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus depreciation and amortization on real property and after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest. FFO is not intended to be an alternative to Net Income as an indicator of our performance nor to Cash Flows from Operating Activities as determined by GAAP as a measure of our capacity to pay distributions. We believe that FFO is a better measure of our operating performance because FFO excludes non-cash items from GAAP net income. This allows us to compare our property performance to our investment objectives. See the Selected Financial Data section of this supplement. | | --- | --- | | (2) | Our funds from operations per weighted average share decreased from $0.47 per share to $0.36 per share from the nine months ended September 30, 2007 to the nine months ended September 30, 2008. The decline resulted from non-cash impairments on investment securities. These impairments are taken where we determine declines in the stock price of our marketable securities are other-than-temporary. Other-than-temporary impairments are not necessarily considered permanent. These securities continue to pay significant dividends and we realized a leveraged yield of 7.2% during the nine months ended September 30, 2008. We view these as long term investments. |
We have declared distributions and have generated FFO and FFO per share in the following amounts. (Dollar amounts stated in thousands, except per share amounts.)
| Period | Distributions Declared ($) | Distributions Paid ($) | Distributions Declared, per weighted average common share ($) | Funds From Operations ($) | Funds From Operations, per weighted average common share ($) | |
|---|---|---|---|---|---|---|
| Year ended 12/31/07 | 242,606 | 222,697 | .61 | (1) | 234,215 | .59 |
| Three months ended 03/31/08 | 89,291 | 86,556 | .16 | 90,930 | .16 | |
| Six months ended 06/30/08 | 188,239 | 182,096 | .31 | 150,139 | .25 | |
| Nine months ended 09/30/08 | 298,596 | 288,524 | .47 | 231,262 | .36 |
(1) Effective November 1, 2007, we began paying cash distributions equal to $0.62 per share on an annualized basis. Because we pay distributions in arrears, the cash distribution paid on December 12, 2007, for stockholders of record on November 30, 2007, was the first to reflect this increase.
12
SEQ.=1,FOLIO='12',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
We generally use FFO as a measure of our operating performance, rather than as a measure of our ability to pay distributions. We believe that cash flows from operating activities is a more accurate measure of our ability to pay distributions because, unlike FFO, cash flows from operating activities are determined by U.S. generally accepted accounting principles, or GAAP. In addition, unlike FFO, which adjusts net income primarily for the impact of depreciation, amortization and non-recurring gains, cash flows from operating activities are adjusted for additional items, both positively and negatively, to, in our view, more accurately reflect actual cash available to pay distributions. As illustrated in the following table, during the year ended December 31, 2007 and for each of the periods presented, with the exception of the three months ended March 31, 2008, our cash flows from operating activities exceeded the amount of distributions declared and paid during the applicable periods. Accordingly, the distributions paid during these periods were funded entirely from our cash flows from operating activities. During the three months ended March 31, 2008, approximately $69.7 million of the $86.6 million cash distributions paid during the period were funded from our cash flows from operating activities, and the remaining $16.9 million were funded with cash provided from our financing activities, including specifically borrowings secured by our assets. See Prospectus Summary Distribution Policy.
| Period | Distributions Declared ($) | Distributions Paid ($) | Net cash flows provided by operating activities ($) |
|---|---|---|---|
| (Dollar amounts stated in thousands.) | |||
| Year ended 12/31/07 | 242,606 | 222,697 | 263,420 |
| Three months ended 03/31/08 | 89,291 | 86,556 | 69,715 |
| Six months ended 06/30/08 | 188,239 | 182,096 | 194,267 |
| Nine months ended 09/30/08 | 298,596 | 288,524 | 299,649 |
Rental Income, Tenant Recovery Income, Lodging Income and Other Property Income
Rental income consists of basic monthly rent, straight-line rent adjustments, amortization of acquired above and below market leases, fee income and percentage rental income recorded pursuant to tenant leases. Tenant recovery income consists of reimbursements for real estate taxes, common area maintenance costs, management fees and insurance costs. Lodging income consists of room revenues, food and beverage revenues, telephone revenues and miscellaneous revenues. Other property income consists of other miscellaneous property income. (Dollar amounts stated in thousands.)
| Nine months ended September 30, 2008 | Year ended December 31, 2007 | |
|---|---|---|
| Property rentals | $ 290,398 | $ 267,816 |
| Straight-line rents | 13,326 | 12,765 |
| Amortization of acquired above and below | ||
| market leases, net | 865 | 155 |
| Total rental income | $ 304,589 | $ 280,736 |
| Tenant recoveries | 53,634 | 55,192 |
| Other income | 11,642 | 16,416 |
| Lodging operating income | 400,588 | 126,392 |
| Total property revenues | $ 770,453 | $ 478,736 |
13
SEQ.=1,FOLIO='13',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Property Operating Expenses and Real Estate Taxes
Property operating expenses for properties other than lodging consist of property management fees paid to property managers including affiliates of our sponsor and operating expenses, including costs of owning and maintaining investment properties, real estate taxes, insurance, utilities, maintenance to the exterior of the buildings and the parking lots. Lodging operating expenses include, but are not limited to, rooms, food and beverage, utility, administrative and marketing, franchise and management fees and repairs and maintenance expenses. (Dollar amounts stated in thousands.)
| Nine months ended September 30, 2008 | Year ended December 31, 2007 | |
|---|---|---|
| Property operating expenses | $ 62,098 | $ 59,678 |
| Lodging operating expenses | 231,943 | 75,412 |
| Real estate taxes | 52,439 | 39,665 |
| Total property expenses | $ 346,480 | $ 174,755 |
Property Income and Expenses by Property Type
The following five tables present, by property type, property operating information for the properties that we owned as of September 30, 2008 and December 31, 2007.
Retail Segment. The table below presents operating information generated by our retail properties for the nine months ended September 30, 2008 and the fiscal year ended December 31, 2007, respectively. (Dollar amounts stated in thousands.)
| Nine months ended | Year ended | |
|---|---|---|
| September 30, 2008 | December 31, 2007 | |
| Revenues: | ||
| Rental income | $ 152,075 | $ 121,428 |
| Tenant recovery incomes | 32,082 | 30,103 |
| Other property income | 3,455 | 3,128 |
| Total revenues | $ 187,612 | $ 154,659 |
| Expenses: | ||
| Property operating expenses | $ 29,310 | $ 25,308 |
| Real estate taxes | 20,154 | 19,400 |
| Total operating expenses | $ 49,464 | $ 44,708 |
| Net property operations | $ 138,148 | $ 109,951 |
14
SEQ.=1,FOLIO='14',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Office Segment. The table below presents operating information generated by our office properties for the nine months ended September 30, 2008 and the fiscal year ended December 31, 2007, respectively. (Dollar amounts stated in thousands.)
| Nine months ended | Year ended | |
|---|---|---|
| September 30, 2008 | December 31, 2007 | |
| Revenues: | ||
| Rental income | $ 81,675 | $ 98,764 |
| Tenant recovery incomes | 19,267 | 22,743 |
| Other property income | 5,853 | 7,066 |
| Total revenues | $ 106,795 | $ 128,573 |
| Expenses: | ||
| Property operating expenses | $ 21,665 | $ 25,842 |
| Real estate taxes | 10,434 | 11,494 |
| Total operating expenses | $ 32,099 | $ 37,336 |
| Net property operations | $ 74,696 | $ 91,237 |
Industrial Segment. The table below presents operating information generated by our industrial properties for the nine months ended September 30, 2008 and the fiscal year ended December 31, 2007, respectively. (Dollar amounts stated in thousands.)
| Nine months ended | Year ended | |
|---|---|---|
| September 30, 2008 | December 31, 2007 | |
| Revenues: | ||
| Rental income | $ 52,849 | $ 47,039 |
| Tenant recovery incomes | 2,285 | 2,346 |
| Other property income | 463 | 4,801 |
| Total revenues | $ 55,597 | $ 54,186 |
| Expenses: | ||
| Property operating expenses | $ 3,589 | $ 3,277 |
| Real estate taxes | 1,601 | 1,740 |
| Total operating expenses | $ 5,190 | $ 5,017 |
| Net property operations | $ 50,407 | $ 49,169 |
15
SEQ.=1,FOLIO='15',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Multi-Family Segment. The table below presents operating information generated by our multi-family properties for the nine months ended September 30, 2008 and the fiscal year ended December 31, 2007, respectively. (Dollar amounts stated in thousands.)
| Nine months ended | Year ended | |
|---|---|---|
| September 30, 2008 | December 31, 2007 | |
| Revenues: | ||
| Rental income | $ 17,990 | $ 13,505 |
| Other property income | 1,871 | 1,421 |
| Total revenues | $ 19,861 | $ 14,926 |
| Expenses: | ||
| Property operating expenses | $ 7,534 | $ 5,251 |
| Real estate taxes | 3,030 | 1,815 |
| Total operating expenses | $ 10,564 | $ 7,066 |
| Net property operations | $ 9,297 | $ 7,860 |
Lodging Segment. The table below presents operating information generated by our lodging properties for the six months ended September 30, 2008 and the fiscal year ended December 31, 2007, respectively. (Dollar amounts stated in thousands.)
| Nine months ended | Year ended | |
|---|---|---|
| September 30, 2008 | December 31, 2007 | |
| Revenues: | ||
| Lodging operating income | $ 400,588 | $ 126,392 |
| Total revenues | $ 400,588 | $ 126,392 |
| Expenses: | ||
| Lodging operating expenses to non-related | ||
| parties | $ 231,943 | $ 75,412 |
| Real estate taxes | 17,220 | 5,216 |
| Total operating expenses | $ 249,163 | $ 80,628 |
| Net lodging operations | $ 151,425 | $ 45,764 |
16
SEQ.=1,FOLIO='16',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Other Operating Income and Expenses
Other operating expenses are summarized as follows. (Dollar amounts stated in thousands.)
| Nine months ended September 30, 2008 | Year ended December 31, 2007 | |
|---|---|---|
| Depreciation and amortization | $ 232,029 | $ 174,163 |
| Interest expense | 161,205 | 108,060 |
| General and administrative (1) | 22,108 | 19,466 |
| Business manager fee | 18,500 | 9,000 |
| $ 433,842 | $ 310,689 |
(1) Includes expenses paid to affiliates of our sponsor.
Interest Expense
A summary of interest expense for the nine months ended September 30, 2008 and the year ended December 31, 2007 appears below. (Dollar amounts stated in thousands.)
| Nine months ended September 30, 2008 | Year ended December 31, 2007 | |
|---|---|---|
| Debt Type | ||
| Margin and other interest expense | $ 10,288 | $ 15,933 |
| Mortgages | 150,917 | 92,127 |
| Total | $ 161,205 | $ 108,060 |
Interest and Dividend Income and Realized Gain on Securities
Interest income consists of interest earned on short term investments and notes receivable. Dividends are earned from investments in our portfolio of marketable securities. (Dollar amounts stated in thousands.)
| Interest Income | Nine months ended September 30, 2008 — $ 32,344 | Year ended December 31, 2007 — $ 61,546 | ||
|---|---|---|---|---|
| Dividend Income | 21,757 | 22,742 | ||
| Total | $ 54,101 | $ 84,288 | ||
| Realized gain on investment securities | 793 | 19,280 | ||
| Other than temporary impairments | (76,492 | ) | (21,746 | ) |
| Total | $ (75,699 | ) | $ (2,466 | ) |
17
SEQ.=1,FOLIO='17',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
The following analysis outlines our dividend performance. (Dollar amounts stated in thousands.)
| Dividend income | Nine months ended September 30, 2008 — $ 21,757 | Year ended December 31, 2007 — $ 22,742 | ||
|---|---|---|---|---|
| Margin interest expense | (3,284 | ) | (5,479 | ) |
| Investment advisor fee | (1,847 | ) | (2,120 | ) |
| $ 16,626 | $ 15,143 | |||
| Average investment in marketable securities | ||||
| (1) | $ 439,310 | $ 269,848 | ||
| Average margin payable balance | (131,415 | ) | (87,839 | ) |
| Net investment | $ 307,895 | $ 182,009 | ||
| Leveraged yield (annualized) | 7.2 | % | 8.3 | % |
(1) The average investment in marketable securities represents our cost basis of these securities. Unrealized gains and losses, including impairments, are not reflected.
18
SEQ.=1,FOLIO='18',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
Compensation Paid To Our Business Manager and Its Affiliates
Set forth below is a summary of the most significant fees and expenses that we have paid to Inland Securities, our Business Manager, our Property Managers, The Inland Real Estate Group and their affiliates. The compensation set forth under Offering Stage relates only to fees and expenses paid or accrued in connection with this follow-on offering. (Dollar amounts stated in thousands.)
| As of September 30, 2008 | As of December 31, 2007 | |
|---|---|---|
| Offering Stage | ||
| Selling Commissions | $ 184,541 | $ 44,949 |
| Marketing Contribution | $ 47,866 | $ 12,163 |
| Due Diligence Expense Allowance | $ 12,213 | $ 2,992 |
| Reimbursable Expenses And Other Expenses Of | ||
| Issuance Paid to Affiliates | $ 2,041 | $ 740 |
| For the nine months ended September 30, 2008 | For the year ended December 31, 2007 | |||
|---|---|---|---|---|
| Operational Stage | ||||
| Acquisition Expenses | $ 2,406 | (1) | $ 3,432 | |
| Acquisition Fee | $ 22,326 | (2) | $ 37,060 | |
| Property Management Fee | $ 15,277 | $ 15,129 | ||
| Oversight Fee | | | ||
| Business Management Fee | $ 18,500 | (3) | $ 9,000 | |
| Incentive Fee | | | ||
| Interest Expense | | | ||
| Service Fee Associated with Purchasing, | ||||
| Selling and Servicing Mortgages | $ 1,591 | $ 2,908 | ||
| Ancillary Services Reimbursements | $ 3,308 | (4) | $ 3,227 | (5) |
| Investment Advisor Fee | $ 1,847 | (6) | $ 2,120 | (7) |
| Liquidation Stage | ||||
| Property Disposition Fee | | |
(1) As of September 30, 2008, approximately $635 remained unpaid.
(2) As of September 30, 2008, approximately $493 remained unpaid.
(3) As of September 30, 2008, approximately $6,000 remained unpaid.
(4) As of September 30, 2008, approximately $1,708 remained unpaid.
(5) As of December 31, 2007, approximately $1,690 remained unpaid.
(6) As of September 30, 2008, approximately $347 remained unpaid.
(7) As of December 31, 2007, approximately $340 remained unpaid.
19
SEQ.=1,FOLIO='19',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
INCORPORATION BY REFERENCE
We have elected to incorporate by reference certain information into this prospectus. By incorporating by reference, we are disclosing important information to you by referring you to documents we have filed separately with the Securities and Exchange Commission, or SEC. The information incorporated by reference is deemed to be part of this prospectus, except for information incorporated by reference that is superseded by information contained in this prospectus. The following documents filed with the SEC are incorporated by reference in this prospectus (Commission File No. 333-139504), except for any document or portion thereof deemed to be furnished and not filed in accordance with SEC rules:
| · | Annual Report on Form 10-K for the fiscal year ended December 31, 2007 filed with the SEC on March 31, 2008, including the information specifically incorporated by reference into our Form 10-K from our definitive proxy statement for our 2008 Annual Meeting of Stockholders; | | --- | --- | | · | Definitive Proxy Statement filed with the SEC on April 7, 2008 in connection with our Annual Meeting of Stockholders held on June 3, 2008; | | · | Quarterly Report on Form 10-Q for the quarter ended September 30, 2008 filed with the SEC on November 14, 2008; | | · | Current Report on Form 8-K filed with the SEC on July 6, 2007 (includes the financial statements of Winston Hotels, Inc.); | | · | Current Report on Form 8-K filed with the SEC on August 9, 2007; | | · | Current Report on Form 8-K filed with the SEC on September 19, 2007 (includes the financial statements of Apple Hospitality Five, Inc.); | | · | Current Report on Form 8-K filed with the SEC on October 10, 2007; | | · | Current Report on Form 8-K filed with the SEC on November 28, 2007; | | · | Current Report on Form 8-K filed with the SEC on December 14, 2007; | | · | Current Report on Form 8-K filed with the SEC on December 20, 2007; | | · | Current Report on Form 8-K/A filed with the SEC on January 3, 2008; | | · | Current Report on Form 8-K/A filed with the SEC on February 5, 2008 (includes financial statements for The Woodlands Waterway® Marriott Hotel and Convention Center in The Woodlands, Texas); | | · | Current Report on Form 8-K filed with the SEC on February 14, 2008; | | · | Current Report on Form 8-K filed with the SEC on April 1, 2008; | | · | Current Report on Form 8-K/A filed with the SEC on April 2, 2008; | | · | Current Report on Form 8-K filed with the SEC on April 3, 2008; |
20
SEQ.=1,FOLIO='20',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-03.htm',USER='105735',CD='Jan 10 01:46 2009'
| · | Current Report on Form 8-K/A filed with the SEC on April 29, 2008 (includes the financial statements of RLJ Urban Lodging Fund, L.P. and RLJ Urban Lodging Fund (P.F.#1), L.P.); | | --- | --- | | · | Current Report on Form 8-K/A filed with the SEC on April 29, 2008 (includes summary financial information for SunTrust Banks, Inc. and the required pro forma financial information); | | · | Current Report on Form 8-K filed with the SEC on May 22, 2008; | | · | Current Report on Form 8-K filed with the SEC on June 13, 2008; | | · | Current Report on Form 8-K filed with the SEC on July 18, 2008 (includes the interim financial statements of Winston Hotels, Inc.); | | · | Current Report on Form 8-K filed with the SEC on August 7, 2008; | | · | Current Report on Form 8-K filed with the SEC on August 25, 2008; | | · | Current Report on Form 8-K filed with the SEC on September 16, 2008; | | · | Current Report on Form 8-K filed with the SEC on September 17, 2008; | | · | Current Report on Form 8-K filed with the SEC on November 20, 2008; and | | · | The description of our common stock contained in our Registration Statement on Form 8-A (File No. 000-51609), filed with the SEC on November 10, 2005. |
All of the documents that we have incorporated by reference into this prospectus are available on the SECs website, www.sec.gov. In addition, these documents can be inspected and copied at the Public Reference Room maintained by the SEC at 100 F Street, NE, Washington, D.C. 20549. Copies also can be obtained by mail from the Public Reference Room at prescribed rates. Please call the SEC at (800) SEC-0330 for further information on the operation of the Public Reference Room.
In addition, we will provide to each person, including any beneficial owner of our common stock, to whom this prospectus is delivered, a copy of any or all of the information that we have incorporated by reference into this prospectus, as supplemented, but not delivered with this prospectus. To receive a free copy of any of the documents incorporated by reference in this prospectus, other than exhibits, unless they are specifically incorporated by reference in those documents, call or write us at 2901 Butterfield Road, Oak Brook, Illinois 60523, Attention: Roberta S. Matlin, (630) 218-8000. The documents also may be accessed on our website at www.inland-american.com. The information relating to us contained in this prospectus does not purport to be comprehensive and should be read together with the information contained in the documents incorporated or deemed to be incorporated by reference in this prospectus.
21
SEQ.=1,FOLIO='21',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
PROSPECTUS SUMMARY
We May Borrow Money
This subsection, which begins on page 5 in the Prospectus Summary section of the prospectus, is supplemented as follows:
As of September 30, 2008, on a consolidated basis, we had mortgage debt excluding mortgage discounts associated with debt assumed at acquisition secured by 832 properties totaling approximately $4.1 billion, equivalent to approximately 54% of the combined fair market value of our encumbered assets on a consolidated basis. For these purposes, the fair market value of each asset is equal to the purchase price paid for the asset or the value reported in the most recent appraisal of the asset, whichever is later. The weighted average interest rate on this mortgage debt was 5.41% as of September 30, 2008. See Business and Policies Borrowing for additional discussion of our borrowing policies.
Distribution Policy
This subsection is inserted to the Prospectus Summary section of the prospectus, directly following Investment Objectives, which appears on page 17 of the prospectus.
We intend to continue paying regular monthly cash distributions to our stockholders. For the period from August 31, 2005 (when we commenced our initial public offering) through September 30, 2008, we paid cash distributions to our stockholders aggregating approximately $544.7 million. Approximately $544.6 million of these distributions were funded with cash provided from our operating and investing activities and approximately $0.1 million of the distributions were funded from financing activities including contributions from our sponsor. For the period beginning January 1, 2008 and ending September 30, 2008, we paid cash distributions of approximately $288.5 million, all of which, cumulatively, were funded with cash provided from our operating activities; however, $16.9 million of the $86.6 million cash distributions paid during the period beginning January 1, 2008 and ending March 31, 2008 were funded with cash provided from our financing activities. For the period beginning January 1, 2007 and ending December 31, 2007, we paid cash distributions of approximately $222.7 million, all of which were funded with cash provided from our operating and investing activities. Effective November 1, 2007, we began paying cash distributions equal to $0.62 per share on an annualized basis. Distributions at this rate are equivalent to a 6.2% annualized yield on a share purchased for $10.00. Because we pay distributions in arrears, the cash distribution paid on December 12, 2007, for stockholders of record on November 30, 2007, was the first to reflect this increase.
Approximately 54.7% of the distributions paid in 2007 was treated as ordinary income, approximately 36.7% was treated as a return of capital and approximately 8.6% was treated as a distribution of capital gain. For the year ended December 31, 2006, approximately $16.7 million (or approximately 50% of the $33.4 million distribution paid in 2006) represented a return of capital and the remaining amount was treated as ordinary income. For income tax purposes only, for the year ended December 31, 2005, $123,000 (or 100% of the distributions paid for 2005) represented a return of capital due to the tax loss in 2005. No distributions were made in 2004. The following table denotes the allocation of the monthly distribution paid in 2007 for income tax purposes only. All amounts are stated in dollars per share.
| Record Date | Payment Date | Total — Distribution | Ordinary — Dividends | Capital Gains | Return of — Capital |
|---|---|---|---|---|---|
| 12/31/2006 | 1/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 1/31/2007 | 2/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
22
SEQ.=1,FOLIO='22',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
| Record Date | Payment Date | Total — Distribution | Ordinary — Dividends | Capital Gains | Return of — Capital |
|---|---|---|---|---|---|
| 2/28/2007 | 3/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 3/31/2007 | 4/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 4/30/2007 | 5/11/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 5/31/2007 | 6/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 6/30/2007 | 7/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 7/31/2007 | 8/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 8/31/2007 | 9/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 9/30/2007 | 10/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 10/31/2007 | 11/12/2007 | $ 0.050833 | $ 0.027805 | $ 0.004379 | $ 0.018649 |
| 11/30/2007 | 12/12/2007 | $ 0.051666 | $ 0.028261 | $ 0.004450 | $ 0.018955 |
| $ 0.610829 | $ 0.334116 | $ 0.052619 | $ 0.224094 |
23
SEQ.=1,FOLIO='23',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
SELECTED FINANCIAL DATA
This section is inserted to the prospectus directly following Cautionary Note Regarding Forward-Looking Statements, which appears on page 49 of the prospectus.
The following table shows our consolidated selected financial data relating to our historical financial condition and results of operations. This selected data should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and related notes to the consolidated financial statements incorporated by reference to this prospectus. All dollar amounts are stated in thousands, except per share amounts.
| As of September 30, — 2008 | 2007 | As of December 31, — 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|
| Total assets | $ 11,163,911 | 6,922,807 | 8,211,758 | 3,040,037 | 865,851 | 731 |
| Mortgages, notes and margins payable | $ 4,399,510 | 2,108,961 | 3,028,647 | 1,107,113 | 227,654 | |
| For the Nine Months Ended September 30, — 2008 | 2007 | For the Year Ended December 31, — 2007 | 2006 | 2005 | 2004 — (1) | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total income | $ 770,453 | 291,365 | 478,736 | 123,202 | 6,668 | | ||||||
| Total interest and dividend income | $ 54,101 | 64,922 | 84,288 | 22,164 | 1,663 | | ||||||
| Net income (loss) applicable to common shares | $ (37,731 | ) | 52,113 | 55,922 | 1,896 | (1,457 | ) | (24 | ) | |||
| Net income (loss) per common share, basic and diluted (2) | $ (.06 | ) | .15 | .14 | .03 | (1.65 | ) | (1.20 | ) | |||
| Distributions declared to common stockholders | $ 298,596 | 161,655 | 242,606 | 41,178 | 438 | | ||||||
| Distributions per weighted average common share (2) | $ .47 | .45 | .61 | .60 | .11 | | ||||||
| Funds From Operations | $ 231,262 | 165,842 | 234,215 | 48,088 | (859 | ) | | |||||
| Funds From Operations per weighed average share (3) | $ .36 | .47 | .59 | .70 | (.97 | ) | | |||||
| Cash flows provided by (used in) operating activities | $ 299,649 | 158,828 | 263,420 | 65,883 | 11,498 | (14 | ) | |||||
| Cash flows used in investing activities | $ (1,740,104 | ) | (3,111,517 | ) | (4,873,404 | ) | (1,552,014 | ) | (810,725 | ) | | |
| Cash flows provided by financing activities | $ 2,413,558 | 3,529,673 | 4,716,852 | 1,751,494 | 836,156 | 214 | ||||||
| Weighted average number of common shares outstanding, basic and | ||||||||||||
| diluted | $ 641,555,461 | 353,783,448 | 396,752,280 | 68,374,630 | 884,058 | 20,000 |
| (1) | Reflects the period from inception (October 4, 2004) through December 31, 2004. | | --- | --- | | (2) | The net income (loss) per share basic and diluted is based upon the weighted average number of common shares outstanding for the nine months ended September 30, 2008 and 2007 and for the years ended December 31, 2007, 2006 and 2005 and the period from October 4, 2004 (inception) to December 31, 2004, respectively. The distributions per common share are based upon the |
24
SEQ.=1,FOLIO='24',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
| | weighted average number of common shares outstanding for the nine months ended September 30, 2008 and 2007 and for the years ended December 31, 2007 and 2006 and for the period from August 31, 2005 (commencement of the offering) to December 31, 2005. | | --- | --- | | (3) | The decline in funds from operations per weighted average share resulted from non-cash impairments on investment securities. These impairments are taken where we determine declines in the stock price of our marketable securities are other-than-temporary. Other-than-temporary impairments are not necessarily considered permanent. These securities continue to pay significant dividends and we realized a leveraged yield of 7.2% during the nine months ended September 30, 2008. We view these as long term investments. |
CAPITALIZATION
This section is inserted to the prospectus directly following Selected Financial Data.
The following table sets forth our capitalization as of September 30, 2008 and December 31, 2007. The table does not include shares of common stock issuable upon the exercise of options that may be, but have not been, granted under our independent director stock option plan. The information set forth in the following table should be read in conjunction with our historical financial statements.
| September 30, 2008 | December 31, 2007 | |||
|---|---|---|---|---|
| (In Thousands) | ||||
| Debt: | ||||
| Mortgages, Notes and Margin Payable | $ 4,399,510 | $ 3,028,647 | ||
| Stockholders Equity: | ||||
| Preferred Stock, $0.001 Par Value, | ||||
| 40,000,000 Shares Authorized, None Outstanding | | | ||
| Common Stock, $0.001 Par Value, | ||||
| 1,460,000,000 shares authorized, 747,485,231 and 548,168,989 shares issued | ||||
| and outstanding as of September 30, 2008 and December 31, 2007, respectively | 747 | 548 | ||
| Additional Paid-In Capital (1) | 6,701,054 | 4,905,710 | ||
| Accumulated distributions in excess of net | ||||
| income (loss) | (564,212 | ) | (227,885 | ) |
| Accumulated other comprehensive income | 22,698 | (64,278 | ) | |
| Total | ||||
| Stockholders Equity: | $ 6,160,287 | $ 4,614,095 | ||
| Total Capitalization: | $ 10,559,797 | $ 7,642,742 |
(1) Additional paid-in capital is net of offering costs of $751.2 million and $557.1 million as of September 30, 2008 and December 31, 2007, respectively, of which $716.3 million and $530.5 million was paid or accrued to affiliates as of September 30, 2008 and December 31, 2007, respectively.
25
SEQ.=1,FOLIO='25',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
PRIOR PERFORMANCE OF IREIC AFFILIATES
This section is inserted to the prospectus directly following Capitalization.
Prior Investment Programs
During the ten year period ending September 30, 2008, IREIC and its affiliates have sponsored four other REITs and eighty-two real estate exchange private placements, which altogether have raised more than $8.3 billion from over 191,500 investors in offerings for which Inland Securities has served as dealer manager. During that period, Inland Real Estate Corporation, Inland Retail Real Estate Trust, Inc. and Inland Western Retail Real Estate Trust, Inc. the other REITs sponsored by IREIC, raised approximately $7.6 billion from over 189,900 investors. Inland Diversified Real Estate Trust, Inc., the latest REIT sponsored by IREIC, has filed a registration statement with the SEC but has not commenced its initial public offering. These REITs have, or, with respect to Inland Retail Real Estate Trust, Inc., had, investment objectives similar to ours in that they seek to invest in real estate that produces both current income and long-term capital appreciation for stockholders. Inland Real Estate Corporation and Inland Western acquire and manage retail properties. Inland Diversified intends to purchase, acquire and develop commercial real estate located in the United States and internationally. We will actively seek to invest in the same type of assets as these entities. Another entity sponsored by IREIC, Inland Real Estate Exchange Corporation, offers real estate exchange transactions, on a private basis, designed, among other things, to provide replacement properties for persons wishing to complete an IRS Section 1031 real estate exchange or as cash investments. Thus, these private placement programs do not have investment objectives similar to ours. However, these private placement programs have owned real estate assets similar to those that we may seek to acquire, including industrial/distribution buildings, shopping centers, office buildings, other retail buildings and multi-family residential businesses. The REITs represent approximately 91% of the aggregate amount raised in offerings for which Inland Securities has served as dealer manager, approximately 99% of the aggregate number of investors, approximately 90% of properties purchased and approximately 90% of the aggregate cost of the properties purchased by the prior programs sponsored by IREIC and its affiliates.
With respect to the disclosures set forth herein, we have not provided information for Inland Retail Real Estate Trust, Inc., or IRRETI, as of September 30, 2008. On February 27, 2007, all of the outstanding common stock of IRRETI was acquired in a merger with Developers Diversified Realty Corporation (DDR). Pursuant to the merger agreement, DDR acquired IRRETI for a total merger consideration of $14.00 per share plus accrued but unpaid dividends for the month of February 2007 in cash, prorated in accordance with the agreement. DDR elected to pay the merger consideration to the IRRETI stockholders through a combination of $12.50 in cash and $1.50 in common shares of DDR, which equates to a 0.021569 common share of DDR. The transaction had a total enterprise value of approximately $6.2 billion. No further information regarding IRRETI is available.
We will pay fees to, and reimburse expenses incurred by, Inland Securities and our Business Manager, Property Managers, TIREG and their affiliates, as described in more detail in the section of this prospectus captioned Compensation Table. The other REITs previously sponsored by IREIC have similarly compensated IREIC and each of their respective business managers, property managers and affiliates. However, Inland Diversified is the only REIT that anticipates paying an acquisition fee to its business manager or an oversight fee to its property managers. The private placement programs sponsored by Inland Real Estate Exchange Corporation pay some of the same types of fees and expenses that we pay, such as selling commissions, marketing contributions, due diligence expenses, acquisition fees and real estate management fees. However, because the business conducted by, and the underlying investment objectives of, these private placement programs are substantially different than our business and
26
SEQ.=1,FOLIO='26',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
investment objectives, other fees and expenses paid by the private placement programs are not directly comparable to ours.
The following discussion and the Prior Performance Tables, included in this prospectus as Appendix A, provide information on the prior performance of the real estate programs sponsored by IREIC and its affiliates. Because Inland Diversified has not commenced its initial public offering, no information is provided for this program. Past performance is not necessarily indicative of future performance.
Summary Information
The table below provides summarized information concerning prior programs sponsored by IREIC or its affiliates, with the exception of IRRETI, for the ten year period ending September 30, 2008, and is qualified in its entirety by reference to the introductory discussion above and the detailed information appearing in the Prior Performance Tables in Appendix A of the prospectus. With respect to IRRETI, information is presented for the ten year period ended September 30, 2006. This information set forth in this table, and in the narrative that follows, represents capital raised by these prior programs only through offerings for which Inland Securities has served as dealer manager. All information regarding Inland Western, Inland Real Estate Corporation and IRRETI is derived from the public filings by these entities. WE ARE NOT, BY INCLUDING THESE TABLES, IMPLYING THAT WE WILL HAVE RESULTS COMPARABLE TO THOSE REFLECTED IN THE TABLES BECAUSE OUR YIELD, CASH AVAILABLE FOR DISTRIBUTION AND OTHER FACTORS MAY BE SUBSTANTIALLY DIFFERENT. ACQUIRING OUR SHARES WILL NOT GIVE YOU ANY INTEREST IN ANY PRIOR PROGRAM .
| Inland Western Retail Real Estate Trust, Inc. as of September 30, 2008 | Inland Retail Real Estate Trust, Inc. as of September 30, 2006 | Inland Real Estate Corporation as of September 30, 2008 (1) | Inland Real Estate Exchange Private Placement Offerings as of September 30, 2008 | ||
|---|---|---|---|---|---|
| Number of programs sponsored | 1 | 1 | 1 | 82 | |
| Number of public offerings | 2 | 3 | 4 | 0 | |
| Aggregate amount raised from investors | $ 4,409,628,000 | 2,424,515,000 | 733,432,000 | 754,000,000 | |
| Approximate aggregate number of investors | 110,300 | 57,600 | 22,000 | 1,600 | |
| Number of properties purchased | 316 | 287 | 182 | (2) | 85 |
| Aggregate cost of properties | $ 8,460,950,000 | 4,138,046,000 | 1,687,042,000 | 1,501,000,000 | |
| Number of mortgages/notes receivable | 1 | 0 | 0 | 0 | |
| Principal amount of mortgages/notes | |||||
| receivable | $ 27,364,000 | 0 | 0 | 0 | |
| Number of investments in unconsolidated | |||||
| entities | 3 | 1 | 8 | 0 | |
| Investment in unconsolidated entities | $ 97,455 | 22,626 | 133,130 | 0 | |
| Percentage of properties (based on cost) | |||||
| that were: | |||||
| Commercial | |||||
| Retail | 76.00 % | 89.00 % | 79.00 | % | 32.00 % |
| Single-user net lease | 24.00 % | 11.00 % | 21.00 | % | 10.00 % |
| Nursing homes | 0.00 % | 0.00 % | 0.00 | % | 0.00 % |
| Offices | 0.00 % | 0.00 % | 0.00 | % | 45.00 % |
| Industrial | 0.00 % | 0.00 % | 0.00 | % | 13.00 % |
| Health clubs | 0.00 % | 0.00 % | 0.00 | % | 0.00 % |
| Mini-storage | 0.00 % | 0.00 % | 0.00 | % | 0.00 % |
| Multi-family residential | 0.00 % | 0.00 % | 0.00 | % | 0.00 % |
| Total commercial | 100.00 % | 100.00 % | 100.00 | % | 100.00 % |
| Land | 0.00 % | 0.00 % | 0.00 | % | 0.00 % |
| Percentage of properties (based on cost) | |||||
| that were: | |||||
| Newly constructed (within a year | |||||
| of acquisition) | 37.00 % | 39.00 % | 37.00 | % | 34.00 % |
| Existing construction | 63.00 % | 61.00 % | 63.00 | % | 66.00 % |
| Number of properties sold in whole or | |||||
| in part | 11 | 13 | 32 | (2) | 6 |
| Number of properties exchanged | 0 | 0 | 0 | 0 |
27
SEQ.=1,FOLIO='27',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
| (1) | On November 13, 2006, Inland Real Estate Corporation, or IRC, issued $180 million aggregate principal amount of its 4.625% convertible senior notes due in 2026, which included the exercise by the initial purchasers of their option to purchase an additional $10 million to cover over-allotments. IRC received net proceeds of approximately $177.3 million after deducting selling discounts and commissions. IRC used the net proceeds from the offering to repurchase 2,776,000 shares of its common stock at a price equal to $18.01 per share (approximately $50 million in the aggregate) concurrently with the closing of the offering. Neither Inland Securities nor any Inland affiliate received any fees in connection with this private placement. Accordingly, information regarding this private placement has been excluded from the table and the narrative below. | | --- | --- | | (2) | IRCs joint venture with Inland Real Estate Exchange Corporation has offered tenant-in-common (TIC) interest in properties that it holds together with its joint venture partner, to investors in a private placement exempt from registration under the Securities Act of 1933, as amended. Included in the amounts above are all properties purchased for this joint venture. During 2007, IRC purchased ten properties, of which nine have been either partially or entirely contributed to the joint venture and subsequently sold to TIC investors by the joint venture. During 2008, IRC purchased five properties which it contributed to the joint venture and the joint venture purchased one property directly. Interests in three of these properties have partially or entirely been sold. |
During the three years prior to September 30, 2008, Inland Western purchased 74 properties and Inland Real Estate Corporation purchased eleven commercial properties. During the three years prior to September 30, 2006, IRRETI purchased sixty-eight commercial properties. Upon written request, you may obtain, without charge, a copy of Table VI filed with the Securities and Exchange Commission in Part II of our registration statement. Table VI provides more information about these acquisitions. In addition, upon written request, you may obtain, without charge, a copy of the most recent Form 10-K annual report filed with the Securities and Exchange Commission by any of these REITs within the last twenty-four months. We will provide exhibits to each such Form 10-K upon payment of a reasonable fee for copying and mailing expenses.
Publicly Registered REITs
Inland Real Estate Corporation was formed in May 1994. Through a total of four public offerings, the last of which was completed in 1998, Inland Real Estate Corporation, which we refer to herein as IRC, sold a total of 51.6 million shares of common stock. In addition, through September 30, 2008, IRC had issued approximately 16.3 million shares of common stock through its distribution reinvestment program and repurchased approximately 5.3 million shares of common stock through its share repurchase program. As a result, IRC has realized total gross offering proceeds of approximately $683.3 million as of September 30, 2008. On June 9, 2004, IRC listed its shares on the New York Stock Exchange and began trading under the ticker IRC. On September 30, 2008, the closing price of the stock on the New York Stock Exchange was $15.69 per share.
IRC focuses on purchasing neighborhood, community, power, lifestyle and single tenant retail centers, which primarily provide everyday goods and services to consumers. IRC seeks to provide stockholders with regular cash distributions and a hedge against inflation through capital appreciation. IRC also may acquire single-user retail properties throughout the United States. As of September 30, 2008, the properties owned by IRC were generating sufficient cash flow to pay operating expenses and an annual cash distribution of $0.98 per share, equal portions of which are paid monthly.
As of September 30, 2008, IRC owned 145 properties for an aggregate purchase price of approximately $1.7 billion. These properties were purchased in part with proceeds received from the above
28
SEQ.=1,FOLIO='28',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
described offerings of shares of its common stock, borrowings secured by its properties draws on its line of credit or sales proceeds from previous sales of properties. As of September 30, 2008, IRC had debt of approximately $530.3 million secured by its properties and had $50 million and $140 million outstanding through an unsecured line of credit and term loan, respectively.
On July 1, 2000, IRC became a self-administered REIT by acquiring, through merger, Inland Real Estate Advisory Services, Inc., its advisor, and Inland Commercial Property Management, Inc., its property manager. As a result of the merger, IREIC, the sole stockholder of the advisor, and The Inland Property Management Group, Inc., the sole stockholder of its property manager, received an aggregate of approximately 6.2 million shares of IRCs common stock valued at $11.00 per share, or approximately 9% of its common stock.
Inland Retail Real Estate Trust, Inc. was formed in February 1999. Through a total of three public offerings, the last of which was completed by Inland Securities in 2003, Inland Retail Real Estate Trust, Inc., which we refer to herein as IRRETI, sold a total of approximately 213.7 million shares of its common stock. In addition, through September 30, 2006, IRRETI had issued approximately 41.1 million shares through its distribution reinvestment program, and has repurchased a total of approximately 11.4 million shares through the share reinvestment program. As a result, IRRETI had realized total net offering proceeds of approximately $2.4 billion as of September 30, 2006. On December 29, 2004, IRRETI issued approximately 19.7 million shares as a result of a merger with its advisor and property managers, as described below.
IRRETI focused on purchasing shopping centers located east of the Mississippi River in addition to single-user retail properties in locations throughout the United States. IRRETI sought to provide investors with regular cash distributions and a hedge against inflation through capital appreciation. As of September 30, 2006, the properties owned by IRRETI were generating sufficient cash flow to pay operating expenses and an annual cash distribution of $0.83 per share, a portion of which was paid monthly.
As of September 30, 2006, IRRETI owned 287 properties for an aggregate purchase price of approximately $4.1 billion. These properties were purchased with proceeds received from the above described offerings of shares of its common stock, financings sole of properties and the line of credit. As of September 30, 2006, IRRETI had borrowed approximately $2.3 billion secured by its properties.
On December 29, 2004, IRRETI became a self-administered REIT by acquiring, through merger, Inland Retail Real Estate Advisory Services, Inc., its business manager and advisor, and Inland Southern Management Corp., Inland Mid-Atlantic Management Corp., and Inland Southeast Property Management Corp., its property managers. As a result of the merger, IRRETI issued to our sponsor, IREIC, the sole stockholder of the business manager and advisor, and the stockholders of the property managers, an aggregate of approximately 19.7 million shares of IRRETIs common stock, valued at $10.00 per share for purposes of the merger agreement, or approximately 7.9% of its common stock.
As noted above, on February 27, 2007, IRRETI and DDR completed a merger.
Inland Western Retail Real Estate Trust, Inc. was formed in March 2003. Through a total of two public offerings, the last of which was completed in 2005, Inland Western Retail Real Estate Trust, Inc., which we refer to herein as Inland Western, sold a total of approximately 422 million shares of its common stock. In addition, through September 30, 2008, Inland Western had issued approximately 58 million shares through its distribution reinvestment program and had repurchased approximately 38 million shares through its share repurchase program. As a result, Inland Western has realized total gross offering proceeds of approximately $4.4 billion as of September 30, 2008. On October 14, 2008, the board of directors of Inland Western voted to suspend its share repurchase program until further notice, effective
29
SEQ.=1,FOLIO='29',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
November 19, 2008; however, share repurchases under the plan could be terminated prior to November 19, 2008 if the 5% repurchase limit was reached prior to November 19, 2008. On October 22, 2008, the 5% limit was reached.
Inland Western focuses on the acquisition and management of strategically located retail assets, including lifestyle, power, neighborhood and community centers, as well as single-user net lease properties throughout the United States. Inland Western seeks to provide investors with regular cash distributions and a hedge against inflation through capital appreciation. As of September 30, 2008, the properties owned by Inland Western were generating sufficient cash flow to pay operating expenses and an annualized cash distribution of $0.6425 per share, a portion of which is paid monthly.
As of September 30, 2008, Inland Western owned 305 properties for an aggregate purchase price of approximately $7.9 billion. These properties were purchased with proceeds received from the above described offering of shares of its common stock and financings. Inland Western also has invested in seven operating properties that it does not consolidate and twenty-three properties in eight development joint ventures, six of which it consolidates. As of September 30, 2008, Inland Western had borrowed approximately $4.5 billion secured by its properties.
On November 15, 2007, Inland Western became a self-administered REIT by acquiring, through merger, Inland Western Retail Real Estate Advisory Services, Inc., its business manager and advisor, and Inland Southwest Management Corp., Inland Northwest Management Corp., and Inland Western Management Corp., its property managers. As a result of the merger, Inland Western issued to our sponsor, IREIC, the sole stockholder of the business manager and advisor, and the stockholders of the property managers, an aggregate of approximately 37.5 million shares of Inland Westerns common stock, valued at $10.00 per share for purposes of the merger agreement, or approximately 7.7% of its common stock.
On November 1, 2007, a single stockholder filed a class action complaint in the United States District Court for the Northern District of Illinois alleging violations of the federal securities laws and common law causes of action in connection with Inland Westerns merger with its business manager/advisor and property managers as reflected in its proxy statement dated September 10, 2007 (the Proxy Statement). On June 12, 2008, the stockholder filed an amended complaint that named Madison Investment Trust as an additional plaintiff, and KPMG LLP, Inland Westerns independent registered public accounting firm, as an additional defendant. The amended complaint alleges, among other things, (1) that the consideration paid as part of the merger was excessive; (2) the Proxy Statement violated Section 14(a), including Rule 14a-9 thereunder, and Section 20(a) of the Securities Exchange Act of 1934, as amended (the Exchange Act), based upon allegations that the Proxy Statement contained false and misleading statements or omitted to state material facts; (3) that the business manager/advisor, property managers, certain directors and other defendants breached their fiduciary duties to the class; and (4) that the merger unjustly enriched the business manager/advisor and property managers, and other defendants. The amended complaint seeks, among other things, (a) certification of the class action; (b) a judgment declaring the Proxy Statement false and misleading; (c) unspecified monetary damages; (d) to nullify any stockholder approvals obtained during the proxy process; (e) nullification of the merger and the related merger agreements with the business manager/advisor and the property managers; and (f) the payment of reasonable attorneys fees and experts fees. Inland Western believes that the allegations in the amended complaint are without merit, and intends to vigorously defend the lawsuit.
The following tables summarize distributions paid by IRC, IRRETI and Inland Western through September 30, 2008. The rate at which each company raises capital, acquires properties and generates cash from all sources determines the amount of cash available for distribution. As described in more detail below, IREIC or its affiliates agreed, from time to time, to either forgo or defer all or a portion of the business management and advisory fees due them to increase the amount of cash available to pay distributions while each REIT raised capital and acquired properties. As described below, IREIC also advanced monies to Inland Western to pay distributions. Inland Western has since repaid these advances. With respect to IRC,
30
SEQ.=1,FOLIO='30',FILE='C:\JMS\105735\08-28790-1\task3294542\28790-1-hs-05.htm',USER='105735',CD='Jan 10 01:47 2009'
from 1995 through 2000, IREIC or its affiliates agreed to forgo approximately $10.5 million in advisor fees. With respect to IRRETI, from 1999 through 2004, IREIC or its affiliates agreed to forgo approximately $3.2 million and deferred an additional $13.1 million in advisor fees. As of December 31, 2004, IRRETI had paid IREIC or its affiliates all deferred advisor fees. With respect to Inland Western, since 2003 through September 30, 2008, IREIC or its affiliates agreed to forgo an additional $168 million. During this time, IREIC also advanced funds to Inland Western to pay distributions. In 2003 and 2004, Inland Western received approximately $1.2 million and $4.7 million, respectively, for an aggregate amount of approximately $5.9 million. IREIC forgave approximately $2.4 million of this amount, which is included as additional paid in capital in Inland Westerns financial statements, and Inland Western had repaid the remaining $3.5 million.
In each case, if IREIC or its affiliates had not agreed to forgo or defer all or a portion of the advisor fee, or, in the case of Inland Western, advance monies to pay distributions, the aggregate amount of distributions made by each REIT may have been reduced or the REIT would have likely had to decrease the number of properties acquired or the pace at which it acquired properties. Our Business Manager may agree to forgo or defer all or a portion of its business management fee during the periods that we are raising capital and acquiring real estate assets with this capital. Our Business Manager is not, however, obligated to forgo any portion of this fee, thus we may pay less in distributions or have less cash available to acquire real estate assets. In 2007, IREIC or its affiliates were paid approximately $34.8 million less in business management fees than they were entitled to be paid. See Risk Factors Risks Related to Our Business for a discussion of risks associated with the availability and timing of our cash distributions.
Inland Real Estate Corporation Last Offering By Inland Securities Completed In 1998
| Total Distribution | Ordinary Income(1) | Non Taxable Distribution(2) | Capital Gain Distribution(3) | Total Distributions per Share | |
|---|---|---|---|---|---|
| $ | $ | $ | $ | $ | |
| 1998 | 35,443,213 | 27,015,143 | 8,428,070 | | .88 |
| 1999 | 48,379,621 | 35,640,732 | 12,738,889 | | .89 |
| 2000 | 52,964,010 | 40,445,730 | 12,518,280 | | .90 |
| 2001 | 58,791,604 | 45,754,604 | 12,662,414 | 374,586 | .93 |
| 2002 | 60,090,685 | 41,579,944 | 18,315,640 | 195,101 | .94 |
| 2003 | 61,165,608 | 47,254,096 | 13,577,679 | 333,833 | .94 |
| 2004 | 62,586,577 | 53,458,760 | 7,883,026 | 1,244,791 | .94 |
| 2005 (4) | 58,867,790 | 57,502,980 | | 1,364,810 | .87 |
| 2006 (5) | 64,689,179 | 55,737,360 | 8,520,125 | 431,694 | .96 |
| 2007 | 63,659,150 | 59,860,450 | 516,781 | 3,281,919 | .98 |
| 2008 | 48,509,000 | 48,509,000 | | | .74 |
| 615,146,437 | 512,758,799 | 95,160,904 | 7,226,734 |
(1) The breakout between ordinary income and return of capital is finalized on an annual basis after the calendar year end.
(2) Represents a reduction in basis for federal income tax purposes resulting from cash distributions (other than in respect of property sale proceeds) in excess of current or accumulated earnings and profits.
(3) Represents a capital gain distribution for federal income tax purposes.
(4) For the year ended December 31, 2005, IRC declared distributions of $0.95 per diluted weighted average number of shares outstanding and distributed $0.87 per share for the eleven-month period February 17, 2005 through December 19, 2005. The distribution declared on December 20, 2005 with a record date of January 3, 2006 and payment date of January 17, 2006 is reportable for tax purposes in 2006 and is not reflected in the 2005 calculation.
(5) The December distribution declared on December 20, 2006, with a record date of January 2, 2007 and payment date of January 17, 2007, is reportable for tax purposes in 2007 and is not reflected in the 2006 calculation.
31
SEQ.=1,FOLIO='31',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
Inland Retail Real Estate Trust, Inc. Last Offering By Inland Securities Completed In 2003
| Total Distribution — $ | Ordinary Income(1) — $ | Non Taxable Distribution(2) — $ | Capital Gain Distribution(3) — $ | $ | |||||
|---|---|---|---|---|---|---|---|---|---|
| 1999 | 1,396,861 | 318,484 | 1,078,377 | | .49 | (4) | |||
| 2000 | 6,615,454 | 3,612,577 | 3,002,877 | | .77 | ||||
| 2001 | 17,491,342 | 10,538,534 | 6,952,808 | | .80 | ||||
| 2002 | 58,061,491 | 36,387,136 | 21,674,355 | | .82 | ||||
| 2003 | 160,350,811 | 97,571,099 | 62,779,712 | | .83 | ||||
| 2004 | 190,630,575 | 110,922,403 | 79,708,172 | | .83 | ||||
| 2005 | 193,733,000 | 146,820,000 | 45,713,000 | 1,200,000 | .76 | (5) | |||
| 2006 | 162,705,000 | (1) | 162,705,000 | (1) | | (1) | | (1) | |
| 790,894,534 | 568,875,233 | 220,909,301 | 1,200,000 |
(1) The breakout between ordinary income and return of capital is finalized on an annual basis after the calendar year end. Because of the acquisition by DDR, this information reflects distributions as of September 30, 2006.
(2) Represents a reduction in basis for federal income tax purposes resulting from cash distributions (other than in respect of property sale proceeds) in excess of current or accumulated earnings and profits.
(3) Represents a capital gain distribution for federal income tax purposes.
(4) IRRETI began paying monthly distributions in May 1999. This amount represents total distributions per share made during the period from May 1999 through December 1999.
(5) For the year ended December 31, 2005, IRRETI declared distributions of $0.83 per diluted weighted average number of shares outstanding and distributed $0.76 per share for the eleven-month period February 7, 2005 through December 7, 2005.
Inland Western Retail Real Estate Trust, Inc. Last Offering By Inland Securities Completed In 2005
| Total Distribution | Ordinary Income(1) | Non Taxable Distribution(2) | Capital Gain Distribution (3) | Total Distributions per Share | ||
|---|---|---|---|---|---|---|
| $ | $ | $ | $ | $ | ||
| 2003 | 358,000 | | 358,000 | | .13 | (4) |
| 2004 | 54,542,000 | 29,998,000 | 24,544,000 | | .66 | |
| 2005 | 211,327,000 | 114,117,000 | 97,210,000 | | .64 | |
| 2006 | 283,769,000 | 128,962,000 | 154,807,000 | | .64 | |
| 2007 | 290,550,000 | 141,560,000 | 148,990,000 | | .64 | |
| 2008 | 232,599,000 | 232,599,000 | | | .48 | |
| 1,073,145,000 | 647,236,000 | 425,909,000 | |
(1) The breakout between ordinary income and return of capital is finalized on an annual basis after the calendar year end.
(2) Represents a reduction in basis for federal income tax purposes resulting from cash distributions (other than in respect of property sale proceeds) in excess of current or accumulated earnings and profits.
(3) Represents a capital gain distribution for federal income tax purposes.
(4) Inland Western began paying monthly distributions in November 2003. This amount represents total distributions per share paid during the period from November 2003 through December 2003.
32
SEQ.=1,FOLIO='32',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
Private Partnerships
Through September 30, 2008, affiliates of IREIC have sponsored 514 private placement limited partnerships which have raised more than $524.2 million from approximately 17,000 investors and invested in properties for an aggregate price of more than $1 billion in cash and notes. Of the 522 properties purchased, 93% have been located in Illinois. Approximately 90% of the funds were invested in apartment buildings, 6% in shopping centers, 2% in office buildings and 2% in other properties. Including sales to affiliates, 506 partnerships have sold their original property investments. Officers and employees of IREIC and its affiliates invested more than $17 million in these limited partnerships.
From October 1, 1998 through September 30, 2008, investors in these private partnerships have received total distributions in excess of $598 million consisting of cash flow from partnership operations, interest earnings, sales and refinancing proceeds and cash received from the course of property exchanges.
1031 Exchange Private Placement Offering Programs
In March 2001, IREIC formed Inland Real Estate Exchange Corporation, or IREX, to, among other things, provide replacement properties for people wishing to complete an IRS Section 1031 real estate exchange as well as investors seeking a quality multi-owner real estate investment. Through September 30, 2008, IREX had offered the sale of eighty-two real estate exchange private placements containing eighty-five properties with a total property value of approximately $1.5 billion.
The following table summarizes certain aspects of the offering and distributions for each of the 1031 exchange private placement offerings through September 30, 2008:
| Name of Entity | Number of Investors | Offering Equity | Offering Completed | Distributions To Date | 2008 Annualized Distribution | 2007 Annual Distribution | 2006 Annual Distribution |
|---|---|---|---|---|---|---|---|
| ($) | ($) | (%) | (%) | (%) | |||
| Landings of | |||||||
| Sarasota DBT(A) | 9 | 4,000,000 | 05/2002 | 8,381,766 | N/A | N/A | N/A |
| Sentry | |||||||
| Office Building DBT | 7 | 3,500,000 | 04/2002 | 2,942,343 | 16.91 | 16.28 | 13.43 |
| Pets Bowie | |||||||
| DBT | 7 | 2,600,000 | 07/2002 | 2,868,150 | 15.70 | 15.70 | 9.29 |
| 1031 | |||||||
| Chattanooga DBT | 9 | 1,900,000 | 05/2002 | 1,674,825 | 11.20 | 11.20 | 8.26 |
| Lansing | |||||||
| Shopping Center DBT | 5 | 5,000,000 | 09/2001 | 3,871,418 | 11.59 | 11.19 | 9.07 |
| Inland 220 | |||||||
| Celebration Place DBT | 35 | 15,800,000 | 09/2003 | 7,997,867 | 9.72 | 9.31 | 8.89 |
| Taunton | |||||||
| Circuit DBT (B) | 1 | 3,750,000 | 09/2002 | 6,210,312 | N/A | 8.31 | 8.31 |
| Broadway | |||||||
| Commons DBT (C) | 32 | 8,400,000 | 12/2003 | 5,697,510 | 10.41 | 11.55 | 10.18 |
| Bell Plaza | |||||||
| 1031, LLC (B) | 1 | 890,000 | 11/2003 | 1,690,298 | N/A | 6.93 | 17.33 |
| Inland 210 | |||||||
| Celebration Place DBT (D) | 1 | 6,300,000 | 01/2003 | 3,044,397 | 9.72 | 11.21 | 8.90 |
| CompUSA | |||||||
| Retail Building, LLC (E) | 11 | 3,950,000 | 02/2004 | 1,391,807 | 0.00 | 7.00 | 8.396 |
| Janesville | |||||||
| Deere Distribution Facility 1031, LLC (F) | 35 | 10,050,000 | 01/2004 | 3,813,777 | 6.96 | 8.15 | 7.75 |
| Fleet Office | |||||||
| Building 1031, LLC (C) | 30 | 10,000,000 | 01/2004 | 21,765,758 | 8.52 | 8.77 | 8.52 |
| Davenport | |||||||
| Deere Distribution Facility 1031, LLC | 35 | 15,700,000 | 04/2004 | 5,567,791 | 8.40 | 7.36 | 7.36 |
| Grand Chute | |||||||
| DST (C) | 29 | 6,370,000 | 03/2004 | 2,679,582 | 8.58 | 9.32 | 8.52 |
| Macon Office | |||||||
| DST | 29 | 6,600,000 | 03/2004 | 2,582,229 | 8.54 | 8.35 | 8.20 |
| White | |||||||
| Settlement Road Investment, LLC | 1 | 1,420,000 | 12/2003 | 568,954 | 8.34 | 8.34 | 8.34 |
| Plainfield | |||||||
| Marketplace 1031, LLC | 31 | 12,475,000 | 06/2004 | 3,956,092 | 7.24 | 7.21 | 7.21 |
| Pier 1 | |||||||
| Retail Center 1031, LLC | 22 | 4,300,000 | 06/2004 | 1,161,260 | 0.00 | 8.14 | 7.43 |
| Long Run | |||||||
| 1031, LLC (I) | 1 | 4,935,000 | 05/2004 | 2,119,113 | N/A | 8.69 | 8.32 |
| Forestville | |||||||
| 1031, LLC | 1 | 3,900,000 | 05/2004 | 1,191,557 | 6.98 | 6.98 | 7.55 |
| Bed, | |||||||
| Bath & Beyond 1031, LLC | 20 | 6,633,000 | 08/2004 | 2,048,723 | 7.65 | 7.53 | 7.51 |
| Cross Creek | |||||||
| Commons 1031, LLC | 26 | 6,930,000 | 08/2004 | 2,194,035 | 7.75 | 7.68 | 7.34 |
| BJs Shopping | |||||||
| Center 1031, LLC | 22 | 8,365,000 | 01/2005 | 2,672,487 | 8.55 | 8.12 | 7.86 |
| Barnes & | |||||||
| Noble Retail Center 1031, LLC | 12 | 3,930,000 | 02/2005 | 1,025,699 | 6.68 | 6.68 | 6.67 |
33
SEQ.=1,FOLIO='33',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
| Name of Entity | Number of Investors | Offering Equity | Offering Completed | Distributions To Date | 2008 Annualized Distribution | 2007 Annual Distribution | 2006 Annual Distribution |
|---|---|---|---|---|---|---|---|
| ($) | ($) | (%) | (%) | (%) | |||
| Port Richey | |||||||
| 1031, LLC | 1 | 3,075,000 | 07/2004 | 1,141,872 | 8.28 | 8.28 | 9.50 |
| Walgreen | |||||||
| Store Hobart 1031, LLC | 24 | 6,534,000 | 02/2005 | 4,385,496 | 6.91 | 6.91 | 6.91 |
| Kraft Cold | |||||||
| Storage Facility 1031, LLC | 19 | 5,667,000 | 12/2004 | 1,543,853 | 7.21 | 7.00 | 7.00 |
| Huntington | |||||||
| Square Plaza 1031, LLC | 39 | 39,200,000 | 06/2005 | 4,585,412 | 6.66 | 6.51 | 6.47 |
| Best Buy | |||||||
| Store Reynoldsburg 1031, LLC | 19 | 10,345,000 | 02/2005 | 1,327,984 | 6.73 | 6.73 | 6.73 |
| Jefferson | |||||||
| City 1031, LLC | 28 | 10,973,000 | 04/2005 | 3,043,567 | 7.96 | 7.96 | 7.96 |
| Stoughton | |||||||
| 1031, LLC | 27 | 19,950,000 | 05/2005 | 2,431,004 | 6.66 | 6.66 | 6.66 |
| Indianapolis | |||||||
| Entertainment 1031, LLC | 1 | 2,190,000 | 11/2004 | 317,907 | 7.79 | 7.31 | 7.15 |
| Mobile | |||||||
| Entertainment 1031, LLC | 1 | 1,578,000 | 11/2004 | 230,629 | 7.82 | 7.65 | 7.16 |
| Chenal | |||||||
| Commons 1031, LLC (C) | 19 | 14,346,000 | 06/2005 | 2,013,975 | 7.64 | 7.87 | 7.51 |
| Oak Brook | |||||||
| Kensington 1031, LLC | 60 | 23,500,000 | 12/2006 | 5,633,031 | 7.45 | 7.42 | 7.09 |
| Columbus | |||||||
| 1031, LLC | 38 | 23,230,000 | 12/2006 | 5,595,975 | 8.12 | 7.81 | 7.87 |
| Edmond 1031, | |||||||
| LLC | 1 | 1,920,000 | 05/2005 | 510,530 | 7.96 | 7.96 | 7.96 |
| Taunton | |||||||
| Broadway 1031, LLC (D) | 1 | 1,948,000 | 08/2005 | 239,051 | (D) | (D) | 7.79 |
| Wilmington | |||||||
| 1031, LLC | 1 | 2,495,000 | 09/2005 | 530,882 | 7.09 | 7.09 | 7.09 |
| Wood Dale | |||||||
| 1031, LLC (B) | 16 | 3,787,500 | 03/2006 | 4,966,252 | N/A | 7.34 | 6.82 |
| Cincinnati | |||||||
| Eastgate 1031, LLC | 13 | 3,210,000 | 06/2006 | 600,541 | 7.00 | 7.00 | 7.00 |
| Norcross | |||||||
| 1031, LLC | 1 | 3,000,000 | 11/2005 | 598,592 | 6.90 | 6.90 | 6.90 |
| Martinsville | |||||||
| 1031, LLC | 1 | 2,360,000 | 12/2005 | 442,204 | 6.74 | 6.74 | 6.74 |
| Indiana | |||||||
| Office 1031, LLC | 34 | 18,200,000 | 03/2006 | 3,883,254 | 7.73 | 7.65 | 7.62 |
| Yorkville | |||||||
| 1031, LLC | 21 | 8,910,000 | 03/2006 | 1,321,369 | 6.09 | 5.91 | 5.75 |
| Louisville | |||||||
| 1031, LLC | 39 | 18,830,000 | 06/2006 | 3,174,447 | 7.00 | 7.00 | 7.00 |
| Madison | |||||||
| 1031, LLC | 1 | 1,472,000 | 03/2006 | 235,859 | 7.00 | 7.00 | 6.70 |
| Murfreesboro | |||||||
| 1031, LLC | 20 | 7,185,000 | 06/2006 | 979,892 | 6.06 | 6.00 | 5.75 |
| Aurora 1031, | |||||||
| LLC | 1 | 1,740,000 | 06/2006 | 265,151 | 7.01 | 7.00 | 6.73 |
| Craig | |||||||
| Crossing 1031, LLC | 29 | 14,030,000 | 08/2006 | 1,891,873 | 6.17 | 6.17 | 6.07 |
| Charlotte | |||||||
| 1031, LLC | 52 | 24,105,000 | 03/2007 | 3,115,510 | 6.05 | 6.06 | 6.05 |
| Olivet | |||||||
| Church 1031, LLC | 33 | 10,760,000 | 03/2007 | 1,285,332 | 6.24 | 6.27 | 6.25 |
| Glenview | |||||||
| 1031, LLC | 38 | 23,350,000 | 05/2007 | 2,589,428 | 6.25 | 6.25 | 6.25 |
| Yuma Palms | |||||||
| 1031, LLC | 32 | 42,550,000 | 06/2007 | 4,518,994 | 6.25 | 6.23 | 6.17 |
| Honey Creek, | |||||||
| LLC | 40 | 13,137,300 | 06/2007 | 1,424,017 | 6.29 | 6.29 | 6.29 |
| Dublin 1031, | |||||||
| LLC | 19 | 10,550,000 | 05/2007 | 1,054,645 | 6.40 | 6.40 | N/A |
| Inland | |||||||
| Riverwoods, LLC | 40 | 15,712,805 | 06/2007 | 1,488,149 | 6.86 | 6.48 | N/A |
| Inland Sioux | |||||||
| Falls, LLC | 40 | 18,110,000 | 07/2007 | 1,605,283 | 7.03 | 6.89 | N/A |
| Burbank 1031 | |||||||
| Venture, LLC | 1 | 5,285,000 | 09/2007 | 336,694 | 6.20 | 6.20 | N/A |
| Houston 1031 | |||||||
| Limited Partnership | 35 | 32,900,000 | 09/2007 | 2,174,224 | 6.09 | 6.00 | N/A |
| Inland | |||||||
| Chicago Grace Office L.L.C. | 30 | 7,097,195 | 08/2007 | 501,814 | 6.30 | 6.06 | N/A |
| Plano 1031 | |||||||
| Limited Partnership | 28 | 16,050,000 | 11/2007 | 1,258,026 | 7.33 | 7.19 | N/A |
| Eden Prairie | |||||||
| 1031, DST | 23 | 9,573,827 | 11/2007 | 772,864 | 8.06 | 8.05 | N/A |
| Carmel 1031 | |||||||
| Venture L.L.C. (K) | 1 | 3,655,000 | 11/2007 | 195,736 | 6.40 | 6.68 | N/A |
| West St. | |||||||
| Paul 1031 Venture L.L.C. | 28 | 4,315,000 | 03/2008 | 240,132 | 6.30 | 6.32 | N/A |
| Schaumburg | |||||||
| 1031 Venture L.L. C. | 16 | 9,950,000 | 01/2008 | 492,171 | 6.23 | 6.05 | N/A |
| Waukesha | |||||||
| 1031 DST | 28 | 11,490,000 | 01/2008 | 718,021 | 7.43 | 7.44 | N/A |
| Tampa-Coconut | |||||||
| Palms Office Bldg 1031, LLC | 23 | 13,866,000 | 03/2008 | 511,479 | 5.58 | 5.58 | N/A |
| Delavan | |||||||
| Crossing 1031 Venture, LLC | 1 | 5,295,000 | 03/2008 | 163,737 | 6.11 | N/A | N/A |
| Geneva 1031, | |||||||
| LLC | 38 | 15,030,000 | 05/2008 | 573,884 | 6.69 | N/A | N/A |
| Memorial | |||||||
| Square Retail Center | 35 | 19,840,000 | * | 347,955 | N/A | N/A | N/A |
| Greenfield | |||||||
| Commons Retail Building | 1 | 3,556,000 | 07/2008 | 45,146 | N/A | N/A | N/A |
| Telecommunications | |||||||
| 1031 Venture, DST | 60 | 23,265,000 | 06/2008 | 695,995 | 6.38 | N/A | N/A |
| GE | |||||||
| Inspections Technologies Buildings | 24 | 6,915,000 | 08/2008 | 132,378 | 6.14 | N/A | N/A |
34
SEQ.=1,FOLIO='34',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
| Name of Entity | Number of Investors | Offering Equity | Offering Completed | Distributions To Date | 2008 Annualized Distribution | 2007 Annual Distribution | 2006 Annual Distribution |
|---|---|---|---|---|---|---|---|
| ($) | ($) | (%) | (%) | (%) | |||
| Flowserve | |||||||
| Industrial Building | 21 | 5,515,000 | 08/2008 | 117,788 | 6.41 | N/A | N/A |
| Pueblo 1031, | |||||||
| DST | 29 | 10,070,000 | 09/2008 | 261,192 | 6.23 | N/A | N/A |
| Countrywood | |||||||
| Crossing Shopping Center | 20 | 28,990,000 | * | 148,286 | N/A | N/A | N/A |
| Fox Run | |||||||
| Square Shopping Center | 21 | 13,435,000 | 85,898 | N/A | N/A | N/A | |
| Midwest ISO | |||||||
| Office Building | 6 | 15,420,000 | * | 63,785 | N/A | N/A | N/A |
| LV-H Venture | |||||||
| Holdings DST | 1 | 37,789,715 | * | 203,115 | N/A | N/A | N/A |
| University | |||||||
| of Phoenix Building | 0 | 6,635,000 | * | | N/A | N/A | N/A |
| $ 868,381,342 | 178,130,033 |
- Offering was not complete as of September 30, 2008.
(A) This property was sold in 2005.
(B) These properties were sold in 2007.
(C) For calendar years 2006 and 2007, these properties outperformed the projections contained in the private placement memorandum. With the completion of the calendar year 2008, a determination will be made as to any additional operational cash and it will be distributed as additional distribution to the investor.
(D) The owner of this property chose to allocate September 2008 net rental cash flow to fund landlord required capital improvements.
(E) CompUSA vacated its space in October, 2006 and continued paying rent through August, 2007. CompUSA ceased paying rent in September 2007. CompUSA never filed bankruptcy but instead settled out of court with creditors and vendors. The settlement is expected to provide approximately $550,000 to the owners. Approximately $465,000 has been received to date. In November 2007, the co-owners voted to cease quarterly distributions until the facility is re-tenanted.
(F) This property was refinanced in February 2008, and the interest rate increased from 4.84% to 6.1%
(G) This property was sold in 2008.
(H) In January 2008 Bombay Company, a tenant who occupied approximately 38.9% of the leasable square feet in the center, left the center after filing bankruptcy. It was the unanimous consent of the Pier 1 Center owners to cease quarterly distributions until the facility is re-tenanted. The property is currently generating excess cash flow that is being added to the property reserve.
(I) In June 2007, the sole investor of the Long Run property elected to terminate the property management agreement with an affiliate of the sponsor.
(J) The Commonwealth of Massachusetts instituted an eminent domain proceeding to acquire the property for expansion of its courthouse. Upon the eminent domain taking by the Commonwealth of Massachusetts, Walgreens, the tenant, stopped making payments to the sole owner. The sole owner has retained legal counsel located in Massachusetts to negotiate and settle the proceeding.
(K) Higher distributions in 2007 resulted from additional rent from amortized tenant improvements.
Liquidity of Prior Programs
While engaged in a public offering of its common stock, each of the four REITs sponsored by IREIC disclosed in its prospectus the time at which it anticipated its board would consider listing, liquidating or selling its assets individually. The following summary sets forth both the dates on which these REITs anticipated considering a liquidity event and the dates on which the liquidity events occurred, if ever.
· Inland Real Estate Corporation. IRC stated that the company anticipated that, by 1999, its directors would determine whether to apply to have the shares of its common stock listed for trading on a national stock exchange. In July 2000, IRC became a self-administered REIT by acquiring, through merger, its advisor and its property manager. The board evaluated market conditions each year thereafter. The board decided that conditions were finally favorable in 2004, and IRC listed its shares on the New York Stock Exchange and began trading in June 2004. On September 30, 2008, the closing price of IRCs common stock on the New York Stock Exchange was $15.69 per share.
35
SEQ.=1,FOLIO='35',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
· Inland Retail Real Estate Trust, Inc. IRRETI stated that the company anticipated that, by February 2004, its directors would determine whether to apply to have shares of its common stock listed for trading on a national stock exchange. In December 2004, IRRETI became a self-administered REIT by acquiring, through merger, its business manager and advisor and its property managers. The board of directors of IRRETI thereafter considered market conditions and chose not to list its common stock. IRRETI instead consummated a liquidity event by merging with Developers Diversified Realty Corporation, a New York Stock Exchange-listed REIT, in February 2007. IRRETIs stockholders received, for each share of common stock held, $12.50 in cash and $1.50 in common shares of DDR, which equates to a 0.021569 common share of DDR.
· Inland Western Retail Real Estate Trust, Inc. Inland Western stated that the company anticipated that, by September 2008, its directors would determine whether to apply to have the shares of its common stock listed for trading on a national stock exchange, or whether to commence subsequent offerings of its common stock. In November 2007, Inland Western became a self-administered REIT by acquiring, through merger, its business manager and advisor and its property managers. Inland Westerns board of directors, in accordance with the prospectus, then conducted due diligence to determine when, and if, to apply to have Inland Westerns common shares listed for trading on a national exchange. The process incorporated outside advisors, detailed reports on the current real estate and financial markets, as well as the applicable listing requirements for various national stock exchanges. After these discussions and review of the reports received, the board of directors determined, as of October 2008, not to list the shares on a national exchange at this time. The Inland Western board of directors will proceed to position the company for a liquidity event in the future, as it believes market conditions and other circumstances may warrant, whether through a listing of shares on a national exchange, a merger or a sale of its assets.
· Inland Diversified Real Estate Trust, Inc. Inland Diversified has disclosed that its board does not anticipate evaluating a listing until at least 2014. As of September 30, 2008, Inland Diversified had filed a registration statement with the SEC but had not commenced its initial public offering.
36
SEQ.=1,FOLIO='36',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
MANAGEMENT
Property Management Agreements Our Lodging Facilities
This section updates the discussion contained in our prospectus under the heading Management Property Management Agreements Our Lodging Facilities, which begins on page 68 of the prospectus.
As of September 30, 2008, Alliance Hospitality Management, LLC managed thirty-eight, or 37%, of our hotels, Marriott managed twenty-seven, or 26%, of our hotels, Interstate Hotel and Resorts, Inc. and Hilton each managed eleven, or 11%, of our hotels, Davidson Hotel Group managed four, or 4%, of our hotels, Winston Hospitality, Inc., White Lodging Services Corporation and Urgo Hotels each managed three, or 3%, of our hotels and Grand Heritage Hotel Group and Hyatt Select Hotels Group, LLC each managed one hotel.
PLAN OF DISTRIBUTION
The following information is inserted at the end of the Plan of Distribution section on page 139 of our prospectus.
The following table provides information regarding shares sold in both our initial offering and our current follow-on offering as of January 2, 2009.
| From our Sponsor: | Shares — 20,000 | Gross Proceeds ($) (1) — 200,000 | Commissions and Fees ($) (2) — | Net Proceeds ($) (3) — 200,000 | |||
|---|---|---|---|---|---|---|---|
| Shares sold in the initial offering: | 469,598,762 | 4,695,987,620 | 493,078,705 | 4,202,908,915 | |||
| Shares sold in the follow-on offering: | 295,742,111 | 2,957,421,110 | 310,529,217 | 2,646,891,893 | |||
| Shares sold pursuant to our distribution | |||||||
| reinvestment plan in the initial offering: | 9,720,991 | 92,349,415 | | 92,349,415 | |||
| Shares sold pursuant to our distribution | |||||||
| reinvestment plan in the follow-on offering: | 31,843,240 | 302,510,780 | | 302,510,780 | |||
| Shares repurchased pursuant to our share | |||||||
| repurchase program: | (12,361,770 | ) | (115,162,017 | ) | | (115,162,017 | ) |
| 794,563,334 | 7,933,306,908 | 803,607,922 | 7,129,698,986 |
(1) Gross proceeds received by us as of the date of this table for shares sold to investors pursuant to accepted subscription agreements.
(2) Inland Securities Corporation serves as dealer manager of these offerings and is entitled to receive selling commissions and certain other fees, as discussed further in our prospectus.
(3) Number reflects net proceeds prior to paying organizational and offering expenses other than selling commissions, marketing contributions and due diligence expense allowances.
37
SEQ.=1,FOLIO='37',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
EXPERTS
This section is inserted to the prospectus directly following Legal Matters, which appears on page 152 of the prospectus.
The consolidated balance sheets of Inland American Real Estate Trust, Inc. and subsidiaries as of December 31, 2007 and 2006, and the related consolidated statements of operations and other comprehensive income, stockholders equity, and cash flows for each of the years in the three-year period ended December 31, 2007, and the related financial statement Schedule III have been incorporated by reference herein in reliance upon the report of KPMG LLP, independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing.
The balance sheet of The Woodlands Hotel, L.P. as of December 29, 2006 and the related statements of operations, partners equity (deficit), and cash flows for the period January 1, 2006 to December 29, 2006, have been incorporated by reference herein in reliance upon the report of KPMG LLP, independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing.
The consolidated financial statements of Apple Hospitality Five, Inc. appearing in Inland American Real Estate Trust, Inc.s 8-K filed on September 19, 2007, and Apple Hospitality Five, Inc. managements assessment of the effectiveness of internal control over financial reporting as of December 31, 2006 included therein have been audited by Ernst & Young LLP, independent registered public accounting firm, as set forth in their reports thereon, included therein, and incorporated by reference elsewhere herein. Such consolidated financial statements and managements assessment are incorporated herein by reference in reliance upon such reports given on authority of such firm as experts in accounting and auditing.
The audited historical consolidated financial statements of Winston Hotels, Inc. included on pages F-1 through F-63 of Inland American Real Estate Trust, Inc.s Current Report on Form 8-K dated July 6, 2007 have been so incorporated in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.
The audited historical combined consolidated financial statements of RLJ Urban Lodging Fund, L.P. and RLJ Urban Lodging Fund (P.F. #1), L.P. included on pages F-1 through F-30 of Inland American Real Estate Trust, Inc.s Current Report on Form 8-K/A dated April 29, 2008 have been so incorporated in reliance on the report of PricewaterhouseCoopers LLP, independent accountants, given on the authority of said firm as experts in auditing and accounting.
38
SEQ.=1,FOLIO='38',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
Index to Financial Statements
| Page | |
|---|---|
| Inland American Real Estate Trust, Inc.: | |
| Report of | |
| Independent Registered Public Accounting Firm | * |
| Consolidated | |
| Balance Sheets at December 31, 2007 and December 31, 2006 | * |
| Consolidated | |
| Statements of Operations and Other Comprehensive Income for the years ended | |
| December 31, 2007, 2006 and 2005 | * |
| Consolidated | |
| Statement of Stockholders Equity for the years ended December 31, 2007, | |
| 2006 and 2005 | * |
| Consolidated | |
| Statements of Cash Flows for the years ended December 31, 2007, 2006 and | |
| 2005 | * |
| Notes to | |
| Consolidated Financial Statements at December 31, 2007, 2006 and 2005 | * |
| Schedule III | |
| Real Estate and Accumulated Depreciation | * |
| Pro Forma | |
| Consolidated Balance Sheet at December 31, 2007 (unaudited) | * |
| Notes to Pro | |
| Forma Consolidated Balance Sheet at December 31, 2007 (unaudited) | * |
| Pro Forma | |
| Consolidated Statement of Operations for the year ended December 31, | |
| 2007 (unaudited) | * |
| Notes to Pro | |
| Forma Consolidated Statement of Operations for the year ended | |
| December 31, 2007 (unaudited) | * |
| Consolidated | |
| Balance Sheets at September 30, 2008 (unaudited) and December 31, | |
| 2007 | * |
| Consolidated | |
| Statements of Operations and Other Comprehensive Income for the three and | |
| nine months ended September 30, 2008 and 2007 (unaudited) | * |
| Consolidated | |
| Statement of Stockholders Equity for the nine months ended | |
| September 30, 2008 (unaudited) | * |
| Consolidated | |
| Statements of Cash Flows for the nine months ended September 30, 2008 | |
| and 2007 (unaudited) | * |
| Notes to | |
| Consolidated Financial Statements | * |
| Apple Hospitality Five, Inc.: | |
| Report of | |
| Independent Registered Public Accounting Firm | * |
| Consolidated | |
| Balance Sheets for the years ended December 31, 2006 and 2005 | * |
| Consolidated | |
| Statements of Operations for the years ended December 31, 2006, 2005 and | |
| 2004 | * |
| Consolidated | |
| Statements of Shareholders Equity for the years ended December 31, | |
| 2006, 2005 and 2004 | * |
| Consolidated | |
| Statements of Cash Flows for the years ended December 31, 2006, 2005 and | |
| 2004 | * |
| Notes to | |
| Consolidated Financial Statements | * |
| Schedule III | |
| Real Estate and Accumulated Depreciation | * |
| Consolidated Balance | |
| Sheets September 30, 2007 (unaudited) and December 31, 2006 | * |
F-1
SEQ.=1,FOLIO='F-1',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
| Unaudited Consolidated Statements of Operations for the three and nine months ended
| September 30, 2007 | * |
|---|---|
| Unaudited Consolidated | |
| Statements of Cash Flows for the nine months ended September 30, 2007 | * |
| Notes to | |
| Unaudited Consolidated Financial Statements | * |
| Winston Hotels, Inc.: | |
| Report of Independent | |
| Registered Public Accounting Firm | * |
| Consolidated | |
| Balance Sheets as of December 31, 2006 and 2005 | * |
| Consolidated | |
| Statements of Operations for the years ended December 31, 2006, 2005 and | |
| 2004 | * |
| Consolidated | |
| Statements of Shareholders Equity for the years ended December 31, | |
| 2006, 2005 and 2004 | * |
| Consolidated | |
| Statements of Cash Flows for the years ended December 31, 2006, 2005 and | |
| 2004 | * |
| Notes to | |
| Consolidated Financial Statements | * |
| Safe Harbor | |
| For Forward-Looking Statements | * |
| Consolidated | |
| Balance Sheet as of June 30, 2007 (unaudited) and December 31, 2006 | * |
| Unaudited | |
| Consolidated Statements of Operations for the three months ended | |
| June 30, 2007 and 2006 | * |
| Unaudited | |
| Consolidated Statements of Operations for the six months ended June 30, | |
| 2007 and 2006 | * |
| Unaudited | |
| Consolidated Statement of Shareholders Equity for the six months ended | |
| June 30, 2007 and 2006 | * |
| Unaudited | |
| Consolidated Statements of Cash Flows for the six months ended June 30, | |
| 2007 and 2006 | * |
| Notes to | |
| Unaudited Consolidated Financial Statements | * |
| RLJ Urban Lodging Fund, L.P. and RLJ Urban Lodging Fund (P.F. #1), | |
| L.P.: | |
| Report of | |
| Independent Auditors | * |
| Combined | |
| Consolidated Financial Statements | * |
| Combined Consolidated Balance Sheets of Discontinued Business as of | |
| December 31, 2007 and 2006 | * |
| Combined Consolidated Statements of Discontinued Operations for the | |
| years ended December 31, 2007, 2006 and 2005 | * |
| Combined Consolidated Statements of Changes in Partners Equity | |
| (Deficit) of Discontinued Business for the years ended December 31, | |
| 2007, 2006 and 2005 | * |
| Combined Consolidated Statements of Cash Flows of Discontinued | |
| Business for the years ended December 31, 2007, 2006 | |
| and 2005 | * |
| Notes to Combined Consolidated Financial Statements of Discontinued | |
| Business for the years ended December 31, 2007, 2006 and 2005 | * |
F-2
SEQ.=1,FOLIO='F-2',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'
| The Woodlands Waterway Marriott Hotel and Convention Center | |
|---|---|
| Independent | |
| Auditors Report | * |
| Balance | |
| Sheet as of December 29, 2006 | * |
| Statement of | |
| Operations for the period from January 1, 2006 to December 29, 2006 | * |
| Statement of | |
| Partners Equity (Deficit) for the period from January 1, 2006 to | |
| December 29, 2006 | * |
| Statement of | |
| Cash Flows for the period from January 1, 2006 to December 29, 2006 | * |
| Notes to the | |
| Financial Statements | * |
| SunTrust Banks, Inc.: | |
| Summary | |
| Financial Information for SunTrust Banks, Inc., which is subject to net | |
| lease, as of December 31, 2007, 2006 and 2005 | * |
| Summary | |
| Financial Information for SunTrust Banks, Inc., which is subject to net | |
| lease, as of September 30, 2007 and 2006 | * |
- Incorporated by reference herein. See Incorporation by Reference.
F-3
SEQ.=1,FOLIO='F-3',FILE='C:\JMS\aneetz\08-28790-1\task3295991\28790-1-hs-07.htm',USER='aneetz',CD='Jan 12 15:46 2009'