Annual Statements Open main menu

InvenTrust Properties Corp. - Annual Report: 2011 (Form 10-K)

Form 10-K
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-K

 

x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2011

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM            TO            

COMMISSION FILE NUMBER: 000-51609

 

 

Inland American Real Estate Trust, Inc.

(Exact name of registrant as specified in its charter)

Maryland   34-2019608

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

2901 Butterfield Road, Oak Brook, Illinois   60523
(Address of principal executive offices)   (Zip Code)

630-218-8000

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

None

Securities registered pursuant to Section 12(g) of the Act:

Common stock, $0.001 par value per share

(Title of Class)

 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  ¨    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes  ¨    No  x

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. (See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act).

 

Large accelerated filer   ¨    Accelerated filer   ¨
Non-accelerated filer   x    Smaller reporting company   ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

There is no established market for the registrant’s shares of common stock. The aggregate market value of the registrant’s common stock held by non-affiliates of the registrant as of June 30, 2011 (the last business day of the registrant’s most recently completed second quarter) was approximately $6,698,005,345, based on the estimated per share value of $8.03, as established by the registrant on September 21, 2010.

As of March 1, 2012, there were 873,737,630 shares of the registrant’s common stock outstanding.

The registrant incorporates by reference portions of its Definitive Proxy Statement for the 2012 Annual Meeting of Stockholders, which is expected to be filed no later than April 29, 2012, into Part III of this Form 10-K to the extent stated herein.

 

 

 


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

TABLE OF CONTENTS

 

          Page  
   Part I   

Item 1.

  

Business

     01   

Item 1A.

  

Risk Factors

     06   

Item 1B.

  

Unresolved Staff Comments

     28   

Item 2.

  

Properties

     28   

Item 3.

  

Legal Proceedings

     32   

Item 4.

  

Mine Safety Disclosures

     32   
   Part II   

Item 5.

  

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

     33   

Item 6.

  

Selected Financial Data

     36   

Item 7.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     38   

Item 7A.

  

Quantitative and Qualitative Disclosures About Market Risk

     60   

Item 8.

  

Consolidated Financial Statements and Supplementary Data

     62   

Item 9.

  

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

     199   

Item 9A.

  

Controls and Procedures

     199   

Item 9B.

  

Other Information

     199   
   Part III   

Item 10.

  

Directors, Executive Officers and Corporate Governance

     200   

Item 11.

  

Executive Compensation

     200   

Item 12.

  

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

     200   

Item 13.

  

Certain Relationships and Related Transactions, and Director Independence

     200   

Item 14.

  

Principal Accounting Fees and Services

     200   
   Part IV   

Item 15.

  

Exhibits and Financial Statement Schedules

     201   
  

Signatures

     202   

This Annual Report on Form 10-K 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”). Intercontinental Hotels ® trademark is the property of IHG. Wyndham ® and Baymont Inn & Suites ® trademarks are the property of Wyndham Worldwide. Comfort Inn ® trademark is the property of Choice Hotels International. Fairmont Hotels and Resorts is a trademark. The Aloft service name is the property of Starwood. 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.

 

-i-


Table of Contents

PART I

Item 1. Business

General

Inland American Real Estate Trust, Inc., a Maryland corporation, was incorporated in October 2004. We have elected to be taxed, and currently qualify, as a real estate investment trust (“REIT”) for federal tax purposes. We acquire, own, operate and develop a diversified portfolio of commercial real estate, including retail, multi-family, industrial, lodging, and office properties, located in the United States. In addition, we own assets through joint ventures in which we do not own a controlling interest, as well as properties in development. We also invest in marketable securities and other assets. The following chart depicts the allocation of each type of asset, as of December 31, 2011, based on undepreciated values.

 

LOGO

As of December 31, 2011, 86% of our total portfolio was comprised of our “core” assets, which consisted of 964 properties comprised of 49.3 million square feet of retail, office and industrial space, 9,563 multi-family units and 15,597 hotel rooms. We believe that a diversified portfolio balances our risk exposure compared to a portfolio with a single asset class. We believe that a diversified portfolio like ours provides our stockholders with significant benefits, and reduces their risk relative to a portfolio concentrated on one property sector or properties located in one geographical area or region. Because we believe that most real estate markets are cyclical in nature, we believe that our diversified investment strategy allows us to more effectively deploy capital into sectors and locations where the underlying investment fundamentals are relatively strong and away from sectors where the fundamentals are relatively weak. Further, we believe that an investment strategy that combines real property investments with other real estate-related investments, like ours, provides our stockholders with additional diversification benefits. The following chart depicts the allocation of our core assets for each segment, as of December 31, 2011, based on undepreciated assets within our property portfolio.

 

LOGO

 

-1-


Table of Contents

Objectives & Strategy

We focus on maximizing stockholder value by utilizing the depth of our expertise to capitalize on opportunities in the real estate industry. We believe our capacity to identify and react to investment opportunities is one of our biggest strengths. Our strategies for reaching this objective are:

 

   

Maintaining a reliable and sustainable distribution rate

 

   

Disposing of less strategic assets and deploying capital into quality assets in higher performing asset segments to further enhance the value of our segments

 

   

Positioning our capital structure to capture near-term acquisition opportunities through a conservative balance sheet and manageable debt maturities

 

   

Maximizing revenue from our existing properties by improving occupancy at market rents, controlling both operating and capital expenditures

 

   

Maximizing stockholder value through liquidity events on a segment by segment basis

2011 Highlights

Distributions

We have paid a monthly cash distribution to our stockholders which totaled $428.7 million for the year ended December 31, 2011, which was equal to $0.50 per share for 2011. The distributions paid for the year ended December 31, 2011 were funded from cash flow from operations and distributions from unconsolidated joint ventures.

Investing Activities

During 2011, we continued to refine our asset portfolio. We acquired three upper upscale lodging properties consisting of 1,172 rooms for $166.5 million. In addition, we acquired seven high quality multi-tenant retail properties consisting of 1,673,701 square feet for $282.8 million. As part of our strategy to realign our asset segments with higher performing assets, we sold 26 properties for a gross disposition price of $242.3 million, including fourteen retail properties, six midscale lodging properties, four office properties, one industrial property, and one multi-family property.

Financing Activities

We successfully refinanced our 2011 maturities of approximately $540 million and placed debt on new and existing properties. We were able to obtain favorable rates while still maintaining a manageable debt maturity schedule for future years. As of December 31, 2011, we had mortgage debt of approximately $5.8 billion, of which $671 million matures in 2012. Subsequently, we have refinanced or extended approximately $200 million. Our debt increased by $303.9 million from 2010 and have a weighted average interest rate of 5.2% per annum.

Operating Results

We saw significant net operating income increases in our same store lodging and multi-family properties from the year ended December 31, 2010 to 2011, offset by a slight decrease in net operating income in our retail, office and industrial portfolios. In 2012, we expect similar operating results in our lodging and multi-family portfolios due to the growth projected in these segments. We expect to maintain high occupancy in our retail, office, and industrial portfolios, which will result in consistent operating performance in the retail and industrial segments and a slight decrease in our office performance.

 

-2-


Table of Contents

The following table represents our same store net operating results for the years ended December 31, 2011 and 2010.

 

     2011 Net
operating
income
     2010 Net
operating
income
     Increase
(decrease)
    Increase
(decrease)
    Economic
Occupancy
as of
December 31,
2011
    Economic
Occupancy
as of
December 31,
2010
 

Retail

   $ 220,592       $ 222,908       $ (2,316     -1.0     94     94

Lodging

     158,567         143,161         15,406        10.8     71     70

Office

     129,383         132,956         (3,573     -2.7     92     94

Industrial

     76,206         76,917         (711     -0.9     92     92

Multi-Family

     43,554         37,336         6,218        16.7     92     91
  

 

 

    

 

 

    

 

 

   

 

 

     
   $ 628,302       $ 613,278       $ 15,024        2.4    
  

 

 

    

 

 

    

 

 

   

 

 

     

Segment Data

We have five business segments: Retail, Lodging, Office, Industrial, and Multi-family. We evaluate segment performance primarily based on net property operations. Net property operations of the segments do not include interest expense, depreciation and amortization, general and administrative expenses, or interest and other investment income from corporate investments. The non-segmented assets include our cash and cash equivalents, investment in marketable securities, construction in progress, and investment in unconsolidated entities. Information related to our business segments including a measure of profits or loss and revenues from external customers for each of the last three fiscal years and total assets for each of the last two fiscal years is set forth in Note 14 to our consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

Significant Tenants

For the year ended December 31, 2011, we generated more than 16% of our rental revenue from two tenants, SunTrust Bank and AT&T, Inc. SunTrust Bank leases multiple properties throughout the United States, which collectively generated approximately 9% of our rental revenue for the year ended December 31, 2011. For the year ended December 31, 2011, approximately 7% of our rental revenue was generated by three properties leased to AT&T, Inc.

Tax Status

We have elected to be taxed as a REIT, under Sections 856 through 860 of the Internal Revenue Code of 1986 as amended (the “Code”) beginning with the tax year ended December 31, 2005. Because we qualify for taxation as a REIT, we generally will not be subject to federal income tax on taxable income that is distributed to stockholders. If we fail to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, we will be subject to federal and state income tax on our taxable income at regular corporate rates. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income, property or net worth, respectively, and to Federal income and excise taxes on our undistributed income.

Competition

The commercial real estate market is highly competitive. We compete in all of our markets with other owners and operators of commercial properties. We compete based on a number of factors that include location, rental rates, security, suitability of the property’s design to tenants’ needs and the manner in which the property is operated and marketed. The number of competing properties in a particular market could have a material effect on a property’s occupancy levels, rental rates and operating income.

 

-3-


Table of Contents

We compete with many third parties engaged in real estate investment activities including other REITs, including other REITs sponsored by our sponsor, specialty finance companies, savings and loan associations, banks, mortgage bankers, insurance companies, mutual funds, institutional investors, investment banking firms, lenders, hedge funds, governmental bodies and other entities. There are also other REITs with investment objectives similar to ours and others may be organized in the future. In addition, these same entities seek financing through the same channels that we do. Therefore, we compete for funding in a market where funds for real estate investment may decrease, or grow less than the underlying demand.

Employees

As of December 31, 2011, we have 99 full-time individuals employed primarily by our multi-family subsidiaries.

Our executive officers do not receive any compensation from us for their services as such officers. Our executive officers are officers of one or more of The Inland Group, Inc.’s affiliated entities, including our business manager, and are compensated by these entities, in part, for their services rendered to us. For the purposes of reimbursement, our secretary is not considered an “executive officer.”

We have entered into a business management agreement with Inland American Business Manager & Advisor, Inc. to serve as our business manager, with responsibility for overseeing and managing our day-to-day operations. We have also entered into property management agreements with each of our property managers. We pay fees to our business manager and our property managers in consideration for the services they perform for us pursuant to these agreements.

Conflicts of Interest

Our governing documents require a majority of our directors to be independent. Further, any transactions between The Inland Group, Inc. or its affiliates and us must be approved by a majority of our independent directors.

Environmental Matters

Compliance with federal, state and local environmental laws has not had a material adverse effect on our business, assets, or results of operations, financial condition and ability to pay distributions, and we do not believe that our existing portfolio will require us to incur material expenditures to comply with these laws and regulations. However, we cannot predict the impact of unforeseen environmental contingencies or new or changed laws or regulations on our properties.

Seasonality

The lodging segment is seasonal in nature, reflecting higher revenue and operating income during the second and third quarters. This seasonality can be expected to cause fluctuations in our net property operations for the lodging segment. None of our other segments are seasonal in nature.

Access to Company Information

We electronically file our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all amendments to those reports with the Securities and Exchange Commission (“SEC”). The public may read and copy any of the reports that are filed with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at (800)-SEC-0330. The SEC maintains an Internet site at www.sec.gov that contains reports, proxy and information statements and other information regarding issuers that file electronically.

We make available, free of charge, by responding to requests addressed to our customer relations group, the Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all

 

-4-


Table of Contents

amendments to those reports on our website, www.inland-american.com. These reports are available as soon as reasonably practicable after such material is electronically filed or furnished to the SEC.

Certifications

We have filed with the Securities and Exchange Commission the principal executive officer and principal financial officer certifications required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, which are attached as Exhibits 31.1 and 31.2 to this Annual Report on Form 10-K.

 

-5-


Table of Contents

Item 1A. Risk Factors

The occurrence of any of the risks discussed below could have a material adverse effect on our business, financial condition, results of operations and ability to pay distributions to our stockholders.

Risks Related to Our Business

Recent disruptions in the financial markets and current economic conditions could adversely affect our ability to refinance or secure additional debt financing at attractive terms and the values of our investments.

The capital and credit markets have been extremely volatile since the fall of 2008. In particular, the real estate debt markets have experienced volatility as a result of certain factors, including the tightening of underwriting standards by lenders and credit rating agencies, therefore making it more costly to refinance our existing debt and to obtain new financing on attractive terms. If overall borrowing costs continue to increase, either by increases in the index rates or by increases in lender spreads, our operations may generate lower returns.

In addition, the disruptions in the financial markets and recent economic conditions have negatively impacted commercial real estate fundamentals, which could have, and in some cases have already had, various negative impacts on the value of our investments, including:

 

   

a decrease in the values of our investments in commercial properties, below the amounts paid for such investments; or

 

   

a decrease in revenues from our properties, due to lower occupancy and rental rates, which may make it more difficult for us to pay distributions or meet our debt service obligations on debt financing.

Our ongoing strategy depends, in part, upon future acquisitions, and we may not be successful in identifying and consummating these transactions.

Our business strategy involves realigning on assets through disposal of assets and acquisition of higher performing properties. We may not be successful in identifying suitable properties or other assets or in consummating these transactions on satisfactory terms, if at all.

Further, we face significant competition for attractive investment opportunities from an indeterminate number of other real estate investors, including investors with significant capital resources such as domestic and foreign corporations and financial institutions, publicly traded and privately held REITs, private institutional investment funds, investment banking firms, life insurance companies and pension funds. As a result of competition, we may be unable to acquire additional properties as we desire or the purchase price may be significantly elevated.

In light of current market conditions and depressed real estate values, property owners in many markets remain hesitant to sell their properties, resulting in fewer opportunities to acquire properties. Of the limited number of desirable properties that we are seeing come to market, we are either facing significant competition to acquire stabilized properties, or having to accept lease-up risk associated with properties that have lower occupancy. As market conditions and real estate values recover, more properties may become available for acquisition, but we can provide no assurances that these properties will meet our investment objectives or that we will be successful in acquiring these properties. Although conditions in the credit markets have improved over the past year, the ability of buyers to utilize higher levels of leverage to finance property acquisitions has been, and remains, somewhat limited. If we are unable to acquire sufficient debt financing at suitable rates or at all, we may be unable to acquire as many additional properties as we anticipate.

Our ongoing strategy involves the disposition of properties; however, we may be unable to sell a property on acceptable terms and conditions, if at all.

Another one of our strategies is to dispose of certain properties. We believe that in certain instances, it makes economic sense to sell properties in today’s market, such as when we believe the value of the leases in place at a

 

-6-


Table of Contents

property will significantly decline over the remaining lease term, when the property has limited or no equity with a near-term debt maturity, when a property has equity but the projected returns do not justify further investment or when the equity in a property can be redeployed in the portfolio in order to achieve better returns or strategic goals. However, the general economic climate along with property specific issues, such as vacancies and lease terminations, have negatively affected the value of certain of our properties and therefore reduced our ability to sell these properties on acceptable terms. Real estate investments often cannot be sold quickly. As a result of current economic conditions, potential purchasers may be unable to obtain financing on acceptable terms, if at all, thereby delaying our ability to sell our properties. In addition, the capitalization rates at which properties may be sold could have risen since our acquisition of the properties, thereby reducing our potential proceeds from sale. Furthermore, properties that we have owned for a significant period of time or that we acquired in exchange for partnership interests in our operating partnership may have a low tax basis. If we were to dispose of any of these properties in a taxable transaction, we may be required under provisions of the Code applicable to REITs to distribute a significant amount of the taxable gain, if any, to our stockholders and this could, in turn, impact our cash flow. In some cases, tax protection agreements with third parties may prevent us from selling certain properties in a taxable transaction without incurring substantial costs. In addition, purchase options and rights of first refusal held by tenants or partners in joint ventures may also limit our ability to sell certain properties.

If we lose or are unable to obtain key personnel, our ability to implement our investment strategies could be delayed or hindered.

Our success depends to a significant degree upon the contributions of certain of our executive officers and other key personnel of our business manager and property managers. If any of the key personnel of our business manager or property managers were to cease their affiliation with our business manager or property managers, respectively, our operating results could suffer. Further, we do not separately maintain “key person” life insurance that would provide us with proceeds in the event of death or disability of these persons. We believe our future success depends, in part, upon the ability of our business manager and property managers to hire and retain highly skilled managerial, operational and marketing personnel. Competition for such personnel is intense, and we cannot assure you that our business manager or property managers will be successful in attracting and retaining skilled personnel.

If we internalize our management functions, your interest in us could be diluted and we may be unable to retain key personnel.

At some point in the future, we may consider internalizing the functions performed for us by our business manager or property managers. The method by which we could internalize these functions could take many forms, and the method and cost of internalizing cannot be determined or estimated at this time. If we acquired our business manager or property managers as part of an internalization, the amount and form of any consideration that we would pay in this type of transaction could take many forms. For example, we could acquire the business manager or property managers through a merger in which we issue shares of our common stock for all of the outstanding common stock or assets of these entities. Issuing shares of our common stock would reduce the percentage of our outstanding shares owned by stockholders prior to any transaction. Issuing promissory notes could reduce our net income, cash flow from operating activities and our ability to make distributions, particularly if internalizing these functions does not produce cost savings. Further, if we internalize our management functions, certain key employees may not become our employees but may instead remain employees of our business manager and property managers, or their respective affiliates, especially if we internalize our management functions but do not acquire our business manager or property managers. See If we seek to internalize our management functions, other than by acquiring our business manager or property managers, we could incur greater costs and lose key personnel below. An inability to manage an internalization transaction could effectively result in our incurring excess costs and suffering deficiencies in our disclosure controls and procedures or our internal control over financial reporting. These deficiencies could cause us to incur additional costs, and our management’s attention could be diverted from most effectively managing our investments, which could result in us being sued and incurring litigation-associated costs in connection with the internalization transaction.

 

-7-


Table of Contents

If we pursue the acquisition of our business manager or property managers, there is no assurance that we will reach an agreement with these parties as to the terms of the transaction.

Even if we pursue the acquisition of our business manager and property managers, neither entity is obligated to enter into a transaction with us or to do so at any particular price. If we desire to internalize our management functions by acquiring our business manager and property managers, our independent directors, as a whole, or a committee thereof, will have to negotiate the specific terms and conditions of any agreement or agreements to acquire these entities, including the actual purchase price. There is no assurance that we will be able to enter into an agreement with the business manager and property managers on mutually acceptable terms. Accordingly, we would have to seek alternative courses of actions to internalize our management functions.

If we seek to internalize our management functions, other than by acquiring our business manager or property managers, we could incur greater costs and lose key personnel.

If our board deems an internalization to be in our best interests, it may decided that we should pursue an internalization by hiring our own group of executives and other employees or entering into an agreement with a third party, such as a merger, instead of by acquiring our business manager and property managers. The costs that we would incur in this case are uncertain and may be substantial. In addition, certain key personnel of the business manager and or property managers have employment agreements with those entities, which could restrict our ability to retain such personnel if we do not acquire the business manager and or property managers. Further, we would lose the benefit of the experience of business manager and property managers.

The failure of any bank in which we deposit our funds could reduce the amount of cash we have available to pay distributions and make additional investments.

We have deposited our cash and cash equivalents in several banking institutions in an attempt to minimize exposure to the failure or takeover of any one of these entities. However, the Federal Insurance Deposit Corporation, or “FDIC,” generally only insures limited amounts per depositor per insured bank. At December 31, 2011, we had cash and cash equivalents and restricted cash deposited in interest bearing transaction accounts at certain financial institutions exceeding these federally insured levels. If any of the banking institutions in which we have deposited funds ultimately fails, we may lose our deposits over the federally insured levels. The loss of our deposits could reduce the amount of cash we have available to distribute or invest.

Risks Related to our Real Estate Assets

There are inherent risks with real estate investments.

Investments in real estate assets are subject to varying degrees of risk. For example, an investment in real estate cannot generally be quickly converted to cash, limiting our ability to promptly vary our portfolio in response to changing economic, financial and investment conditions. Investments in real estate assets also are subject to adverse changes in general economic conditions which, for example, reduce the demand for rental space.

Among the factors that could impact our real estate assets and the value of an investment in us are:

 

   

local conditions such as an oversupply of space or reduced demand for real estate assets of the type that we own or seek to acquire, including, with respect to our lodging facilities, quick changes in supply of and demand for rooms that are rented or leased on a day-to-day basis;

 

   

inability to collect rent from tenants;

 

   

vacancies or inability to rent space on favorable terms;

 

   

inflation and other increases in operating costs, including insurance premiums, utilities and real estate taxes;

 

   

increases in energy costs or airline fares or terrorist incidents which impact the propensity of people to travel and therefore impact revenues from our lodging facilities, although operating costs cannot be adjusted as quickly;

 

-8-


Table of Contents
   

adverse changes in the federal, state or local laws and regulations applicable to us, including those affecting rents, zoning, prices of goods, fuel and energy consumption, water and environmental restrictions;

 

   

the relative illiquidity of real estate investments;

 

   

changing market demographics;

 

   

an inability to acquire and finance, or refinance, properties on favorable terms, if at all;

 

   

acts of God, such as earthquakes, floods or other uninsured losses; and

 

   

changes or increases in interest rates and availability of financing.

In addition, periods of economic slowdown or recession, or declining demand for real estate, or the public perception that any of these events may occur, could result in a general decline in rents or increased defaults under existing leases.

We depend on tenants for our revenue, and accordingly, lease terminations and tenant defaults could adversely affect the income produced by our properties.

The success of our investments depends on the financial stability of our tenants. The current economic conditions have adversely affected, and may continue to adversely affect, one or more of our tenants. For example, business failures and downsizings have affected the tenants of our office and industrial properties, and reduced consumer demand for retail products and services has affected the tenants of our retail properties. In addition, our retail shopping center properties typically are anchored by large, nationally recognized tenants, any of which may experience a downturn in their business that may weaken significantly their financial condition. Further, mergers or consolidations among large retail establishments could result in the closure of existing stores or duplicate or geographically overlapping store locations, which could include tenants at our retail properties.

As a result of these factors, our tenants may delay lease commencements, decline to extend or renew their leases upon expiration, fail to make rental payments when due, or declare bankruptcy. Any of these actions could result in the termination of the tenants’ leases, the expiration of existing leases without renewal, or the loss of rental income attributable to the terminated or expired leases. In the event of a tenant default or bankruptcy, we may experience delays in enforcing our rights as a landlord and may incur substantial costs in protecting our investment and re-leasing our property. Specifically, a bankruptcy filing by, or relating to, one of our tenants or a lease guarantor would bar efforts by us to collect pre-bankruptcy debts from that tenant or lease guarantor, or its property, unless we receive an order permitting us to do so from the bankruptcy court. In addition, we cannot evict a tenant solely because of bankruptcy. The bankruptcy of a tenant or lease guarantor could delay our efforts to collect past due balances under the relevant leases, and could ultimately preclude collection of these sums. If a lease is assumed by the tenant in bankruptcy, all pre-bankruptcy balances due under the lease must be paid to us in full. If, however, a lease is rejected by a tenant in bankruptcy, we would have only a general, unsecured claim for damages. An unsecured claim would only be paid to the extent that funds are available and only in the same percentage as is paid to all other holders of general, unsecured claims. Restrictions under the bankruptcy laws further limit the amount of any other claims that we can make if a lease is rejected. As a result, it is likely that we would recover substantially less than the full value of the remaining rent during the term.

Two of our tenants generated a significant portion of our revenue, and rental payment defaults by these significant tenants could adversely affect our results of operations.

For the year ended December 31, 2011, approximately 9% of our rental revenue was generated by over 400 retail banking properties leased to SunTrust Bank. Also, for the year ended December 31, 2011, approximately 7% of our rental revenue was generated by three properties leased to AT&T, Inc. The lease for one of the AT&T

 

-9-


Table of Contents

properties, with approximately 1.7 million square feet, expires in 2016. As a result of the concentration of revenue generated from these properties, if either SunTrust or AT&T were to cease paying rent or fulfilling its other monetary obligations, we could have significantly reduced rental revenues or higher expenses until the defaults were cured or the properties were leased to a new tenant or tenants.

We may suffer adverse consequences due to the financial difficulties, bankruptcy or insolvency of our tenants.

Recent economic conditions have caused, and may continue to cause, our tenants to experience financial difficulties, including bankruptcy, insolvency, or a general downturn in their business. The retail sector in particular has been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the level of consumer spending and consumer confidence, the adverse financial condition of some large retailing companies, the ongoing consolidation in the retail sector, the excess amount of retail space in a number of markets and increasing competition from discount retailers, outlet malls, internet retailers and other online businesses. We cannot provide assurance that any tenant that files for bankruptcy protection will continue to pay us rent. A bankruptcy filing by, or relating to, one of our tenants or a lease guarantor would bar efforts by us to collect pre-bankruptcy debts from that tenant or lease guarantor, or its property, unless we receive an order permitting us to do so from the bankruptcy court. In addition, we cannot evict a tenant solely because of bankruptcy. The bankruptcy of a tenant or lease guarantor could delay our efforts to collect past due balances under the relevant leases, and could ultimately preclude collection of these sums. If a lease is assumed by the tenant in bankruptcy, all pre-bankruptcy balances due under the lease must be paid to us in full. If, however, a lease is rejected by a tenant in bankruptcy, we would have only a general, unsecured claim for damages. An unsecured claim would only be paid to the extent that funds are available and only in the same percentage as is paid to all other holders of general, unsecured claims. Restrictions under the bankruptcy laws further limit the amount of any other claims that we can make if a lease is rejected. As a result, it is likely that we would recover substantially less than the full value of the remaining rent during the term.

Leases representing approximately 5.4% of the rentable square feet of our retail, office, and industrial portfolio are scheduled to expire in 2012. We may be unable to renew leases or lease vacant space at favorable rates or at all.

As of December 31, 2011, leases representing approximately 5.4% of the 49,267,633 rentable square feet of our retail, office, and industrial portfolio were scheduled to expire in 2012, and an additional 7.0% of the square footage of our retail, office, and industrial portfolio was available for lease. We may be unable to extend or renew any of these leases, or we may be able to lease these spaces only at rental rates equal to or below existing rental rates. In addition, some of our tenants have leases that include early termination provisions that permit the lessee to terminate all or a portion of its lease with us after a specified date or upon the occurrence of certain events with little or no liability to us. We may be required to offer substantial rent abatements, tenant improvements, early termination rights or below-market renewal options to retain these tenants or attract new ones. Portions of our properties may remain vacant for extended periods of time. Further, some of our leases currently provide tenants with options to renew the terms of their leases at rates that are less than the current market rate or to terminate their leases prior to the expiration date thereof. If we are unable to obtain new rental rates that are on average comparable to our asking rents across our portfolio, then our ability to generate cash flow growth will be negatively impacted.

We may be required to make significant capital expenditures to improve our properties in order to retain and attract tenants.

We expect that, upon the expiration of leases at our properties, we may be required to make rent or other concessions to tenants, accommodate requests for renovations, build-to-suit remodeling and other improvements or provide additional services to our tenants. As a result, we may have to pay for significant leasing costs or tenant improvements in order to retain tenants whose leases are expiring and to attract new tenants in sufficient numbers. Additionally, we may need to raise capital to make such expenditures. If we are unable to do so or

 

-10-


Table of Contents

capital is otherwise unavailable, we may be unable to make the required expenditures. This could result in non-renewals by tenants upon expiration of their leases, which would result in declines in revenues from operations.

We face significant competition in the leasing market, which may decrease or prevent increases in the occupancy and rental rates of our properties.

We own properties located throughout the United States. We compete with numerous developers, owners and operators of commercial properties, many of which own properties similar to, and in the same market areas as, our properties. If our competitors offer space at rental rates below current market rates, or below the rental rates we currently charge our tenants, we may lose existing or potential tenants and we may be pressured to reduce our rental rates below those we currently charge in order to attract new tenants and retain existing tenants when their leases expire. Also, if our competitors develop additional properties in locations near our properties, there may be increased competition for creditworthy tenants, which may require us to make capital improvements to properties that we would not have otherwise made.

Geographic concentration of our portfolio may make us particularly susceptible to adverse economic developments in the real estate markets of those areas or natural disasters in those areas.

Because our properties are concentrated in certain geographic areas, our operating results are likely to be impacted by economic changes affecting the real estate markets in those areas. As of December 31, 2011, approximately, 4%, 5%, 7% and 12% of our base rental income of our consolidated portfolio, excluding our lodging facilities, was generated by properties located in the Minneapolis, Dallas, Chicago and Houston metropolitan areas, respectively.

Additionally, at December 31, 2011, 34 of our lodging facilities, or approximately 36% of our lodging portfolio, were located in Washington D.C. and the eight eastern seaboard states ranging from Connecticut to Florida, which includes 11 hotels in North Carolina. Additionally, 19 properties were located in Texas. Adverse events in these areas, such as recessions, hurricanes or other natural disasters, could cause a loss of revenues from these hotels. Further, several of the hotels are located near the water and are exposed to more severe weather than hotels located inland. Elements such as salt water and humidity can increase or accelerate wear on the hotels’ weatherproofing and mechanical, electrical and other systems, and cause mold issues. As a result, we may incur additional operating costs and expenditures for capital improvements at these hotels. Geographic concentration also exposes us to risks of oversupply and competition in these markets. Significant increases in the supply of certain property types, including hotels, without corresponding increases in demand could have a material adverse effect on our financial condition, results of operations and our ability to pay distributions.

To qualify as a REIT, we must rely on third parties to operate our hotels.

To continue qualifying as a REIT, we may not, among other things, operate any hotel, or directly participate in the decisions affecting the daily operations of any hotel. Thus, we have retained third party managers to operate our hotel properties. We do not have the authority to directly control any particular aspect of the daily operations of any hotel, such as setting room rates. Thus, even if we believe our hotels are being operated in an inefficient or sub-optimal manner, we may not be able to require an immediate change to the method of operation. Our only alternative for changing the operation of our hotels may be to replace the third party manager of one or more hotels in situations where the applicable management agreement permits us to terminate the existing manager. Certain of these agreements may not be terminated without cause, which generally requires fraud, misrepresentation and other illegal acts. Even if we terminate or replace any manager, there is no assurance that we will be able to find another manager or that we will be able to enter into new management agreements favorable to us. Any change of hotel management would cause a disruption in operations.

 

-11-


Table of Contents

Conditions of franchise agreements could adversely affect us.

Our lodging properties are operated pursuant to agreements with nationally recognized franchisors including Marriott International, Inc., Hilton Hotels Corporation, Intercontinental Hotels Group PLC, Hyatt Corporation, Wyndham Worldwide Corporation and Choice Hotels International. These agreements generally contain specific standards for, and restrictions and limitations on, the operation and maintenance of a hotel in order to maintain uniformity within the franchisor’s system. These standards are subject to change over time, in some cases at the discretion of the franchisor, and may restrict our ability to make improvements or modifications to a hotel, causing us to incur significant costs, without the consent of the franchisor. Conversely, these standards may require us to make certain improvements or modifications to a hotel, even if we do not believe the capital improvements are necessary or desirable or will result in an acceptable return on our investment.

These agreements also permit the franchisor to terminate the agreement in certain cases such as a failure to pay royalties and fees or to perform under covenants under the franchise agreement, bankruptcy, abandonment of the franchise, commission of a felony, assignment of the franchise without the consent of the franchisor or failure to comply with applicable law or maintain applicable standards in the operation and condition of the relevant hotel. If a franchise license terminates due to our failure to comply with the terms and conditions of the agreement, we may be liable to the franchisor for a termination payment. These payments vary. Also, these franchise agreements do not renew automatically.

Actions of our joint venture partners could negatively impact our performance.

As of December 31, 2011 we had entered into joint venture agreements with 11 entities to fund the investment of office, industrial/distribution, retail, lodging, and mixed use properties. The carrying value of our investment in these joint ventures, which we do not consolidate for financial reporting purposes, was $317 million. For the year ended December 31, 2011, we recorded losses of $13 million and impairments net of gains of $106 million associated with these ventures.

With respect to these investments, we are not in a position to exercise sole decision-making authority regarding the property, partnership, joint venture or other entity. Consequently, our joint venture investments may involve risks not otherwise present with other methods of investing in real estate. For example, our co-member, co-venturer or partner may have economic or business interests or goals which are or which become inconsistent with our business interests or goals or may take action contrary to our instructions or requests or contrary to our policies or objectives. We have experienced these events from time to time with our current venture partners, which in some cases has resulted in litigation with these partners. There can be no assurance that an adverse outcome in any lawsuit will not have a material effect on our results of operations for any particular period. In addition, any litigation increases our expenses and prevents our officers and directors from focusing their time and effort on other aspects of our business. Our relationships with our venture partners are contractual in nature. These agreements may restrict our ability to sell our interest when we desire or on advantageous terms and, on the other hand, may be terminated or dissolved under the terms of the agreements and, in each event, we may not continue to own or operate the interests or assets underlying the relationship or may need to purchase these interests or assets at an above-market price to continue ownership.

Current credit market disruptions and recent economic trends may increase the likelihood of a commercial developer defaulting on its obligations with respect to our development projects, including projects where we have notes receivable, or becoming bankrupt or insolvent.

We have entered into, and may continue to enter into, projects that are in various stages of pre-development and development. Investing in properties under development, and in lodging facilities in particular, which typically must be renovated or otherwise improved on a regular basis, including renovations and improvements required by existing franchise agreements, subjects us to uncertainties such as the ability to achieve desired zoning for

 

-12-


Table of Contents

development, environmental concerns of governmental entities or community groups, ability to control construction costs or to build in conformity with plans, specifications and timetables. The current economic climate has continued to impact real estate developments as well. The current slow-down in consumer spending has negatively impacted the retail environment in particular, and is causing many retailers to reduce new leasing and expansion plans. We believe that our retail developments will experience longer lease-up periods and that actual lease rates will be less than the leasing rates originally underwritten.

In addition, recent economic conditions have caused an increase in developer failures. The developers of the projects in which we have invested are exposed to risks not only with respect to our projects, but also other projects in which they are involved. A default by a developer in respect of one of our development project investments, or the bankruptcy, insolvency or other failure of a developer for one of these projects, may require that we determine whether we want to assume the senior loan, fund monies beyond what we are contractually obligated to fund, take over development of the project, find another developer for the project, or sell our interest in the project. Developer failures could give tenants the right to terminate pre-construction leases, delay efforts to complete or sell the development project and could ultimately preclude us from realizing our anticipated returns. These events could cause a decrease in the value of our assets and compel us to seek additional sources of liquidity, which may or may not be available, in order to hold and complete the development project.

Generally, under bankruptcy law and the bankruptcy guarantees we have required of certain of our joint venture development partners, we may seek recourse from the developer-guarantor to complete our development project with a substitute developer partner. However, in the event of a bankruptcy by the developer-guarantor, we cannot provide assurance that the developer or its trustee will satisfy its obligations. The bankruptcy of any developer or the failure of the developer to satisfy its obligations would likely cause us to have to complete the development or find a replacement developer on our own, which could result in delays and increased costs. We cannot provide assurance that we would be able to complete the development on terms as favorable as when we first entered into the project. If we are not able to, or elect not to, proceed with a development opportunity, the development costs ordinarily would be charged against income for the then-current period if we determine our costs are not recoverable.

Sale leaseback transactions may be recharacterized in a manner unfavorable to us.

From time to time we have entered into a sale leaseback transaction where we purchase a property and then lease the property to the seller. These transactions could, however, be characterized as a financing instead of a sale in the case of the seller’s bankruptcy. In this case, we would not be treated as the owner of the property but rather as a creditor with no interest in the property itself. The seller may have the ability in a bankruptcy proceeding to restructure the financing by imposing new terms and conditions. The transaction also may be recharacterized as a joint venture. In this case, we would be treated as a joint venturer with liability, under some circumstances, for debts incurred by the seller relating to the property.

Our investments in equity and debt securities have materially impacted, and may in the future materially impact, our results.

As of December 31, 2011, we had investments valued at $289 million in real estate related equity and debt securities. Real estate related equity securities are always unsecured and subordinated to other obligations of the issuer. Investments in real estate-related equity securities are subject to numerous risks including: (1) limited liquidity in the secondary trading market in the case of unlisted or thinly traded securities; (2) substantial market price volatility resulting from, among other things, changes in prevailing interest rates in the overall market or related to a specific issuer, as well as changing investor perceptions of the market as a whole, REIT or real estate securities in particular or the specific issuer in question; (3) subordination to the liabilities of the issuer; (4) the possibility that earnings of the issuer may be insufficient to meet its debt service obligations or to pay distributions; and (5) with respect to investments in real estate-related preferred equity securities, the operation of mandatory sinking fund or call/redemption provisions during periods of declining interest rates that could cause

 

-13-


Table of Contents

the issuer to redeem the securities. In addition, investments in real estate-related securities involve special risks relating to the particular issuer of the securities, including the financial condition and business outlook of the issuer. Issuers of real estate-related securities generally invest in real estate or real estate-related assets and are subject to the inherent risks associated with real estate-related investments discussed herein. In fact, many of the entities that we have invested in have reduced the dividends paid on their securities. The stock prices for some of these entities have declined since our initial purchase, and in certain cases we have sold these investments at a loss.

Any mortgage loans that we originate or purchase are subject to the risks of delinquency and foreclosure.

We may originate and purchase mortgage loans. These loans are subject to risks of delinquency and foreclosure, and risks of loss. The ability of a borrower to repay a loan secured by an income-producing property depends primarily upon the successful operation of the property rather than upon the existence of independent income or assets of the borrower. If the net operating income of the property is reduced, the borrower’s ability to repay the loan may be impaired. A property’s net operating income can be affected by the any of the potential issues associated with real estate-related investments as discussed herein. We bear the risks of loss of principal to the extent of any deficiency between the value of the collateral and the principal and accrued interest of the mortgage loan. In the event of the bankruptcy of a mortgage loan borrower, the mortgage loan to that borrower will be deemed to be collateralized only to the extent of the value of the underlying collateral at the time of bankruptcy (as determined by the bankruptcy court), and the lien securing the mortgage loan will be subject to the avoidance powers of the bankruptcy trustee or debtor-in-possession to the extent the lien is unenforceable under state law. Foreclosure of a mortgage loan can be an expensive and lengthy process that could have a substantial negative effect on our anticipated return on the foreclosed mortgage loan. We may also be forced to foreclose on certain properties, be unable to sell these properties and be forced to incur substantial expenses to improve operations at the property.

We may make a mortgage loan to affiliates of, or entities sponsored by, our sponsor.

If we have excess working capital, we may, from time to time, and subject to the conditions in our articles, make a mortgage loan to affiliates of, or entities sponsored by, our sponsor. These loan arrangements will not be negotiated at arm’s length and may contain terms and conditions that are not in our best interest and would not otherwise be applicable if we entered into arrangements with a third-party borrower not affiliated with these entities.

An increase in real estate taxes may decrease our income from properties.

From time to time, the amount we pay for property taxes increases as either property values increase or assessment rates are adjusted. Increases in a property’s value or in the assessment rate result in an increase in the real estate taxes due on that property. If we are unable to pass the increase in taxes through to our tenants, our net operating income for the property decreases.

Uninsured losses or premiums for insurance coverage may adversely affect a stockholder’s returns.

We attempt to adequately insure all of our properties against casualty losses. There are types of losses, generally catastrophic in nature, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution or environmental matters that are uninsurable or not economically insurable, or may be insured subject to limitations, such as large deductibles or co-payments. Risks associated with potential acts of terrorism could sharply increase the premiums we pay for coverage against property and casualty claims. Additionally, mortgage lenders sometimes require commercial property owners to purchase specific coverage against terrorism as a condition for providing mortgage loans. These policies may not be available at a reasonable cost, if at all, which could inhibit our ability to finance or refinance our properties. In such instances, we may be required to provide

 

-14-


Table of Contents

other financial support, either through financial assurances or self-insurance, to cover potential losses. If we incur any casualty losses not fully covered by insurance, the value of our assets will be reduced by the amount of the uninsured loss. In addition, other than any reserves we may establish, we have no designated source of funding to repair or reconstruct any uninsured damaged property.

Terrorist attacks and other acts of violence or war may affect the markets in which we operate, our operations and our profitability.

We own estate assets located in areas that are susceptible to attack. These attacks may directly impact the value of our assets through damage, destruction, loss or increased security costs. Although we may obtain terrorism insurance, we may not be able to obtain sufficient coverage to fund any losses we may incur. Risks associated with potential acts of terrorism could sharply increase the premiums we pay for coverage against property and casualty claims. Further, certain losses resulting from these types of events are uninsurable or not insurable at reasonable costs.

More generally, any terrorist attack, other act of violence or war, including armed conflicts, could result in increased volatility in, or damage to, the United States and worldwide financial markets and economy. Any terrorist incident may, for example, deter people from traveling, which could affect the ability of our hotels to generate operating income and therefore our ability to pay distributions. Additionally, increased economic volatility could adversely affect our tenants’ ability to pay rent on their leases or our ability to borrow money or issue capital stock at acceptable prices.

The cost of complying with environmental and other governmental laws and regulations may adversely affect us.

All real property and the operations conducted on real property are subject to federal, state and local laws and regulations (including those of foreign jurisdictions) relating to environmental protection and human health and safety. These laws and regulations generally govern wastewater discharges, air emissions, the operation and removal of underground and above-ground storage tanks, the use, storage, treatment, transportation and disposal of solid and hazardous materials, and the remediation of contamination associated with disposals. We also are required to comply with various local, state and federal fire, health, life-safety and similar regulations. Some of these laws and regulations may impose joint and several liability on tenants or owners for the costs of investigating or remediating contaminated properties. These laws and regulations often impose liability whether or not the owner knew of, or was responsible for, the presence of the hazardous or toxic substances. The cost of removing or remediating could be substantial. In addition, the presence of these substances, or the failure to properly remediate these substances, may adversely affect our ability to sell or rent a property or to use the property as collateral for borrowing.

Environmental laws and regulations also may impose restrictions on the manner in which properties may be used or businesses may be operated, and these restrictions may require substantial expenditures by us. Environmental laws and regulations provide for sanctions in the event of noncompliance and may be enforced by governmental agencies or, in certain circumstances, by private parties. Third parties may seek recovery from owners of real properties for personal injury or property damage associated with exposure to released hazardous substances. Compliance with new or more stringent laws or regulations or stricter interpretations of existing laws may require material expenditures by us. For example, various federal, regional and state laws and regulations have been implemented or are under consideration to mitigate the effects of climate change caused by greenhouse gas emissions. Among other things, “green” building codes may seek to reduce emissions through the imposition of standards for design, construction materials, water and energy usage and efficiency, and waste management. We are not aware of any such existing requirements that we believe will have a material impact on our current operations. However, future requirements could increase the costs of maintaining or improving our existing properties or developing new properties.

 

-15-


Table of Contents

Our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediating the problem.

The presence of mold at any of our properties could require us to undertake a costly program to remediate, contain or remove the mold. Mold growth may occur when moisture accumulates in buildings or on building materials. Some molds may produce airborne toxins or irritants. Concern about indoor exposure to mold has been increasing because exposure to mold may cause a variety of adverse health effects and symptoms, including allergic or other reactions. The presence of mold could expose us to liability from our tenants, their employees and others if property damage or health concerns arise.

We may incur significant costs to comply with the Americans With Disabilities Act.

Our properties generally are subject to the Americans With Disabilities Act of 1990, as amended. Under this act, all places of public accommodation are required to comply with federal requirements related to access and use by disabled persons. The act has separate compliance requirements for “public accommodations” and “commercial facilities” that generally require that buildings and services be made accessible and available to people with disabilities. The act’s requirements could require us to remove access barriers and could result in the imposition of injunctive relief, monetary penalties or, in some cases, an award of damages.

Risks Associated with Debt Financing

Borrowings may reduce the funds available for distribution and increase the risk of loss since defaults may cause us to lose the properties securing the loans.

We have acquired, and may continue to acquire, real estate assets by using either existing financing or borrowing new monies. Our articles generally limit the total amount we may borrow to 300% of our net assets. In addition, we may obtain loans secured by some or all of our properties or other assets to fund additional acquisitions or operations including to satisfy the requirement that we distribute at least 90% of our annual “REIT taxable income” (subject to certain adjustments) to our stockholders, or as is otherwise necessary or advisable to assure that we qualify as a REIT for federal income tax purposes. Payments required on any amounts we borrow reduce the funds available for, among other things, distributions to our stockholders because cash otherwise available for distribution is required to pay principal and interest associated with amounts we borrow.

Defaults on loans secured by a property we own may result in us losing the property or properties securing the loan that is in default as a result of foreclosure actions initiated by a lender. For tax purposes, a foreclosure would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the property. If the outstanding balance of the debt exceeds our tax basis in the property, we would recognize taxable gain on the foreclosure but would not receive any cash proceeds. We also may fully or partially guarantee any monies that subsidiaries borrow to purchase or operate real estate assets. In these cases, we will be responsible to the lender for repaying the loans if the subsidiary is unable to do so. If any mortgage contains cross-collateralization or cross-default provisions, more than one property may be affected by a default.

Lenders may restrict certain aspects of our operations, which could, among other things, limit our ability to make distributions.

The terms and conditions contained in any of our loan documents may require us to maintain cash reserves; limit the aggregate amount we may borrow on a secured and unsecured basis; require us to satisfy restrictive financial covenants; prevent us from entering into certain business transactions, such as a merger, sale of assets or other business combination; restrict our leasing operations; or require us to obtain consent from the lender to complete transactions or make investments that are ordinarily approved only by our board of directors. In addition, secured lenders typically restrict our ability to discontinue insurance coverage on a mortgaged property even though we may believe that the insurance premiums paid to insure against certain losses, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution or environmental matters, are greater than the potential risk of loss.

 

-16-


Table of Contents

Interest-only indebtedness may increase our risk of default.

We have obtained, and continue to incur interest related to, interest-only mortgage indebtedness. During the interest only period, the amount of each scheduled payment is less than that of a traditional amortizing mortgage loan. The principal balance of the mortgage loan is not reduced (except in the case of prepayments) because there are no scheduled monthly payments of principal during this period. After the interest-only period, we are required either to make scheduled payments of amortized principal and interest or to make a lump-sum or “balloon” payment at maturity. These required principal or balloon payments increase the amount of our scheduled payments and may increase our risk of default under the related mortgage loan and reduce the funds available for distribution to our stockholders.

Increases in interest rates could increase the amount of our debt payments.

As of December 31, 2011, approximately $1.5 billion of our indebtedness bore interest at variable rates. Increases in interest rates in variable rate debt that has not otherwise been hedged through the use of swap agreements reduce the funds available for other needs, including distribution to our stockholders. As fixed rate debt matures, we may not be able to secure low fixed rate financing. In addition, if rising interest rates cause us to need additional capital to repay indebtedness, we may be forced to sell one or more of our properties or investments in real estate at times which may not permit us to realize the return on the investments we would have otherwise realized.

To hedge against interest rate fluctuations, we use derivative financial instruments, which may be costly and ineffective.

From time to time, we use derivative financial instruments to hedge exposures to changes in interest rates on certain loans secured by our assets. Our derivative instruments currently consist of interest rate swap contracts but may, in the future, include, interest rate cap or floor contracts, futures or forward contracts, options or repurchase agreements. Our actual hedging decisions are determined in light of the facts and circumstances existing at the time of the hedge. There is no assurance that our hedging strategy will achieve our objectives. We may be subject to costs, such as transaction fees or breakage costs, if we terminate these arrangements.

To the extent that we use derivative financial instruments to hedge against interest rate fluctuations, we are exposed to credit risk, basis risk and legal enforceability risks. In this context, credit risk is the failure of the counterparty to perform under the terms of the derivative contract. Basis risk occurs when the index upon which the contract is based is more or less variable than the index upon which the hedged asset or liability is based, thereby making the hedge less effective. Finally, legal enforceability risks encompass general contractual risks including the risk that the counterparty will breach the terms of, or fail to perform its obligations under, the derivative contract. A counterparty could fail, shut down, file for bankruptcy or be unable to pay out contracts. The business failure of a hedging counterparty with whom we enter into a hedging transaction will most likely result in a default. Default by a party with whom we enter into a hedging transaction may result in the loss of unrealized profits and force us to cover our resale commitments, if any, at the then current market price. Although generally we will seek to reserve the right to terminate our hedging positions, it may not always be possible to dispose of or close out a hedging position without the consent of the hedging counterparty, and we may not be able to enter into an offsetting contract to cover our risk. We cannot provide assurance that a liquid secondary market will exist for hedging instruments purchased or sold, and we may be required to maintain a position until exercise or expiration, which could result in losses.

Further, the REIT provisions of the Code may limit our ability to hedge the risks inherent to our operations. We may be unable to manage these risks effectively.

 

-17-


Table of Contents

We may be contractually obligated to purchase property even if we are unable to secure financing for the acquisition.

We typically finance a portion of the purchase price for each property that we acquire. However, to ensure that our offers are as competitive as possible, we generally do not enter into contracts to purchase property that include financing contingencies. Thus, we may be contractually obligated to purchase a property even if we are unable to secure financing for the acquisition. In this event, we may choose to close on the property by using cash on hand, which would result in less cash available for our operations and distributions to stockholders. Alternatively, we may choose not to close on the acquisition of the property and default on the purchase contract. If we default on any purchase contract, we could lose our earnest money and become subject to liquidated or other contractual damages and remedies.

Risks Related to Our Common Stock

There is no public market for our shares, and you may not be able to sell your shares, including through our share repurchase program.

There is no public market for our shares and no assurance that one may develop. Our charter does not require our directors to seek stockholder approval to liquidate our assets by a specified date, nor does our charter require our directors to list our shares for trading by a specified date. Further, our amended and restated share repurchase program permits us to repurchase shares only from a beneficiary of a stockholder that has died or from stockholders that have a qualifying disability or that are confined to a long-term care facility.

There is no assurance that we will be able to continue paying cash distributions or that distributions will increase over time.

We intend to continue paying regular monthly cash distributions to our stockholders. However, there are many factors that can affect the availability and timing of cash distributions to stockholders such as our ability to earn positive yields on our real estate assets, the yields on securities of other entities in which we invest, our operating expense levels, as well as many other variables. Actual cash available for distributions may vary substantially from estimates. There is no assurance that we will be able to continue paying distributions at the current level or that the amount of distributions will increase, or not decrease, over time. Even if we are able to continue paying distributions, the actual amount and timing of distributions is determined by our board of directors in its discretion and typically depends on the amount of funds available for distribution, which depends on items such as current and projected cash requirements and tax considerations. As a result, our distribution rate and payment frequency may vary from time to time.

Funding distributions from sources other than cash flow from operating activities may negatively impact our ability to sustain or pay distributions and will result in us having less cash available for other uses.

If our cash flow from operating activities is not sufficient to fully fund the payment of distributions, the level of our distributions may not be sustainable and some or all of our distributions will be paid from other sources. For example, from time to time, our business manager has determined, in its sole discretion, to either forgo or defer a portion of the business management fee, which has had the effect of increasing cash flow from operations for the relevant period because we have not had to use that cash to pay any fee or reimbursement which was foregone or deferred during the relevant period. For the year ended December 31, 2011, we paid a business management fee of $40 million, or approximately 0.35% of our average invested assets on an annual basis, as well as an investment advisory fee of approximately $1.6 million, together which are less than the full 1% fee that the business manager could be paid. However, there is no assurance that our business manager will forgo or defer any portion of its business management fee in the future. Further, we would need to use cash at some point in the future to pay any fee or reimbursement that is deferred. We also may use cash from financing activities, components of which may include borrowings (including borrowings secured by our assets), as well as proceeds from the sales of our properties, to fund distributions. To the extent distributions are paid from financing activities, we will have less money available for other uses, such as cash needed to refinance existing indebtedness.

 

-18-


Table of Contents

Risks Related to Conflicts of Interest

There are conflicts of interest between us and affiliates of our sponsor that may affect our acquisition of properties and financial performance.

During the ten years ended December 31, 2011, our sponsor and Inland Private Capital Corporation (“IPCC”) had sponsored, in the aggregate, three other REITs and 107 real estate exchange private placement limited partnerships and limited liability companies. Two of the REITs, Inland Diversified Real Estate Trust, Inc. and Inland Monthly Income Trust, Inc., are, or in the case of Inland Monthly Income Trust will be, managed by affiliates of our business manager. Two other REITs, Inland Real Estate Corporation and Inland Western Retail Real Estate Trust, Inc., are self-managed, but our sponsor and its affiliates continue to hold a significant investment in these entities. We may be seeking to buy real estate assets at the same time as certain of these other programs. Further, certain programs sponsored by our sponsor or IPCC own and manage the type of properties that we own, and in the same geographical areas in which we own them. Therefore, our properties may compete for tenants with other properties owned and managed by these other programs. Persons performing services for our property managers may face conflicts of interest when evaluating tenant leasing opportunities for our properties and other properties owned and managed by these programs, and these conflicts of interest may have an adverse impact on our ability to attract and retain tenants.

Our sponsor may face a conflict of interest in allocating personnel and resources between its affiliates, our business manager and our property managers.

We rely, to a great extent, on persons performing services for our business manager and property managers and their affiliates to manage our day-to-day operations. Some of these persons also provide services to one or more investment programs previously sponsored by our sponsor. These individuals face competing demands for their time and service and may have conflicts in allocating their time between our business and assets and the business and assets of our sponsor, its affiliates and the other programs formed and organized by our sponsor. In addition, if another investment program sponsored by our sponsor decides to internalize its management functions in the future, it may do so by hiring and retaining certain of the persons currently performing services for our business manager and property managers, and if it did so, would likely not allow these persons to perform services for us.

We do not have arm’s-length agreements with our business manager, our property managers or any other affiliates of our sponsor.

None of the agreements and arrangements with our business manager, our property managers or any other affiliates of our sponsor was negotiated at arm’s-length. These agreements may contain terms and conditions that are not in our best interest and would not otherwise be applicable if we entered into arm’s length agreements with third parties.

Our business manager and its affiliates face conflicts of interest caused by their compensation arrangements with us, which could result in actions that are not in the long-term best interests of our stockholders.

We pay significant fees to our business manager, property managers and other affiliates of our sponsor for services provided to us. Most significantly, our business manager receives fees based on the aggregate book value, including acquired intangibles, of our invested assets. Further, our property managers receive fees based on the gross income from properties under management. Other parties related to, or affiliated with, our business manager or property managers may also receive fees or cost reimbursements from us. These compensation arrangements may cause these entities to take or not take certain actions. For example, these arrangements may provide an incentive for our Business Manager to borrow more money than prudent to increase the amount we can invest. Ultimately, the interests of these parties in receiving fees may conflict with the interest of our stockholders in earning income on their investment in our common stock.

 

-19-


Table of Contents

We rely on entities affiliated with our sponsor to identify real estate assets.

We rely on Inland Real Estate Acquisitions, Inc. (“IREA”) and other affiliates of our sponsor to identify suitable investment opportunities for us. Other public or private programs sponsored by our sponsor or IPCC also rely on these entities to identify potential investments. These entities have, in some cases, rights of first refusal or other pre-emptive rights to the properties that IREA identifies. Our right to acquire properties identified by IREA is subject to the exercise of any prior rights vested in these entities. We may not, therefore, be presented with opportunities to acquire properties that we otherwise would be interested in acquiring.

Risks Related to Our Organization and Structure

Stockholders have limited control over changes in our policies and operations.

Our board of directors determines our major policies, including those regarding investment policies and strategies, financing, debt capitalization, REIT qualification and distributions. Our board of directors may amend or revise certain of these and other policies without a vote of the stockholders.

Stockholders’ interest in us will be diluted if we issue additional shares.

Stockholders do not have preemptive rights to any shares issued by us in the future. Our articles authorize us to issue up to 1.5 billion shares of capital stock, of which 1.46 billion shares are designated as common stock and 40 million are designated as preferred stock. Future issuances of common stock, including issuances through our distribution reinvestment plan (“DRP”), will reduce the percentage of our shares owned by our current stockholders who do not participate in future stock issuances. Stockholders generally will not be entitled to vote on whether or not we issue additional shares. In addition, depending on the terms and pricing of an additional offering of our shares and the value of our properties, our stockholders may experience dilution in both the book value and fair value of their shares. Further, our board could authorize the issuance of stock with terms and conditions that could subordinate the rights of the holders of our current common stock or have the effect of delaying, deferring or preventing a change in control in us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might provide a premium price for our stockholders.

Stockholders’ returns may be reduced if we are required to register as an investment company under the Investment Company Act.

We are not registered, and do not intend to register our company or any of our subsidiaries, as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”). If we become obligated to register our company or any of our subsidiaries as an investment company, the registered entity would have to comply with a variety of substantive requirements under the Investment Company Act imposing, among other things:

 

   

limitations on capital structure;

 

   

restrictions on specified investments;

 

   

prohibitions on transactions with affiliates; and

 

   

compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.

We intend to continue conducting our operations, directly and through wholly or majority-owned subsidiaries, so that we and each of our subsidiaries continue to be exempt from registration as an investment company under the Investment Company Act. Under Section 3(a)(1)(A) of the Investment Company Act, a company is not deemed to be an “investment company” if it neither is, nor holds itself out as being, engaged primarily, nor proposes to engage primarily, in the business of investing, reinvesting or trading in securities. Under Section 3(a)(1)(C) of

 

-20-


Table of Contents

the Investment Company Act, a company is not deemed to be an “investment company” if it neither is engaged, nor proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and does not own or propose to acquire “investment securities” having a value exceeding 40% of the value of its total assets on an unconsolidated basis, which we refer to as the “40% test.”

We believe that we and most, if not all, of our wholly and majority-owned subsidiaries are not considered investment companies under either Section 3(a)(1)(A) or Section 3(a)(1)(C) of the Investment Company Act. In the event that the company or any of its wholly or majority-owned subsidiaries would ever inadvertently fall within one of the definitions of “investment company,” we intend to rely on the exception provided by Section 3(c)(5)(C) of the Investment Company Act.

Under Section 3(c)(5)(C), the SEC staff generally requires us to maintain at least 55% of our assets directly in qualifying assets to qualify for this exception. Mortgage-backed securities may or may not constitute qualifying assets, depending on the characteristics of the mortgage-backed securities, including the rights that we have with respect to the underlying loans. Our ownership of mortgage-backed securities, therefore, is limited by provisions of the Investment Company Act and SEC staff interpretations.

The method we use to classify our assets for purposes of the Investment Company Act is based in large measure upon no-action positions taken by the SEC staff in the past. These no-action positions were issued in accordance with factual situations that may be substantially different from the factual situations we may face, and a number of these no-action positions were issued more than ten years ago. No assurance can be given that the SEC staff will concur with our classification of our assets. In addition, the SEC staff may, in the future, issue further guidance that may require us to re-classify our assets for purposes of qualifying for exemption from regulation under the Investment Company Act. If we are required to re-classify our assets, we may no longer be in compliance with the exclusion from the definition of an “investment company” provided by Section 3(c)(5)(C) of the Investment Company Act.

A change in the value of any of our assets could cause us to fall within the definition of “investment company” and negatively affect our ability to maintain our exemption from regulation under the Investment Company Act. To avoid being required to register our company or any of our subsidiaries as an investment company under the Investment Company Act, we may be unable to sell assets we would otherwise want to sell and may need to sell assets we would otherwise wish to retain. In addition, we may have to acquire additional income- or loss-generating assets that we might not otherwise have acquired or may have to forgo opportunities to acquire interests in companies that we would otherwise want to acquire and would be important to our investment strategy.

If we were required to register the company as an investment company but failed to do so, we would be prohibited from engaging in our business, and criminal and civil actions could be brought against us. In addition, our contracts would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of us and liquidate our business.

Maryland law and our organizational documents limit a stockholder’s right to bring claims against our officers and directors.

Subject to the limitations set forth in our articles, a director will not have any liability for monetary damages under Maryland law so long as he or she performs his or her duties in good faith, in a manner he or she reasonably believes to be in our best interest, and with the care that an ordinary prudent person in a like position would use under similar circumstances. In addition, our articles, in the case of our directors, officers, employees and agents, and the business management agreement and the property management agreements, in the case of our business manager and property managers, respectively, require us to indemnify these persons for actions taken by them in good faith and without negligence or misconduct, or, in the case of our independent directors, actions taken in good faith without gross negligence or willful misconduct. As a result, we and our stockholders may

 

-21-


Table of Contents

have more limited rights against these persons than might otherwise exist under common law. In addition, we may be obligated to fund the defense costs incurred by these persons in some cases.

Our board of directors may, in the future, adopt certain measures under Maryland law without stockholder approval that may have the effect of making it less likely that stockholders would receive a “control premium” for their shares.

Corporations organized under Maryland law are permitted to protect themselves from unsolicited proposals or offers to acquire the company. Although we are not subject to these provisions, our stockholders could approve an amendment to our articles eliminating this restriction. If we do become subject to these provisions, our board of directors would have the power under Maryland law to, among other things, amend our articles without stockholder approval to:

 

   

stagger our board of directors into three classes;

 

   

require a two-thirds vote of stockholders to remove directors;

 

   

empower only remaining directors to fill any vacancies on the board;

 

   

provide that only the board can fix the size of the board;

 

   

provide that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office; and

 

   

require that special stockholders meetings be called only by holders of a majority of the voting shares entitled to be cast at the meeting.

These provisions may discourage an extraordinary transaction, such as a merger, tender offer or sale of all or substantially all of our assets, all of which might provide a premium price for a stockholder’s shares.

Further, under the Maryland Business Combination Act, we may not engage in any merger or other business combination with an “interested stockholder” or any affiliate of that interested stockholder for a period of five years after the most recent purchase of stock by the interested stockholder. After the five-year period ends, any merger or other business combination with the interested stockholder must be recommended by our board of directors and approved by the affirmative vote of at least:

 

   

80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and

 

   

two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder unless, among other things, our stockholders receive a minimum payment for their common stock equal to the highest price paid by the interested stockholder for its common stock.

Our articles exempt any business combination involving us and The Inland Group or any affiliate of The Inland Group, including our business manager and property managers, from the provisions of this law.

Our articles place limits on the amount of common stock that any person may own without the prior approval of our board of directors.

To qualify as a REIT, no more than 50% of the outstanding shares of our common stock may be beneficially owned, directly or indirectly, by five or fewer individuals at any time during the last half of each taxable year. Our articles prohibit any persons or groups from owning more than 9.8% of our common stock without the prior approval of our board of directors. These provisions may have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction such as a merger, tender offer or sale of all or substantially all of our assets that might involve a premium price for holders of our common stock. Further, any person or group attempting to purchase shares exceeding these limits could be compelled to sell the additional shares and, as a result, to forfeit the benefits of owning the additional shares.

 

-22-


Table of Contents

Our articles permit our board of directors to issue preferred stock on terms that may subordinate the rights of the holders of our current common stock or discourage a third party from acquiring us.

Our board of directors is permitted, subject to certain restrictions set forth in our articles, to issue up to forty million shares of preferred stock without stockholder approval. Further, subject to certain restrictions set forth in our articles, our board may classify or reclassify any unissued preferred stock and establish the preferences, conversions or other rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications, and terms or conditions of redemption of any preferred stock. Thus, our board of directors could authorize us to issue shares of preferred stock with terms and conditions that could subordinate the rights of the holders of our common stock or have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction such as a merger, tender offer or sale of all or substantially all of our assets, that might provide a premium price for holders of our common stock.

Maryland law limits, in some cases, the ability of a third party to vote shares acquired in a “control share acquisition.”

Under the Maryland Control Share Acquisition Act, persons or entities owning “control shares” of a Maryland corporation acquired in a “control share acquisition” have no voting rights with respect to those shares except to the extent approved by a vote of two-thirds of the corporation’s disinterested stockholders. Shares of stock owned by the acquirer or by officers or directors who are employees of the corporation, are not considered disinterested for these purposes. “Control shares” are shares of stock that, taken together with all other shares of stock the acquirer previously acquired, would entitle the acquirer to exercise voting power in electing directors within one of the following ranges of voting power:

 

   

one-tenth or more but less than one-third of all voting power;

 

   

one-third or more but less than a majority of all voting power; or

 

   

a majority or more of all voting power.

Control shares do not include shares of stock the acquiring person is entitled to vote as a result of having previously obtained stockholder approval. A “control share acquisition” means the acquisition of control shares, subject to certain exceptions. The Control Share Acquisition Act does not apply to (1) shares acquired in a merger, consolidation or share exchange if the corporation is a party to the transaction or (2) acquisitions approved or exempted by our articles or bylaws. Our articles exempt transactions between us and The Inland Group and its affiliates, including our business manager and property managers, from the limits imposed by the Control Share Acquisition Act. This statute could have the effect of discouraging offers from third parties to acquire us and increase the difficulty of successfully completing this type of offer by anyone other than The Inland Group and its affiliates.

Federal Income Tax Risks

If we fail to qualify as a REIT, we will have less cash to distribute to our stockholders.

Our qualification as a REIT depends on our ability to meet requirements regarding our organization and ownership, distributions of our income, the nature and diversification of our income and assets as well as other tests imposed by the Internal Revenue Code of 1986, as amended (the “Code”). We cannot assure you that our actual operations for any one taxable year will satisfy these requirements. Further, new legislation, regulations, administrative interpretations or court decisions could significantly affect our ability to qualify as a REIT and/or the federal income tax consequences of our qualification as a REIT. If we were to fail to qualify as a REIT and did not qualify for certain statutory relief provisions:

 

   

we would not be allowed to deduct distributions paid to stockholders when computing our taxable income;

 

-23-


Table of Contents
   

we would be subject to federal, state and local income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates;

 

   

we would be disqualified from being taxed as a REIT for the four taxable years following the year during which we failed to qualify, unless qualify for certain statutory relief provisions;

 

   

we would have less cash to pay distributions to stockholders; and

 

   

we may be required to borrow additional funds or sell some of our assets in order to pay the corporate tax obligations we may incur as a result of being disqualified.

In addition, if we were to fail to qualify as a REIT, we would not be required to pay distributions to stockholders, and all distributions to stockholders that we did pay would be subject to tax as regular corporate dividends to the extent of our current and accumulated earnings and profits. This means that, under current law, which is subject to change, our U.S. stockholders who are taxed at individual rates would be taxed on our dividends at long-term capital gains rates through 2012 and that our corporate stockholders generally would be entitled to the dividends received deduction with respect to such dividends, subject, in each case, to applicable limitations under the Code.

To maintain REIT status, we may be forced to borrow funds or dispose of assets during unfavorable market conditions to make distributions to our stockholders, which could increase our operating costs and decrease the value of an investment in our company.

To qualify as a REIT, we must distribute 90% of our REIT taxable income (which is determined without regard to the dividends-paid deduction or net capital gain) to our stockholders each year. At times, we may not have sufficient funds to satisfy these distribution requirements and may need to borrow funds or dispose of assets to make these distributions and maintain our REIT status and avoid the payment of income and excise taxes. Our inability to satisfy the distribution requirements with operating cash flow could result from (1) differences in timing between the actual receipt of cash and inclusion of income for federal income tax purposes; (2) the effect of non-deductible capital expenditures; (3) the creation of reserves; or (4) required debt amortization payments. We may need to borrow funds at times when market conditions are unfavorable. Further, if we are unable to borrow funds when needed for this purpose, we would have to fund alternative sources of funding or risk losing our status as a REIT.

Even if we qualify as a REIT, we may face other tax liabilities that reduce our cash flows.

Even if we qualify for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets. For example:

 

   

We will be subject to tax on any undistributed income. We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year plus amounts retained for which federal income tax was paid are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.

 

   

If we have net income from the sale of foreclosure property that we hold primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.

 

   

If we sell a property, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% “prohibited transactions” tax.

 

   

Our taxable REIT subsidiaries are subject to regular corporate federal, state and local taxes.

 

   

We will be subject to a 100% penalty tax on transactions with a taxable REIT subsidiary that are not conducted on an arm’s-length basis.

Any of these taxes would decrease cash available for distributions to our stockholders.

 

-24-


Table of Contents

The prohibited transactions tax may limit our ability to dispose of our properties.

A REIT’s net income from prohibited transactions is subject to a 100% tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. We may be subject to the prohibited transactions tax equal to 100% of net gain upon a disposition of a property. Although a safe harbor to the characterization of the sale of property by a REIT as a prohibited transaction is available, we cannot assure you that we can comply with the safe harbor or that we will avoid owning property that may be characterized as held primarily for sale to customers in the ordinary course of business. Consequently, we may choose not to engage in certain sales of our properties or may conduct such sales through a taxable REIT subsidiary, which would be subject to federal, state and local income taxation.

We may fail to qualify as a REIT if the Internal Revenue Service (the “IRS”) successfully challenges the valuation of our common stock used for purposes of our DRP.

In order to satisfy the REIT distribution requirements, the dividends we pay must not be “preferential.” A dividend determined to be preferential will not qualify for the dividends paid deduction. To avoid paying preferential dividends, we must treat every stockholder of a class of stock with respect to which we make a distribution the same as every other stockholder of that class, and we must not treat any class of stock other than according to its dividend rights as a class. For example, if certain stockholders receive a distribution that is more or less than the distributions received by other stockholders of the same class, the distribution will be preferential. If any part of a distribution is preferential, none of that distribution will be applied towards satisfying our REIT distribution requirements.

Stockholders participating in our DRP receive distributions in the form of shares of our common stock rather than in cash. Currently, the purchase price per share under our DRP is equal to 100% of the “market price” of a share of our common stock. Because our common stock is not yet listed for trading, for these purposes, “market price” means the fair market value of a share of our common stock, as estimated by us. In the past, our DRP has offered participants the opportunity to acquire newly-issued shares of our common stock at a discount to the “market price.” Pursuant to an IRS ruling, the prohibition on preferential dividends does not prohibit a REIT from offering shares under a distribution reinvestment plan at discounts of up to 5% of fair market value, but a discount in excess of 5% of the fair market value of the shares would be considered a preferential dividend. Any discount we have offered in the past was intended to fall within the safe harbor for such discounts set forth in the ruling published by the IRS. However, the fair market value of our common stock has not been susceptible to a definitive determination. If the purchase price under our DRP is deemed to have been at more than a 5% discount at any time, we would be treated as having paid one or more preferential dividends. Similarly, we would be treated as having paid one or more preferential dividends if the IRS successfully asserted that the value of the common stock distributions paid to stockholders participating in our DRP exceeded on a per-share basis the cash distribution paid to our other stockholders, which could occur if the IRS successfully asserted that the fair market value of our common stock exceeded the “market value” used for purposes of calculating the distributions under our DRP. If we are determined to have paid preferential dividends as a result of our DRP, we would likely fail to qualify as a REIT.

Complying with the REIT requirements may force us to liquidate otherwise attractive investments.

To maintain qualification as a REIT, we must ensure that at the end of each calendar quarter, at least 75% of the value of our assets consists of cash, cash items, government securities and qualified real estate assets, including shares of stock in other REITs, certain mortgage loans and mortgage-backed securities. The remainder of our investment in securities (other than governmental securities, qualified real estate assets and securities of taxable REIT subsidiaries) generally cannot include more than 10% of the outstanding voting securities of any one issuer or more than 10% of the total value of the outstanding securities of any one issuer. In addition, in general, no more than 5% of the value of our assets (other than government securities, qualified real estate assets and securities of taxable REIT subsidiaries) can consist of the securities of any one issuer, and no more than 25% of

 

-25-


Table of Contents

the value of our total securities can be represented by securities of one or more taxable REIT subsidiaries. If we fail to comply with these requirements at the end of any calendar quarter, we must correct the failure within thirty days after the end of the calendar quarter to avoid losing our REIT status and suffering adverse tax consequences. As a result, we may be required to liquidate otherwise attractive investments in order to maintain our REIT status.

If our leases are not respected as true leases for federal income tax purposes, we would fail to qualify as a REIT.

To qualify as a REIT, we must satisfy two gross income tests, pursuant to which specified percentages of our gross income must be passive income such as rent. For the rent to we receive under our lease to be treated as qualifying income for purposes of the gross income tests, the leases must be respected as true leases for federal income tax purposes and must not be treated as service contracts, joint ventures or some other type of arrangement. There are no controlling Treasury regulations, published rulings or judicial decisions involving leases with terms substantially the same as our hotel leases that discuss whether such leases constitute true leases for federal income tax purposes. We believe that all of our leases, including our hotel leases, will be respected as true leases for federal income tax purposes. There can be no assurance, however, that the IRS will agree with this characterization. If a significant portion of our leases were not respected as true leases for federal income tax purposes, we would not be able to satisfy either of the two gross income tests and each would likely lose its REIT status.

If MB REIT failed to qualify as a REIT, we would like fail to qualify as a REIT.

We own 100% of the common stock of MB REIT, which owns a significant portion of our properties and has elected to be taxed as a REIT for federal income tax purposes. MB REIT is subject to the various REIT qualification requirements and other limitations that apply to us. We believe that MB REIT has operated and will continue to operate in a manner to permit it to qualify for taxation as a REIT for federal income tax purposes. However, if MB REIT were to fail to qualify as a REIT, then (1) MB REIT would become subject to regular corporation income tax and (2) our ownership of shares MB REIT would cease to be a qualifying real estate asset for purposes of the 75% asset test applicable to REITs and would become subject to the 5% asset test, the 10% vote test, and the 10% value test generally applicable to our ownership in corporations other than REITs, qualified REIT subsidiaries and taxable REIT subsidiaries. If MB REIT were to fail to qualify as a REIT, we would not satisfy the 5% asset test, the 10% value test, or the 10% vote test, in which event we would fail to qualify as a REIT unless we qualified for certain statutory relief provisions.

If our hotel managers do not qualify as “eligible independent contractors,” we would fail to qualify as a REIT.

Rent paid by a lessee that is a “related party tenant” of ours will not be qualifying income for purposes of the two gross income tests applicable to REITs. We lease our hotels to our certain of our taxable REIT subsidiaries. A taxable REIT subsidiary will not be treated as a “related party tenant,” and will not be treated as directly operating a lodging facility, which is prohibited, to the extent that hotels that our taxable REIT subsidiaries lease are managed by an “eligible independent contractor.”

We believe that the rent paid by our taxable REIT subsidiaries that lease our hotels is qualifying income for purposes of the REIT gross income tests and that our taxable REIT subsidiaries qualify to be treated as “taxable REIT subsidiaries” for federal income tax purposes, but there can be no assurance that the IRS will not challenge this treatment or that a court would not sustain such a challenge. If the IRS successfully challenged this treatment, we would likely fail to satisfy the asset tests applicable to REITs and a significant portion of our income would fail to qualify for the gross income tests. If we failed to satisfy either the asset or gross income tests, we would likely lose our REIT qualification for federal income tax purposes, unless we qualified for certain statutory relief provisions.

 

-26-


Table of Contents

If our hotel managers do not qualify as “eligible independent contractors,” we may fail to qualify as a REIT. Each of the hotel management companies that enters into a management contract with our taxable REIT subsidiaries that lease our hotels must qualify as an “eligible independent contractor” under the REIT rules in order for the rent paid to us by taxable REIT subsidiaries to be qualifying income for gross income tests. Among other requirements, in order to qualify as an eligible independent contractor, (1) a manager must be actively engaged in the trade or business of operating hotels for third parties at the time the manger enters into a management contract with a taxable REIT subsidiary lessee and (2) the manager must not own more than 35% of our outstanding shares (by value) and no person or group of persons can own more than 35% of our outstanding shares and the ownership interests of the manager. Although we believe that all of our hotel managers qualify as eligible independent contractors, no complete assurance can be provided that the IRS will not successfully challenge that position.

Complying with REIT requirements may limit our ability to hedge effectively.

The REIT provisions of the Code may limit our ability to hedge the risks inherent to our operations. Under current law, any income that we generate from derivatives or other transactions intended to hedge our interest rate risk with respect to borrowings made to acquire or carry real estate assets generally will not constitute gross income for purposes of the two gross income tests applicable to REITs, so long as we clearly identify any such transactions as hedges for tax purposes before the close of the day on which they are acquired or entered into and we satisfy other identification requirements. In addition, any income from other hedging transactions would generally not constitute gross income for purposes of both the gross income tests. Accordingly, we may have to limit the use of hedging techniques that might otherwise be advantageous, which could result in greater risks associated with interest rate or other changes than we would otherwise incur.

Legislative or regulatory action could adversely affect you.

Changes to the tax laws are likely to occur, and these changes may adversely affect the taxation of our stockholders. Any such changes could have an adverse effect on an investment in our shares or on the market value or the resale potential of our assets. You are urged to consult with your own tax advisor with respect to the status of legislative, regulatory or administrative developments and proposals and their potential effect on an investment in our shares.

The maximum tax rate on qualified dividends paid by corporations to stockholders taxed at individual rates is 15% through 2012. REIT dividends, however, generally do not constitute qualified dividends and consequently are not eligible for favorable capital gains tax rates. Therefore, our stockholders will pay federal income tax on our dividends (other than capital gains dividends, dividends designated as qualified dividends (generally, qualified dividend income received by us from a taxable REIT subsidiary or other corporate investment or previously taxable to us in a prior year as undistributed income) or distributions which represent a return of capital or in excess of tax basis for tax purposes) at the applicable “ordinary income” rate, the maximum of which is 35% through 2012. However, as a REIT, we generally would not be subject to federal or state corporate income taxes on that portion of our ordinary income or capital gain that we distribute currently to our stockholders, and we thus expect to avoid the “double taxation” to which other corporations are typically subject.

Future legislation might result in a REIT having fewer tax advantages, and it could become more advantageous for a company that invests in real estate to elect to be taxed, for federal income tax purposes, as a corporation. As a result, our charter provides our board of directors with the power, under certain circumstances, to revoke or otherwise terminate our REIT election and cause us to be taxed as a corporation, without the vote of our stockholders. Our board of directors has fiduciary duties to us and our stockholders and could only cause changes in our tax treatment if it determines in good faith that such changes are in the best interest of our stockholders.

 

-27-


Table of Contents

Item 1B. Unresolved Staff Comments

None.

Item 2. Properties

We own interests in retail, office, industrial, multi-family and lodging properties. As of December 31, 2011, we, directly or indirectly, including through joint ventures in which we have a controlling interest, owned an interest in 869 properties, excluding our lodging and development properties, located in 35 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, own 95 lodging properties in 26 states and the District of Columbia. (Dollar amounts stated in thousands, except for revenue per available room, average daily rate and average rent per square foot).

General

The following table sets forth information regarding the 10 individual tenants in descending order based on base rent paid in 2011 but excluding our lodging, multi-family, and development properties. (Dollar amounts stated in thousands.)

 

Tenant Name

  

Type

   2011
Base
Rental
Income ($)
     % of Total
Portfolio
Income
    Square
Footage
     % of Total
Portfolio
Square
Footage
 

SunTrust Bank

   Retail/Office      55,408         8.60     2,269,901         4.30

AT&T, Inc.

   Office      44,310         6.88     3,407,651         6.46

Citizens Banks

   Retail      19,996         3.11     986,378         1.87

Sanofi-Aventis

   Office      16,408         2.55     736,572         1.40

United Healthcare Services

   Office      16,238         2.52     1,210,670         2.29

C&S Wholesalers

   Industrial/Distribution      15,119         2.35     3,031,295         5.75

Atlas Cold Storage

   Industrial/Distribution      13,201         2.05     1,896,815         3.60

Stop N Shop

   Retail      10,228         1.59     601,652         1.14

Cornell Corrections

   Industrial/Distribution      10,024         1.56     301,029         0.57

Lockheed Martin Corporation

   Office      8,589         1.33     342,516         0.65

The following sections set forth certain summary information about the character of the properties that we owned at December 31, 2011. Certain of the Company’s properties are encumbered by mortgages, totaling $5,770,595, and additional detail about the mortgages can be found on Schedule III – Real Estate and Accumulated Depreciation.

Retail Segment

As of December 31, 2011, our retail segment consisted of 726 properties. Our retail segment is centered on multi-tenant properties with an average of approximately 140,000 square feet of total space, located in stable communities, primarily in the southwest and southeast regions of the country. Our retail tenants are largely necessity-based retailers such as grocery and pharmacy, as well as moderate-fashion shoes and clothing retailers, and services such as banking. We own the following types of retail centers:

 

   

The majority of our single tenant retail properties are bank branches operated by SunTrust Bank or Citizens Bank. The bank branches typically offer a wide range of face-to-face or automated banking services to their customers and are often located on corners or out parcels. Typically, these tenants pay rents with contractual increases over time and bear virtually all expenses associated with operating the facility.

 

-28-


Table of Contents
   

Community or neighborhood centers are generally open air and designed for tenants that offer a larger array of apparel and other soft goods. Typically, these centers contain anchor stores and other national retail tenants. Our neighborhood shopping centers are generally in-line strip centers with a grocery store anchor, a drugstore, and other small retailers. Tenants of these centers typically offer necessity-based products.

 

   

Power centers consist of several anchors, such as department stores, off-price stores, warehouse clubs or stores that offer a large selection of merchandise. Typically, the number of specialty tenants is limited.

We have not experienced bankruptcies or receivable write-offs in our retail portfolio that have materially impacted our result of operations in the economy or retail environment. Our retail business is not highly dependent on specific retailers or specific retail industries, which we believe shields the portfolio from significant revenue variances over time.

The following table reflects the types of properties within our retail segment as of December 31, 2011.

 

Retail Properties

  Number of
Properties
    Total Gross
Leasable
Area (Sq.Ft.)
    % of
Economic
Occupancy
as of
December 31,
2011
    Total # of
Financially
Active Leases
as of
December 31,
2011
    Sum of
Annualized
Rent ($)
    Average
of Rent
PSF ($)
 

Single Tenant

    593        3,752,717        100     593        84,461        22.55   

Community & Neighborhood Center

    83        8,602,538        93     1,237        108,755        13.61   

Power Center

    50        10,290,116        93     1,022        125,490        13.11   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    726        22,645,371        94     2,852        318,706        14.96   

The following table represents lease expirations for the retail segment:

 

Lease Expiration Year

   Number of
Expiring Leases
     GLA of Expiring
Leases (Sq. Ft.)
     Annualized Base
Rent of Expiring
Leases ($)
     Percent of
Total GLA
    Percent of
Total
Annualized
Base Rent
    Expiring
Rent/Square
Foot
 

2012

     419         1,507,086         24,099         7.1     7.2     15.99   

2013

     342         1,412,621         22,574         6.6     6.7     15.98   

2014

     316         2,002,890         28,984         9.4     8.7     14.47   

2015

     335         2,352,018         29,497         11.0     8.8     12.54   

2016

     291         1,813,058         26,273         8.5     7.9     14.49   

Thereafter

     1,149         12,220,059         203,047         57.4     60.7     16.62   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     2,852         21,307,732         334,474         100.0     100.0     15.70   

We have staggered our lease expirations so that we can manage lease rollover. The average percentage of leases expiring over the next five years is less than 10%.

Lodging Segment

Lodging facilities have characteristics different from those found in office, retail, industrial, and multi-family properties. Revenue, operating expenses, and net income of lodging properties are directly tied to the daily hotel sales operation whereas these other asset classes generate revenue from medium to long-term lease contracts. In this way, net operating income for properties in our other asset classes is somewhat more predictable than lodging properties, though we believe that opportunities to increase revenue are, in many cases, limited because of the duration of the existing lease contracts. We believe lodging facilities have the benefit of capturing

 

-29-


Table of Contents

increased revenue opportunities on a daily or weekly basis but are also subject to immediate decreases in lodging revenue as a result of declines in daily rental rates and/or daily occupancy when demand is reduced. Due to seasonality, we expect our lodging revenues to be greater during the second and third quarters with lower revenues in the first and fourth quarters.

We follow two practices common for REITs that own lodging properties: 1) association with national franchise organizations and 2) management of the properties by third-party hotel managers. We have aligned our portfolio with what we believe are the top franchise enterprises in the lodging industry: Marriott, Hilton, Intercontinental, Hyatt, Wyndham, Choice, Fairmont and Starwood Hotels. Our lodging facilities and these franchise enterprises are generally classified in the “upscale” or “upper-upscale” lodging categories. By entering into franchise agreements with these organizations, we believe our lodging operations benefit from enhanced advertising, marketing, and sales programs through the franchisor (in this case, the organization) while the franchisee (in this case, us) pays only a fraction of the overall cost for these programs. We believe effective TV, radio, print, on-line, and other forms of advertisement are necessary to draw customers to our lodging facilities, thus, creating higher occupancy and rental rates, and increased revenue. Additionally, by using the franchise system we are also able to benefit from the frequent traveler rewards programs or “point awards” systems of the franchisor which we believe further bolsters occupancy and overall daily rental rates.

The following table reflects the types of properties within our lodging segment as of December 31, 2011.

 

Lodging Properties

   Number
of
Properties
     Number of
Rooms
     Average
Occupancy for
the Year ended
December 31,
2011
    Average Revenue Per
Available Room for
the Year ended
December 31, 2011 ($)
     Average Daily
Rate for the
Year 2011 ($)
 

Marriot

     49         7,821         71     87         122   

Hilton

     38         5,661         73     87         120   

Other

     8         2,115         70     84         120   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
     95         15,597         71     86         121   

Office Segment

Our investments in office properties largely represent assets leased to and occupied by either a diverse group of tenants or to a single tenant that fully occupy the leased space. Examples of our multi-tenant properties include the IDS Center located in the central business district of Minneapolis, Minnesota and Dulles Executive Plaza and Worldgate Plaza, both located in metropolitan Washington D.C., with space leased to high-technology companies and federal government contractors. Examples of our single tenant properties include three buildings leased and occupied by AT&T and located in three distinct US office markets—Chicago, Illinois, St. Louis, Missouri, and Cleveland, Ohio. In addition, our single tenant office portfolio includes bank offices leased on a net basis to SunTrust, with locations in the east and southeast regions of the country.

The following table reflects the types of properties within our office segment as of December 31, 2011.

 

Office Properties

   Number
of
Properties
     Total Gross
Leasable Area
(Sq. Ft.)
     % of Economic
Occupancy as of
December 31,
2011
    Total # of
Financially
Active Leases as
of December 31,
2011
     Sum of
Annualized
Rent ($)
     Average
of Rent
PSF ($)
 

Single-Tenant

     32         7,431,526         95     31         95,583         13.59   

Multi-Tenant

     11         2,813,287         85     239         47,508         19.77   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     43         10,244,813         92     270         143,091         15.17   

 

-30-


Table of Contents

The following table represents lease expirations for the office segment:

 

Lease Expiration Year

   Number of
Expiring Leases
     GLA of Expiring
Leases (Sq. Ft.)
     Annualized Base
Rent of Expiring
Leases ($)
     Percent of
Total GLA
    Percent of
Total
Annualized
Base Rent
    Expiring
Rent/Square
Foot
 

2012

     32         386,410         7,325         4.1     4.6     18.96   

2013

     30         651,173         12,251         6.9     7.8     18.81   

2014

     52         246,368         4,266         2.6     2.7     17.31   

2015

     43         393,614         7,753         4.2     4.9     19.70   

2016

     38         2,546,212         41,409         27.0     26.3     16.26   

Thereafter

     75         5,210,487         84,701         55.2     53.7     16.26   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     270         9,434,264         157,705         100.0     100.0     16.72   

The percentage of leases expiring each year for the next four years is low. During the fifth year, 67% of the lease expiration relates to one property, with approximately 1.7 million square feet, occupied by AT&T in Hoffman Estates, Illinois, which is in the greater metro Chicago market.

Industrial Segment

Our industrial segment is comprised of four types of properties: distribution centers, specialty distribution centers, charter schools, and correctional facilities. Our distribution centers are warehouses or other specialized buildings which stock products to be distributed to retailers, wholesalers or directly to consumers. Some properties are located in what we believe are active and sought-after industrial markets, such as the O’Hare airport market of Chicago, Illinois. The specialty distribution centers consist of refrigeration or air conditioned buildings which supply grocery stores in various locations across the country. The charter schools and correctional facilities consist of ten properties under long-term triple net leases.

The following table reflects the types of properties within our industrial segment as of December 31, 2011.

 

Industrial Properties

  Number
of
Properties
    Total Gross
Leasable Area
(Sq. Ft.)
    % of Economic
Occupancy as of
December 31,
2011
    Total # of
Financially
Active Leases as of
December 31,
2011
    Sum of
Annualized
Rent ($)
    Average
of Rent
PSF ($)
 

Distribution Center

    53        13,658,572        91     64        55,168        4.45   

Specialty Distribution Center

    11        1,896,815        100     11        13,201        6.96   

Charter Schools

    8        364,718        100     8        7,232        19.83   

Correctional Facility

    2        457,345        100     2        12,194        26.66   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    74        16,377,450        92     85        87,795        5.81   

The following table represents lease expirations for the industrial segment:

 

Lease Expiration Year

   Number of
Expiring Leases
     GLA of Expiring
Leases (Sq. Ft.)
     Annualized Base
Rent of Expiring
Leases ($)
     Percent of
Total GLA
    Percent of Total
Annualized Base
Rent
    Expiring
Rent/Square
Foot
 

2012

     17         783,973         2,287         5.2     2.3     2.92   

2013

     14         1,457,625         8,337         9.7     8.5     5.72   

2014

     3         453,528         2,517         3.0     2.6     5.55   

2015

     7         1,124,703         4,520         7.4     4.6     4.02   

2016

     5         1,420,677         5,137         9.4     5.2     3.62   

Thereafter

     39         9,862,827         75,354         65.3     76.8     7.64   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     85         15,103,333         98,152         100.0     100.00     6.50   

The percentage of leases expiring each year for the next five years is less than 10%. We believe this is a manageable percentage of lease rollover.

 

-31-


Table of Contents

Multi-Family Segment

Our multi-family portfolio consists of conventional apartments and student housing. Our conventional apartment properties are upscale with resident amenities such as business centers, fitness centers, swimming pools, landscaped grounds and clubhouse facilities. The apartment buildings are typically three-story walk-up buildings offering one, two and three bedroom apartments and are leased on per unit basis. Our student-housing portfolio consists of residential and mixed-use communities close to university campuses and in urban infill locations. Student-housing facilities are leased on a per bed basis rather than per unit. These five student housing properties were constructed between mid-2007 and 2010.

The following table reflects the types of properties within our multi-family segment as of December 31, 2011.

 

Multi-family Properties

   Number
of
Properties
     Total Gross
Leasable  Area

(Sq. Ft.)
     % of Economic
Occupancy as of
December 31,
2011
    Total #
of Units/
Beds
Occupied
     Rent
per
Unit/
Bed ($)
 

Conventional

     21         6,489,579         92.32     6,382         965.35   

Student-Housing

     5         936,766         92.79     2,458         661.50   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
     26         7,426,345         92.45     8,840         880.86   

Item 3. Legal Proceedings

None.

Item 4. Mine Safety Disclosures

Not applicable.

 

-32-


Table of Contents

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Market Information

There is no public trading market for the common stock. We announced an estimated value per share of our common stock equal to $7.22 as of December 29, 2011. We intend on estimating our value per share on an annual basis.

We published an estimated per share value of our common stock to assist broker-dealers that sold our common stock in our initial and follow-on “best efforts” offerings to comply with the rules published by the Financial Industry Regulatory Authority (“FINRA”) and to assist fiduciaries of retirement plans subject to annual reporting requirements of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), whose clients purchased our common stock. Specifically, FINRA requires registered broker-dealers to disclose in a customer’s account statement an estimated value for a REIT’s securities if the annual report of that REIT discloses a per share estimated value. The FINRA rules presently prohibit broker-dealers from using a per share estimated value developed from data that is more than eighteen months old.

The FINRA rules provide no guidance regarding the methodology a REIT must use to determine its estimated value per share. As with any valuation methodology, the methodology employed by our business manager was based upon a number of estimates and assumptions that may not be reflective of actual results. Further, different parties using different assumptions and estimates could derive a different estimated value per share, which could be significantly different from our estimated value per share. The estimated per share value published by us represents neither the fair value according to U.S. generally accepted accounting principles (or “GAAP”) of our assets less liabilities, nor the amount our shares would trade at on a national securities exchange or the amount a stockholder would obtain if he or she tried to sell his or her shares or if we liquidated our assets and distributed the proceeds after paying all of our expenses and liabilities.

Share Repurchase Program

Our board of directors adopted a share repurchase program, which became effective August 31, 2005 and was suspended as of March 30, 2009. Our board later adopted an Amended and Restated Share Repurchase Program, which was effective from April 11, 2011 through January 31, 2012 (the “First Amended Program”). Our board subsequently adopted a Second Amended and Restated Share Repurchase Program, which became effective as of February 1, 2012 (the “Second Amended Program”).

Under the First Amended Program, we were permitted to repurchase shares of our common stock, on a quarterly basis, upon the death of the beneficial owners of our shares. We were authorized to repurchase shares at a price per share equal to 90% of the most recently disclosed estimated per share value of our common stock, which, on each of the relevant repurchase dates, was equal to $7.23 per share. Our obligation to repurchase any shares under the First Amended Program was conditioned upon our having sufficient funds available to complete the repurchase. Our board had reserved $5.0 million per calendar quarter for this purpose. In addition, notwithstanding anything to the contrary, at no time during any consecutive twelve month period could the aggregate number of shares repurchased under the First Amended Program exceed 5.0% of the aggregate number of issued and outstanding shares of our common stock at the beginning of the twelve month period. If our funds were insufficient to repurchase all of the shares for which repurchase requests have been submitted in a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, we would repurchase the shares in chronological order, based upon the beneficial owner’s date of death.

Under the Second Amended Program, we may repurchase shares of our common stock, on a quarterly basis, from the beneficiary of a stockholder that has died or from stockholders that have a “qualifying disability” or are confined to a “long-term care facility” (together, referred to herein as “hardship repurchases”). We are authorized

 

-33-


Table of Contents

to repurchase shares at a price per share equal to 100% of the most recently disclosed estimated per share value of our common stock, which currently is equal to $7.22 per share. Our obligation to repurchase any shares under the Second Amended Program is conditioned upon our having sufficient funds available to complete the repurchase. Our board has initially reserved $10.0 million per calendar quarter for the purpose of funding repurchases associated with death and $15.0 million per calendar quarter for the purpose of funding hardship repurchases. In addition, notwithstanding anything to the contrary, at no time during any consecutive twelve month period may the aggregate number of shares repurchased under the Second Amended Program exceed 5.0% of the aggregate number of issued and outstanding shares of our common stock at the beginning of the twelve month period. For any calendar quarter, if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, repurchases for death will take priority over any hardship repurchases, in each case in accordance with the procedures, and subject to the funding limits, described in the Second Amended Program and summarized herein.

If, on the other hand, the funds reserved for either category of repurchase under the Second Amended Program are insufficient to repurchase all of the shares for which repurchase requests have been received for a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, we will repurchase the shares in the following order:

 

   

for death repurchases, we will repurchase shares in chronological order, based upon the beneficial owner’s date of death; and

 

   

for hardship repurchases, we will repurchase shares on a pro rata basis, up to, but not in excess of, the limits described herein; provided, that in the event that the repurchase would result in a stockholder owning less than 150 shares, we will repurchase all of that stockholder’s shares.

The Second Amended Program will immediately terminate if our shares are approved for listing on any national securities exchange. We may amend or modify any provision of the Second Amended Program, or reject any request for repurchase, at any time in our board’s sole discretion.

The table below outlines the shares of common stock we repurchased pursuant to the First Amended Program during the three months ended December 31, 2011:

 

Month

   Total
Number of
Shares
Redeemed
     Average
Price Paid
per Share
     Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs (1)
     Maximum
Number of Shares
That May Yet be
Purchased Under the
Plans or Programs
 

October 2011

     0         N/A         0         (1

November 2011

     0         N/A         0         (1

December 2011

     691,563       $ 7.23         691,563         (1

 

(1) A description of the First Amended Program, including the date that the program was amended, the dollar amount approved, the expiration date and the maximum number of shares that may be purchased thereuder is included in the narrative preceding this table.

Stockholders

As of March 1, 2012, we had 187,276 stockholders of record.

Distributions

We have been paying monthly cash distributions since October 2005. During the years ended December 31, 2011 and 2010, we declared cash distributions, which are paid monthly in arrears to stockholders, totaling $429.6 million and $417.9 million, respectively, in each case equal to $.50 per share on an annualized basis. For Federal income tax purposes for the years ended December 31, 2011 and 2010, 62% and 66% of the distributions paid constituted a return of capital in the applicable year.

 

-34-


Table of Contents

We intend to continue paying regular monthly cash distributions to our stockholders. However, there are many factors that can affect the amount and timing of cash distributions to stockholders. There is no assurance that we will be able to continue paying distributions at the current level or that the amount of distributions will increase, or not decrease further, over time. Even if we are able to continue paying distributions, the actual amount and timing of distributions is determined by our board of directors in its discretion and typically depends on the amount of funds available for distribution, which depends on items such as current and projected cash requirements and tax considerations. As a result, our distribution rate and payment frequency may vary from time to time.

Securities Authorized for Issuance under Equity Compensation Plans

The following table provides information regarding our equity compensation plans as of December 31, 2011.

Equity Compensation Plan Information

 

Plan category

   Number of securities to
be issued upon
exercise of outstanding
options,

warrants and rights (a)
     Weighted-average
exercise price of
outstanding options,

warrants
and rights (b)
     Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
shares reflected in

column (a)) (c)
 

Equity compensation plans approved by security holders:

        

Independent Director Stock Option Plan

     32,000       $ 9.05         43,000   
  

 

 

    

 

 

    

 

 

 

Equity compensation plans not approved by security holders

     0       $ 0         0   
  

 

 

    

 

 

    

 

 

 

Total:

     32,000       $ 9.05         43,000   
  

 

 

    

 

 

    

 

 

 

We have adopted an Independent Director Stock Option Plan, as amended, which, subject to certain conditions, provides for the grant to each independent director of an option to purchase 3,000 shares following their becoming a director and for the grant of additional options to purchase 500 shares on the date of each annual stockholder’s meeting. The options for the initial 3,000 shares are exercisable as follows: 1,000 shares on the date of grant and 1,000 shares on each of the first and second anniversaries of the date of grant. All other options are exercisable on the second anniversary of the date of grant. The exercise price for all options is equal to the fair value of our shares, as defined in the plan, on the date of each grant.

 

-35-


Table of Contents

Recent Sales of Unregistered Securities

None.

Item 6. Selected Financial Data

The following table shows our consolidated selected financial data relating to our consolidated historical financial condition and results of operations. Such selected data should be read in conjunction with Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes appearing elsewhere in this report (dollar amounts are stated in thousands, except per share amounts).

 

    As of and for the year ended December 31,  
    2011     2010     2009     2008     2007  

Balance Sheet Data:

         

Total assets

  $ 10,919,190       11,391,502       11,328,211       11,136,866       8,114,714  

Mortgages, notes and margins payable

  $ 5,902,712       5,532,057       5,085,899       4,437,997       3,028,647  

Operating Data:

         

Total income

  $ 1,323,151       1,186,894       1,058,574       965,274       458,905  

Total interest and dividend income

  $ 22,869       33,068       55,161       77,997       84,201  

Net income (loss) attributable to Company

  $ (316,253     (176,431     (397,960     (365,178     55,922  

Net income (loss) per common share, basic and diluted

  $ (0.37     (0.21     (0.49     (0.54     0.14  

Common Stock Distributions:

         

Distributions declared to common stockholders

  $ 429,599       417,885       405,337       418,694       242,606  

Distributions per weighted average common share

  $ 0.50       0.50       0.51       0.62       0.61  

Funds from Operations:

         

Funds from operations (a)

  $ 443,460       321,828       142,601       140,064        244,299  

Cash Flow Data:

         

Cash flows provided by operating activities

  $ 397,949       356,660       369,031       384,365       263,420  

Cash flows used in investing activities

  $ (286,896     (380,685     (563,163     (2,484,825     (4,873,404

Cash flows provided by (used in) financing activities

  $ (160,597     (208,759     (250,602     2,636,325       4,716,852  

Other Information:

         

Weighted average number of common shares outstanding, basic and diluted

    858,637,707       835,131,057       811,400,035       675,320,438       396,752,280  

 

(a) 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, or “FFO”, which it believes reflects the operating performance of a REIT. 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 and impairment charges on real property and after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest. In calculating FFO, impairment charges of depreciable real estate assets are added back even though the impairment charge may represent a permanent decline in value due to decreased operating performance of the applicable property. Further, because gains and losses from sales of property are excluded from FFO, it is consistent and appropriate that impairments, which are often early recognition of losses on prospective sales of property, also be excluded. If evidence exists that a loss reflected in the investment of an unconsolidated entity is due to the write-down of depreciable real estate assets, these impairment charges are added back to FFO. The methodology is consistent with the concept of excluding impairment charges of depreciable assets or early recognition of losses on sale of depreciable real estate assets held by the Company.

In 2011, NAREIT clarified the FFO definition to exclude impairment charges of depreciable real estate assets as well as the gains and or losses related to unconsolidated entities to the extent they are due to the depreciable real estate assets. Consequently, we have restated prior years’ FFO to reflect these changes.

 

-36-


Table of Contents

FFO is neither intended to be an alternative to “net income” 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 properties’ operating performance because FFO excludes non-cash items from GAAP net income. FFO is calculated as follows (in thousands):

 

          Year ended December 31,  
          2011     2010     2009  
   Net loss attributable to Company    $ (316,253     (176,431     (397,960

Add:

   Depreciation and amortization related to investment properties      439,077       443,100       394,995  
   Depreciation and amortization related to investment in unconsolidated entities      63,645        43,845       41,300  
   Provision for asset impairment      105,795       3,180       1,117  
   Provision for asset impairment included in discontinued operations      57,846       44,349       32,934  
   Impairment of investment in unconsolidated entities      113,621       11,239       7,443  
   Impairment reflected in equity in earnings of unconsolidated entities      16,739       10,710       75,787  

Less:

   Gains from property sales and transfer of assets      16,510       55,412       0  
  

Gains from property sales reflected in equity in earnings of unconsolidated entities

     11,141        242       10,500  
  

Gains from sale of unconsolidated entities

     7,545       0       0  
  

Noncontrolling interest share of depreciation and amortization related to investment properties

     1,814       2,510       2,515  
     

 

 

   

 

 

   

 

 

 
   Funds from operations    $ 443,460       321,828       142,601  
     

 

 

   

 

 

   

 

 

 

Below is additional information related to certain items that significantly impact the comparability of our Funds from Operations and Net Loss or significant non-cash items from the periods presented (in thousands):

 

     Year ended December 31,  
     2011     2010     2009  

Gain on conversion of note receivable to equity interest

   $ (17,150     0       0  

Payment from note receivable previously impaired

   $ (2,422     0       0  

Provision for goodwill impairment

   $ 0       0       26,676  

Impairment of notes receivable

   $ 0       111,896       74,136  

Impairment on securities

   $ 24,356       1,856       4,038  

(Gain) loss on consolidated investment

   $ 0       (433     148,887  

Straight-line rental income

   $ (13,841     (17,705     (16,329

Amortization of above/below market leases

   $ (1,326     (433     (1,688

Amortization of mark to market debt discounts

   $ 7,973       6,203       1,695  

Gain on extinguishment of debt

   $ (10,848     (19,227     0  

Acquisition Costs

   $ 1,680       1,805       9,617  

 

-37-


Table of Contents

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Form 10-K constitute “forward-looking statements” within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical, including statements regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future and are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may,” “will,” “should” and “could.” Similarly, statements that describe or contain information related to matters such as management’s intent, belief or expectation with respect to the Company’s financial performance, investment strategy and portfolio, cash flows, growth prospects, legal proceedings, amount and timing of anticipated future cash distributions, and other matters are forward-looking statements. These forward-looking statements are not historical facts but are the intent, belief or current expectations of the Company’s management based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and stockholders should not place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors listed and described under “Risk Factors” in this Annual Report on Form 10-K . These factors include, but are not limited to: market and economic volatility experienced by the U.S. economy or real estate industry as a whole, and the local economic conditions in the markets in which the Company’s properties are located; the Company’s ability to refinance maturing debt or to obtain new financing on attractive terms; the availability of cash flow from operating activities to fund distributions; future increases in interest rates; and actions or failures by the Company’s joint venture partners, including development partners. The Company intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results.

The following discussion and analysis relates to the years ended December 31, 2011, 2010 and 2009 and as of December 31, 2011 and 2010. You should read the following discussion and analysis along with our Consolidated Financial Statements and the related notes included in this report.

Overview

We continue to maintain a sustainable distribution rate funded by our operations. In 2011, we began disposing of assets we determined less strategic and reinvesting the capital in real estate assets that we believe will produce attractive current yields and long-term risk-adjusted returns to our stockholders. To achieve these objectives, our property managers for our non-lodging properties actively seek to lease space at favorable rates, control expenses, and maintain strong tenant relationships. We oversee the management of our lodging facilities through active engagement with our third party managers and franchisors to maximize occupancy and daily rates as well as control expenses.

On a consolidated basis, essentially all of our revenues and cash flows from operations for the year ended December 31, 2011 were generated by collecting rental payments from our tenants, room revenues from lodging properties, distributions from unconsolidated entities and dividend income earned from investments in marketable securities. Our largest cash expense relates to the operation of our properties as well as the interest expense on our mortgages. Our property operating expenses include, but are not limited to, real estate taxes, regular repair and maintenance, management fees, utilities and insurance (some of which are recoverable). Our lodging operating expenses include, but are not limited to, rooms, food and beverage, utility, administrative and marketing, payroll, franchise and management fees and repairs and maintenance expenses.

 

-38-


Table of Contents

In evaluating our financial condition and operating performance, management focuses on the following financial and non-financial indicators, discussed in further detail herein:

 

   

Cash flow from operations as determined in accordance with U.S. generally accepted accounting principles (“GAAP”).

 

   

Funds from Operations (“FFO”), a supplemental non-GAAP measure to net income determined in accordance with GAAP.

 

   

Economic and physical occupancy and rental rates.

 

   

Leasing activity and lease rollover.

 

   

Managing operating expenses.

 

   

Average daily room rate, revenue per available room, and average occupancy to measure our lodging properties.

 

   

Debt maturities and leverage ratios.

 

   

Liquidity levels.

During 2012, we will continue to execute on our strategy to dispose of less strategic assets and deploy the capital into higher performing asset segments. We believe that our debt maturities over the next five years are manageable and although we believe interest rates will rise in the future, we anticipate low interest rates in 2012. We expect to see increased same store operating performance in our lodging and multi-family segments in 2012. The lodging industry is expected to have positive growth for 2012 and the rental growth is projected to continue for the multi-family properties in 2012. Our retail, office and industrial portfolios are expected to maintain high occupancy and have limited lease rollover in the coming years. We believe the retail and industrial segments same store income will be consistent with 2011 results. We do expect to see lower income in the office segment compared to 2011 results. We believe we will be maintain our cash distribution in 2012 and anticipate distributions to be funded by cash flow from operations as well as distributions from unconsolidated entities and gains on sales of properties.

Results of Operations

General

Consolidated Results of Operations

This section describes and compares our results of operations for the years ended December 31, 2011, 2010 and 2009. We generate most of our net operating income from property operations. In order to evaluate our overall portfolio, management analyzes the operating performance of all properties from period to period and properties we have owned and operated for the same period during each year. Investment properties owned for the entire years ended December 31, 2011 and 2010 and December 31, 2010 and 2009, respectively, are referred to herein as “same store” properties. Unless otherwise noted, all dollar amounts are stated in thousands (except per share amounts, per square foot amounts, revenue per available room and average daily rate).

 

-39-


Table of Contents

Comparison of the years ended December 31, 2011, 2010 and 2009

Operating Income and Expenses:

 

    Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
    2011 Increase
(decrease) from
2010
    2010 Increase
(decrease) from
2009
 

Income:

         

Rental income

    640,118       605,665       520,154       34,453       85,511  

Tenant recovery income

    93,816       87,730       80,072       6,086       7,658  

Other property income

    18,113       16,909       18,323       1,204       (1,414

Lodging income

    571,104       476,590       440,025       94,514       36,565  

Operating Expenses:

         

Lodging operating expenses

    364,617       302,651       277,411       61,966       25,240  

Property operating expenses

    137,281       128,906       106,368       8,375       22,538  

Real estate taxes

    94,511       87,315       80,344       7,196       6,971  

Provision for asset impairment

    105,795       3,180       1,117       102,615       2,063  

General and administrative expenses

    31,033       36,668       43,499       (5,635     (6,831

Business manager management fee

    40,000       36,000       39,000       4,000       (3,000

Property Income and Operating Expenses

Rental income for non-lodging properties 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. Tenant recovery income generally fluctuates correspondingly with property operating expenses and real estate taxes. Other property income for non-lodging properties consists of lease termination fees and other miscellaneous property income. Property operating expenses for non-lodging properties consist of real estate taxes, regular repair and maintenance, management fees, utilities and insurance (some of which are recoverable from the tenant).

 

   

The increase in property revenues in the year ended December 31, 2011 was primarily due to a full year of operations reflected in 2011 for properties acquired during 2010 in addition to 2011 acquisition of seven properties. Same store consolidated property revenues amounted to $637,894 in 2011 compared to $639,181 in 2010, which was less than a 1% change. In correlation, same store property operating expenses increased from $114,892 in 2010 to $114,992 in 2011, which was also less than a 1% change. Real estate taxes on a a same store basis decreased less than 2%, from $54,173 in 2010 to $53,168 in 2011.

 

   

Similarly, the increase in property revenues in the year ended December 31, 2010 was primarily due to a full year of operations reflected in 2010 for properties acquired during 2009 in addition to 2010 acquisitions of 28 properties. Same store consolidated property revenues amounted to $545,502 in 2010 compared to $550,410 in 2009, which was less than a 1% change. In correlation, same store property operating expenses increased from $97,828 in 2009 to $101,077 in 2010, which was a 3% change. Real estate taxes on a same store basis decreased by 5%, from $50,176 in 2009 to $47,721 in 2010.

 

-40-


Table of Contents

Lodging Income and Operating Expenses

Our lodging properties generate revenue through sales of rooms and associated food and beverage services. Lodging operating expenses include the room maintenance, food and beverage, utilities, administrative and marketing, payroll, franchise and management fees, and repairs and maintenance expenses.

 

   

Lodging income increased in the year ended December 31, 2011 primarily due to a full year of operations reflected in 2011 for hotels acquired in 2010 in addition to 2011 acquisition of three hotels. In general, the economy was better in 2011 than in the prior year and businesses held more meetings at hotels, which also resulted in additional income through the sale of food and drinks. As expected, lodging operating expense increased correspondingly to lodging income.

 

   

Lodging income increased in the year ended December 31, 2010 primarily due to occupancy increases across the lodging segment. Due to the economic recovery during the latter part of 2010, hotel performances increased which allowed for an increase in the demand for hotel rooms. This in turn increased the occupancy rate and the average daily rate for some areas as corporate business travel and leisure travel improved. Additional hotels purchased in mid-year also contributed to the increase in revenue by adding a better mix of hotels to the total portfolio.

Provision for Asset Impairment

 

   

For the year ended December 31, 2011, we identified certain properties which may have a reduction in the expected holding period and reviewed the probability of these assets’ dispositions. As a result, we recorded a provision for asset impairment of $105,795 for continuing operations and $57,846 for discontinued operations, to reduce the book value of certain of our investment properties to their fair values.

 

   

For the years ended December 31, 2010 and 2009, we recorded a provision for asset impairment of $3,180 and $1,117, respectively, to reduce the book value of certain of our investment properties to their new fair values. We disposed of many of the properties impaired in 2010 and 2009 by December 31, 2011, and therefore, the related impairment charges of $44,349 and $32,934, respectively, are reflected in discontinued operations.

General Administrative Expenses and Business Management Fee

After our stockholders have received a non-cumulative, non-compounded return of 5% per annum on their “invested capital,” we pay our business manager an annual business management fee of up to 1% of the “average invested assets,” payable quarterly in an amount equal to 0.25% of the average invested assets as of the last day of the immediately preceding quarter. Once we have satisfied the minimum return on invested capital, the amount of the actual fee paid to the business manager is determined by the business manager up to the amount permitted by the agreement.

 

   

We incurred a business management fee of $40,000, $36,000 and $39,000, which is equal to 0.35%, 0.32%, and 0.38% of average invested assets, and the business manager waived the remaining fee of $75,155, $78,120, and $64,584 for the years ended December 31, 2011, 2010, and 2009, respectively. There is no assurance that our business manager will continue to forego or defer all or a portion of its business management fee.

 

   

The decrease in general and administrative expense from the year ended December 31 2010 to the year ended December 31, 2011 was primarily a result of a decrease in legal and consulting costs. We saw a decrease from the year ended December 31, 2009 to the year ended December 31, 2010 due primarily to the slow down in acquisition activity in 2010 as compared to 2009 activity.

 

-41-


Table of Contents

Non-Operating Income and Expenses:

 

    Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
    2011 Increase
(decrease) from
2010
    2010 Increase
(decrease) from
2009
 

Non-operating income and expenses:

         

Other income

    19,160       1,771       599       17,389       1,172  

Interest expense

    310,174       285,654       243,212       24,520       42,442  

Equity in loss of unconsolidated entities

    12,802       18,684       78,487       (5,882     (59,803

Gain (impairment) of investment in unconsolidated entities, net

    (106,023     (11,239     (7,443     (94,784     (3,796

Realized gain (loss) and impairment on securities

    (16,219     21,073       34,155       (37,292     (13,082 )

Income (loss) from discontinued operations

    (29,608     23,254       (39,066     (52,862     62,320  

Other Income

 

   

The increase in other income in the year ended December 31, 2011 was primarily due to the gain recognized on the conversion of a note receivable to equity of $17,150 in an unconsolidated entity. Other income in the years ended December 31, 2010 and 2009 were minimal compared to the year ended December 31, 2011.

Interest Expense

 

   

The increase in interest expense in the year ended December 31, 2011 was primarily due to the principal amount of mortgage debt financings during 2011 which increased by $303,927 from 2010 as well as a $6,362 amortization of a mark to market mortgage discount as a result of two property loans, totaling $43,236 being in default. Similarly, the principal amount of mortgage debt financings during 2010 increased by $452,270 from 2009. Our weighted average interest rate on outstanding debt was 5.2%, 5.1%, and 4.9% per annum for the years ended December 31, 2011, 2010, and 2009 respectively.

Equity in Loss of Unconsolidated Entities

 

   

For the year ended December 31, 2011, we recognized our share of a gain on the sales of properties in two unconsolidated entities which total $11,141, offset by impairment charges recognized by two unconsolidated entities of which our portion was $16,739. The decrease in equity in loss of unconsolidated entities for the year ended December 31, 2011 was primarily due to impairments recorded by our joint ventures for the year ended December 31, 2010, of which our portion was $10,710 incurred by our DR Stephens joint venture, with no offset by gain on sales of properties.

 

   

The decrease in equity in loss of unconsolidated entities for the year ended December 31, 2010 was primarily due to significant losses incurred and impairments recorded by our Concord debt joint ventures for the year ended December 31, 2009, of which our portion was $75,787.

 

-42-


Table of Contents

Gain (Impairment) of Investment in Unconsolidated Entities, net

 

   

For the year ended December 31, 2011, we recorded an impairment of $113,621 on our investment in unconsolidated entities related to the Net Lease Strategic Assets Fund LP joint venture. The impairment reduced our investment in the unconsolidated entity to $26,508. On February 21, 2012, we delivered to our joint venture partner a right of first offer under the partnership agreement. Pursuant to the notice, we have requested the venture sell the assets for a purchase price of $548,706. On February 20 and 21, 2012, our partner delivered notice to us to exercise the buy sell option under the partnership agreement at a purchase price of $213,014. If the right of first offer is not accepted, the partnership agreement allows a third party buyer to be sought. For the year ended December 31, 2011, we valued the equity interest in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. These factors resulted in the valuation of our investment in the entity at $26,508 and an impairment charge of $113,621. The impairment is offset by a $7,545 gain on our investment in unconsolidated entities due to the sale of 100% of our equity in the NRF Healthcare LLC.

 

   

For the year ended December 31, 2010, we recorded an impairment of $11,239 on our investment in unconsolidated entities related to a retail development center and two lodging developments.

 

   

For the year ended December 31, 2009, we recorded an impairment of $7,443 on our investment in unconsolidated entities relate to a retail center and a lodging development venture.

Realized Gain (Loss) and Impairment on Securities

 

   

Realized gain (loss) and impairment on securities was a gain in the year ended December 31, 2010 and a loss in the year ended December 31, 2011. In 2011, we took an impairment charge of $24,356 on existing securities which was offset by $6,125 sale of impaired securities which resulted in a gain. In 2010, we sold impaired stock which resulted in a $33,834 gain, which was offset by a $12,475 loss on the impaired bonds. For the year ended December 31, 2009, we recorded an impairment charge of $4,038 offset by realized gains on the sales of securities.

Discontinued Operations

 

   

For the year ended December 31, 2011, we recorded loss of $29,608 from discontinued operations, which primarily included a gain on sale of properties of $11,964, a gain on extinguishment of debt of $10,848, a gain on transfer of assets of $4,546, and provision for asset impairment of $57,846.

 

   

For the year ended December 31, 2010, we recorded income of $23,254 from discontinued operations, which primarily included a gain on sale of properties of $55,412, a gain on extinguishment of debt of $19,227, and a provision for asset impairment of $44,349.

 

   

For the year ended December 31, 2009, we recorded a loss of $39,066 from discontinued operations, which primarily included a provision for asset impairment of $32,934.

Segment Reporting

An analysis of results of operations by segment is below. In order to evaluate our overall portfolio, management analyzes the operating performance of all properties from period to period and properties we have owned and operated for the same period during each year. A total of 910 and 877 of our investment properties satisfied the criteria of being owned for the entire years ended December 31, 2011 and 2010 and December 31, 2010 and 2009, respectively, and are referred to herein as “same store” properties. This same store analysis allows management to monitor the operations of our existing properties for comparable periods to determine the effects of our new acquisitions on net income. The tables contained throughout summarize certain key operating

 

-43-


Table of Contents

performance measures for the years ended December 31, 2011, 2010 and 2009. The base rental rates reflected in retail, office, industrial, and multi-family are exclusive of tenant improvements and lease commissions. For the year ended December 31, 2011, these costs associated with leasing space were not material.

Retail Segment

Our retail segment net operating income on a same store basis remained stable for the year ended December 31, 2011 compared to year ended December 31, 2010 with a slight decrease of 1.0%, down $220,592 from $222,908, respectively. This is a result of the strong same store economic occupancy percentage of 94% for both periods and comparable lease rates year to year. We had similar economic occupancy of 93% for the same store properties for the years ended December 31, 2010 and 2009, but saw a decrease in net operating income of 2.5%, to $181,778 from $186,405, respectively, due to less lease termination income in 2010 compared to 2009. During 2009, 2010, and 2011, we acquired fifty-five retail properties totaling approximately 9 million square feet. These acquisitions were well matched with our retail business, which is centered on multi-tenant properties, located in stable communities. The tenants largely consist of necessity-based retailers such as grocery and pharmacy, as well as moderate-fashion shoes and clothing retailers, and services.

Base rental rates have decreased slightly from $15.90 per square foot as of December 31, 2009 to $15.05 per square foot as of December 31, 2010 to $14.96 per square foot as of December 31, 2011. The decrease was offset by increase in economic occupancy over the same period, which resulted in a less than 1% change in base rent income on a same store basis for the comparable periods. For 2012, we expect rental rates to remain consistent with 2011.

 

     Total Retail Properties  
     As of December 31,  
     2011     2010     2009  
Retail Properties       

Physical occupancy

     93     93     93

Economic occupancy

     94     94     94

Base rent per square foot

   $ 14.96      $ 15.05      $ 15.90   

Gross investment in properties

   $ 4,341,644      $ 4,152,647      $ 3,465,640   

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the retail segment and for the same store retail segment consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

 

Retail

  For the year ended
December 31, 2011
    For the year ended
December 31, 2010
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total  Company
Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 245,778      $ 65,726      $ 311,504      $ 246,467      $ 41,973      $ 288,440      $ (689     (0.3 %)    $ 23,064       8.0

Tenant recovery incomes

    45,715        18,370        64,085        47,469        11,151        58,620        (1,754     (3.7 %)      5,465       9.3

Other property income

    4,369        1,042        5,411        3,798        1,200        4,998        571       15.0     413       8.3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 295,862      $ 85,138      $ 381,000      $ 297,734      $ 54,324      $ 352,058      $ (1,872     (0.6 %)    $ 28,942       8.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 47,300      $ 16,617      $ 63,917      $ 46,179      $ 10,904      $ 57,083      $ (1,121     (2.4 %)    $ (6,834     (12.0 %) 

Real estate taxes

    27,970        12,217        40,187        28,647        6,269        34,916        677       2.4     (5,271     (15.1 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 75,270      $ 28,834      $ 104,104      $ 74,826      $ 17,173      $ 91,999      $ (444     (0.6 %)    $ (12,105     (13.2 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    220,592        56,304        276,896        222,908        37,151        260,059        (2,316     (1.0 %)      16,837       6.5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    94     n/a        93     94     n/a        94        

Number of Properties

    698        28        726        698        21        719           

 

-44-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the retail segment and for the same store retail segment consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

 

Retail

  For the year ended
December 31, 2010
    For the year ended
December 31, 2009
    Same  Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total Company
Change  Favorable/
(Unfavorable)
 
     Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 200,676      $ 87,764      $ 288,440      $ 203,413      $ 31,132      $ 234,545      $ (2,737     (1.3 %)    $ 53,895       22.9

Tenant recovery incomes

    37,067        21,553        58,620        39,247        8,536        47,783        (2,180     (5.6 %)      10,837       22.7

Other property income

    3,372        1,626        4,998        6,080        207        6,287        (2,708     (44.5 %)      (1,289     (20.5 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 241,115      $ 110,943      $ 352,058      $ 248,740      $ 39,875      $ 288,615      $ (7,625     (3.1 %)    $ 63,443       22.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 35,766      $ 21,317      $ 57,083      $ 37,397      $ 7,492      $ 44,889      $ 1,631        4.4   $ (12,194     (27.2 %) 

Real estate taxes

    23,571        11,345        34,916        24,938        3,878        28,816        1,367        5.5     (6,100     (21.2 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 59,337      $ 32,662      $ 91,999      $ 62,335      $ 11,370      $ 73,705      $ 2,998        4.8   $ (18,294     (24.8 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    181,778        78,281        260,059        186,405        28,505        214,910        (4,627     (2.5 %)      45,149       21.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    93     n/a        94     93     n/a        94        

Number of Properties

    671        48        719        671        49        720           

Lodging Segment

We measure our financial performance for lodging properties by revenue generated per available room known as RevPAR, which is an operational measure commonly used in the lodging industry to evaluate lodging performance. RevPAR represents the product of the average daily room rate charged and the average daily occupancy achieved but excludes other revenue generated by a hotel property, such as food and beverage, parking, telephone and other guest service revenues.

Our lodging portfolio has seen significant increases in net operating income year over year comparing 2009, 2010 and 2011. On a same store basis, net operating income increased 4.1% for the years ended December 31, 2009 to December 31, 2010, from $137,552 to $143,161. The same store properties for the years ended December 31, 2011 and December 31, 2010 also had an increase in net operating income of 10.8%, from $143,161 to $158,567. During 2009, the hotel industry experienced declines in both occupancy levels and rental rates (better known as “Average Daily Rate” or “ADR”). The downturn in performance affected all major segments of the travel industry (e.g. corporate travel, group travel, and leisure travel). Hotel performance has been steadily climbing up from the economic downturn as occupancy started increasing in 2010 followed by increases in average daily rates in the fourth quarter 2010. In 2011, occupancy growth slightly outpaced the ADR growth but US RevPar increased 8.2% and our lodging portfolio increased 7.5%.

We are optimistic our lodging portfolio will continue its strong performance in 2012. Business and leisure travel is forecasted to remain strong in 2012. While occupancy continues to rise, pricing increases will lag behind as both types of travel remain sensitive to price increases. We expect ADR growth in 2012 to be slightly higher than in 2011. RevPar is expected to steadily grow in 2012, specifically in the upscale and above segments. We believe we will have strong increases in our revenue per available room consistent with industry expectations. Our third party managers and asset management are focusing on increasing average daily rates, maintaining and growing occupancy while controlling operating costs to improve cash flow to the owner.

 

-45-


Table of Contents
     Total Lodging Properties  
     As of December 31,  
     2011     2010     2009  
Lodging Properties       

Revenue per available room

   $ 86      $ 80      $ 78   

Average daily rate

   $ 121      $ 115      $ 118   

Occupancy

     71     70     66

Gross investment in properties

   $ 2,908,323      $ 2,856,899      $ 2,730,022   

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the lodging segment and for the same store portfolio for properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

 

Lodging

  For the year ended
December 31, 2011
    For the year ended
December 31, 2010
    Same Store
Portfolio
Change  Favorable/
(Unfavorable)
    Total  Company
Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Lodging operating income

  $ 488,183      $ 82,921      $ 571,104      $ 454,395      $ 22,195      $ 476,590      $ 33,788       7.4   $ 94,514        19.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Lodging operating expenses

  $ 307,735      $ 56,882      $ 364,617      $ 287,887      $ 14,764      $ 302,651      $ (19,848     (6.9 %)    $ (61,966     (20.5 %) 

Real estate taxes

    21,881        3,569        25,450        23,347        955        24,302        1,466       6.3     (1,148     (4.7 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 329,616      $ 60,451      $ 390,067      $ 311,234      $ 15,719      $ 326,953      $ (18,382 )     (5.9 %)    $ (63,114     (19.3 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    158,567        22,470        181,037        143,161        6,476        149,637        15,406       10.8     31,400        21.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    72     n/a        71     70     n/a        70        

Number of Properties

    85        10        95        85        7        92           

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the lodging segment and for the same store portfolio of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the entire years ended December 31, 2010 and December 31, 2009.

 

Lodging

  For the year ended
December 31, 2010
    For the year ended
December 31, 2009
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total
Company

Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Lodging operating income

  $ 454,395      $ 22,195      $ 476,590      $ 437,256      $ 2,769      $ 440,025      $ 17,139        3.9   $ 36,565        8.3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Lodging operating expenses

  $ 287,887      $ 14,764      $ 302,651      $ 275,200      $ 2,211      $ 277,411      $ (12,687     (4.6 %)    $ (25,240     (9.1 %) 

Real estate taxes

    23,347        955        24,302        24,504        269        24,773        1,157        4.7     471        1.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 311,234      $ 15,719      $ 326,953      $ 299,704      $ 2,480      $ 302,184      $ (11,530     (3.8 %)    $ (24,769     (8.2 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    143,161        6,476        149,637        137,552        289        137,841        5,609        4.1     11,796        8.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    70     n/a        70     66     n/a        66        

Number of Properties

    85        7        92        85        7        92           

 

-46-


Table of Contents

Office Segment

Our office portfolio has remained consistent on a total segment basis as net operating income slightly decreased from $136,469 to $133,614 and to $132,050 for the years ended December 31, 2009, 2010 and 2011, respectively. On a same store basis, net operating income is down approximately 2.7% comparing the years ended December 31, 2011 to 2010 and 6.3% comparing the years ended December 31, 2010 to 2009. For the same comparative periods, rental income is down 2.2% and 4.3%, respectively. This correlation can be attributed to a decrease in occupancy coupled with releasing at rates lower than expiring lease rental rates.

Although we see market rates continuing to decrease from the current rates, occupancy is stable at 92% with limited lease rollover in the next three to five years.

 

     Total Office Properties  
     As of December 31,  
     2011     2010     2009  
Office Properties       

Physical occupancy

     92     94     96

Economic occupancy

     92     94     96

Base rent per square foot

   $ 15.17      $ 15.17      $ 14.97   

Gross investment in properties

   $ 1,927,181      $ 2,024,202      $ 2,076,959   

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the office segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and 2010.

 

Office

  For the year ended
December 31, 2011
    For the year ended
December 31, 2010
    Same Store
Portfolio
Change Favorable/
(Unfavorable)
    Total
Company

Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 143,759      $ 3,500      $ 147,259      $ 147,052      $ 606      $ 147,658      $ (3,293     (2.2 %)    $ (399     (0.3 %) 

Tenant recovery incomes

    24,199        1,101        25,300        26,195        224        26,419        (1,996     (7.6 %)      (1,119     (4.2 %) 

Other property income

    3,857        28        3,885        4,229        (2     4,227        (372     (8.8 %)      (342     (8.1 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 171,815      $ 4,629      $ 176,444      $ 177,476      $ 828      $ 178,304      $ (5,661     (3.2 %)    $ (1,860     (1.0 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 29,958      $ 1,094      $ 31,052      $ 31,008      $ (28   $ 30,980      $ 1,050        3.4   $ (72     (0.2 %) 

Real estate taxes

    12,474        868        13,342        13,512        198        13,710        1,038        7.7     368        2.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 42,432      $ 1,962      $ 44,394      $ 44,520      $ 170      $ 44,690      $ 2,088        4.7   $ 296        0.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    129,383        2,667        132,050        132,956        658        133,614        (3,573     (2.7 %)      (1,564     (1.2 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    93     n/a        92     95     n/a        95        

Number of Properties

    40        3        43        40        3        43           

 

-47-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the office segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

 

Office

  For the year ended
December 31, 2010
    For the year ended
December 31, 2009
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total Company
Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 117,228      $ 30,430      $ 147,658      $ 122,434      $ 25,288      $ 147,722      $ (5,206     (4.3 %)    $ (64     (0.1 %) 

Tenant recovery incomes

    25,286        1,133        26,419        26,979        1,097        28,076        (1,693     (6.3 %)      (1,657     (5.9 %) 

Other property income

    4,218        9        4,227        6,055        17        6,072        (1,837     (30.3 %)      (1,845     (30.4 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 146,732      $ 31,572      $ 178,304      $ 155,468      $ 26,402      $ 181,870      $ (8,736     (5.6 %)    $ (3,566     (2.0 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 27,846      $ 3,134      $ 30,980      $ 28,575      $ 2,278      $ 30,853      $ 729        2.6   $ (127     (0.4 %) 

Real estate taxes

    13,018        692        13,710        14,004        544        14,548        986        7.0     838        5.8

Total operating expenses

  $ 40,864      $ 3,826      $ 44,690      $ 42,579      $ 2,822      $ 45,401      $ 1,715        4.0   $ 711        1.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    105,868        27,746        133,614        112,889        23,580        136,469        (7,021     (6.2 %)      (2,855     (2.1 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    94     n/a        95     96     n/a        96        

Number of Properties

    34        9        43        34        6        40           

Industrial Segment

During 2011, our industrial holdings continued to experience high economic occupancy and maintained consistent rental rates, which is reflected in same store net operating income decrease of less than 1% for the year ended December 31, 2010 to December 31, 2011. In early 2010, we acquired charter schools and correctional facilities consisting of nine properties under long-term triple net leases. These acquisitions contributed to total segment net operating income for December 31, 2010 exceeding the prior year by $11,023 or 15.2%. On a same store basis for the year ended December 31, 2010 compared to December 31, 2009, we saw net operating income decrease $3,908, or 5.5%, which was a result of increased lease rates.

Rental rates are expected to remain consistent in 2012 for our specialty distribution centers and slightly increase for our distribution centers constructed in the past ten years as well as our charter school and correctional facilities.

 

     Total Industrial Properties  
     As of December 31,  
     2011     2010     2009  
Industrial Properties       

Physical occupancy

     91     92     95

Economic occupancy

     92     92     96

Base rent per square foot

   $ 5.81      $ 5.74      $ 5.46   

Gross investment in properties

   $ 1,102,041      $ 1,093,330      $ 1,012,545   

 

-48-


Table of Contents

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the industrial segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and December 31, 2010.

 

Industrial    For the year ended December 31,
2011
    For the year ended December 31,
2010
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total Company
Change
Favorable/
(Unfavorable)
 
     Same
Store
Portfolio
    Non-Same
Store
     Total
Company
    Same
Store
Portfolio
    Non-Same
Store
     Total
Company
    Amount     %     Amount     %  

Revenues:

                      

Rental income

   $ 81,154      $ 7,627       $ 88,781      $ 82,160      $ 5,444       $ 87,604      $ (1,006     (1.2 %)    $ 1,177        1.3

Tenant recovery incomes

     3,803        162         3,965        2,318        0         2,318        1,485        64.1     1,647        71.1

Other property income

     138        1,050         1,188        63        1,041         1,104        75        119.0     84        7.6
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

   $ 85,095      $ 8,839       $ 93,934      $ 84,541      $ 6,485       $ 91,026      $ 554        0.7   $ 2,908        3.2
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                      

Property operating expenses

   $ 5,016      $ 510       $ 5,526      $ 5,160      $ 9       $ 5,169      $ 144        2.8   $ (357     (6.9 %) 

Real estate taxes

     3,873        165         4,038        2,464        0         2,464        (1,409     (57.2 %)      (1,574     (63.9 %) 

Total operating expenses

   $ 8,889      $ 675       $ 9,564      $ 7,624      $ 9       $ 7,633      $ (1,265     (16.6 %)    $ (1,931     (25.3 %) 
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     76,206        8,164         84,370        76,917        6,476         83,393        (711     (0.9 %)      977        1.2
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

     93     n/a         93     95     n/a         95        

Number of Properties

     64        10         74        64        9         71           

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the industrial segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

 

Industrial   For the year ended December 31,
2010
    For the year ended December 31,
2009
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total Company
Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 72,191      $ 15,413      $ 87,604      $ 75,154      $ 236      $ 75,390      $ (2,963     (3.9 %)    $ 12,214        16.2

Tenant recovery incomes

    2,318        0        2,318        3,918        0        3,918        (1,600     (40.8 %)      (1,600     (40.8 %) 

Other property income

    63        1,041        1,104        83        1,000        1,083        (20     (24.1 %)      21        1.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 74,572      $ 16,454      $ 91,026      $ 79,155      $ 1,236      $ 80,391      $ (4,583     (5.8 %)    $ 10,635        13.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 4,882      $ 287      $ 5,169      $ 4,987      $ 0      $ 4,987      $ 105        2.1   $ (182     (3.6 %) 

Real estate taxes

    2,464        0        2,464        3,034        0        3,034        570        18.8     570        18.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 7,346      $ 287      $ 7,633      $ 8,021      $ 0      $ 8,021      $ 675        8.4   $ 388        4.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    67,226        16,167        83,393        71,134        1,236        72,370        (3,908     (5.5 %)      11,023        15.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    95     n/a        95     97     n/a        97        

Number of Properties

    63        8        71        63        8        71           

 

-49-


Table of Contents

Multi-family Segment

Our multi-family portfolio continues to perform remarkably well with net operating income increasing $11,069 or 26.8% on a total segment basis for the year ended December 31, 2011 compared to the year ended December 31, 2010 and $8,457 or 25.7% for the year ended December 31, 2010 compared to the year ended December 31, 2009. The significant increases are a result of increased occupancy coupled with increased rental rates and decrease in concessions, specifically in 2011. On a same store basis, net operating income increased $6,218 or 16.7% for the year ended December 31, 2011 compared to the year ended December 31, 2010 and $861 or 2.9% for the year ended December 31, 2010 compared to the year ended December 31, 2009. The same store increases mirror the total segment increases and are consistent with the conventional multi-family and the student housing portfolios.

During 2010 and 2011, we acquired 3,833 units, placed in service 482 units, and disposed of 1,239 units. As of December 31, 2011, we had five student housing properties. We anticipate placing three additional student housing properties in service; two in the fall of 2012 and one in the fall of 2013. We anticipate placing one additional conventional multi-family property in service in the spring of 2013. We expect to see rates in the student housing and conventional multi-family continue to rise in 2012 and occupancy to remain consistent with 2011.

 

     Total Multi-family Properties  
     As of December 31,  
     2011     2010     2009  
Multi-Family Properties       

Economic occupancy

     92     91     84

End of month scheduled base rent per unit per month

   $ 881      $ 861      $ 864   

Gross investment in properties

   $ 887,496      $ 892,693      $ 810,574   

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the multi-family segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and 2010.

 

Multi-family   For the year ended December 31,
2011
    For the year ended December 31,
2010
    Same Store
Portfolio
Change
Favorable/
(Unfavorable)
    Total
Company

Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 78,216      $ 14,358      $ 92,574      $ 73,157      $ 8,806      $ 81,963      $ 5,059        6.9   $ 10,611        12.9

Tenant recovery incomes

    465        1        466        373        0        373        92        24.7     93        24.9

Other property income

    6,441        1,188        7,629        5,901        679        6,580        540        9.2     1,049        15.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 85,122      $ 15,547      $ 100,669      $ 79,431      $ 9,485      $ 88,916      $ 5,691        7.2   $ 11,753        13.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 32,717      $ 4,068      $ 36,785      $ 32,545      $ 3,130      $ 35,675      $ (172     (0.53 %)    $ (1,110     (3.1 %) 

Real estate taxes

    8,851        2,644        11,495        9,550        2,372        11,922        699        7.3     427        3.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 41,568      $ 6,712      $ 48,280      $ 42,095      $ 5,502      $ 47,597      $ 527        1.3   $ (683     (1.4 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    43,554        8,835        52,389        37,336        3,983        41,319        6,218        16.7     11,070        26.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    92     n/a        92     89     n/a        88        

Number of Properties

    23        3        26        23        3        26           

 

-50-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the multi-family segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

 

Multi-family

  For the year ended December 31,
2010
    For the year ended December 31,
2009
    Same Store
Portfolio
Change  Favorable/
(Unfavorable)
    Total  Company
Change
Favorable/
(Unfavorable)
 
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Same
Store
Portfolio
    Non-Same
Store
    Total
Company
    Amount     %     Amount     %  

Revenues:

                   

Rental income

  $ 56,181      $ 25,782      $ 81,963      $ 54,828      $ 7,669      $ 62,497      $ 1,353        2.5   $ 19,466        31.1

Tenant recovery incomes

    353        20        373        294        1        295        59        20.1     78       26.4

Other property income

    4,432        2,148        6,580        4,009        872        4,881        423        10.6     1,699        34.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

  $ 60,966      $ 27,950      $ 88,916      $ 59,131      $ 8,542      $ 67,673      $ 1,835        3.1   $ 21,243        31.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                   

Property operating expenses

  $ 24,312      $ 11,363      $ 35,675      $ 22,762      $ 2,877      $ 25,639      $ (1,550     (6.8 %)    $ (10,036     (39.1 %) 

Real estate taxes

    6,349        5,573        11,922        6,925        2,247        9,172        576        8.3     (2,750     (30.0 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 30,661      $ 16,936      $ 47,597      $ 29,687      $ 5,124      $ 34,811      $ (974     (3.3 %)    $ (12,786     (36.7 %) 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    30,305        11,014        41,319        29,444        3,418        32,862        861        2.9     8,457        25.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average occupancy for the period

    91     n/a        88     89     n/a        88        

Number of Properties

    17        9        26        17        9        26           

Developments

We have development projects that are in various stages of pre-development and development which are funded by borrowings secured by the properties. Specifically identifiable direct development and construction costs are capitalized, including, where applicable, salaries and related costs, real estate taxes and interest incurred in developing the property. These developments encompass the retail and multi-family segments.

The properties under development and all amounts set forth below are as of December 31, 2011. (Dollar amounts stated in thousands.)

 

Name

  Location
(City, State)
  Property Type    Square
Feet
     Total Costs
Incurred to
Date ($)
     Total
Estimated
Costs ($)
(a)
    Remaining
Costs to be
Funded by
Inland
American ($)
(b)
     Note
Payable as
of
December 31,
2011 ($)
    Estimated
Placed in
Service Date
(c) (d)

Woodbridge

  Wylie, TX   Retail      519,745         31,312         69,019        0         16,280      (e)

Stone Creek

  San Marcos, TX   Retail      469,741         18,709         72,009        0         10,135      (e)

Cityville/Cityplace

  Dallas, TX   Multi-family      356 units         29,179         63,615        0         1      Q1 2013

UH at UCF

  Orlando, FL   Student Housing      416 units         44,946         67,158        0         20,328      Q2 –Q3 2012

UH at Fullerton

  Fullerton, CA   Student Housing      350 units         74,167         133,501        0         17,708      Q2 –Q3 2013

ASU Housing

  Mesa, AZ   Student Housing      77 units         4,259         13,464        11         1      Q3 2012

 

(a) The Total Estimated Costs represent 100% of the development’s 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.
(b) We anticipate funding remaining development through construction financing secured by the properties.
(c) The Estimated Placed in Service Date represents the date the certificate of occupancy is currently anticipated to be obtained. Subsequent to obtaining the certificate of occupancy, each property will go through a lease-up period.
(d) Leasing activities related to multi-family properties do not begin until six to nine months prior to the placed in service date.
(e) 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 through 2016. The Stone Creek and Woodbridge developments were pre-leased at 83% and 87%, respectively, as of December 31, 2011. The Percentage Pre-Leased represents the percentage of square feet leased of the total square footage built or under construction.

 

-51-


Table of Contents

As part of our restructure and foreclosure of the Stan Thomas note, we began overseeing as the secured lender certain roadway and utility infrastructure projects that will provide access to the 240 acre Sacramento Railyards property. The Railyards property is located immediately adjacent to, and to the north of, Sacramento’s central business district. The infrastructure projects were planned, approved and funded prior to the foreclosure of the Stan Thomas note. The Railyards property is the subject of a collaborative planning and infrastructure funding effort of various federal, state and local municipalities, and its development is scheduled to be completed in phases during the years 2013-2030. We are currently engaged in efforts both to either sell parcels within the Railyards or to sell the entire property to a master developer. The current book value of the Railyards property is $117.9 million as of December 31, 2011.

Critical Accounting Policies and Estimates

General

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions in certain circumstances that affect amounts reported in the accompanying consolidated financial statements and related notes. This section discusses those critical accounting policies and estimates. These judgments often result from the need to make estimates about the effect of matters that are inherently uncertain. GAAP requires information in financial statements about accounting principles, methods used and disclosures pertaining to significant estimates. This discussion addresses our judgment pertaining to trends, events or uncertainties known which were taken into consideration upon the application of those policies.

Acquisitions

We allocate the purchase price of each acquired business between tangible and intangible assets at full fair value at the date of the transaction. Such tangible and intangible assets include land, building and improvements, acquired above market and below market leases, in-place lease value, customer relationships (if any), and any assumed financing that is determined to be above or below market terms. Any additional amounts are allocated to goodwill as required, based on the remaining purchase price in excess of the fair value of the tangible and intangible assets acquired and liabilities assumed. The allocation of the purchase price is an area that requires judgment and significant estimates.

We expense acquisition costs of all transactions as incurred. All costs related to finding, analyzing and negotiating a transaction are expensed as incurred as a general and administrative expense, whether or not the acquisition is completed. These expenses would include acquisition fees, if any, paid to an affiliate of our business manager.

Impairment

We assess the carrying values of the respective long-lived assets, whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable, such as a reduction in the expected holding period of the asset. If it is determined that the carrying value is not recoverable because the undiscounted cash flows do not exceed carrying value, we are required to record an impairment loss to the extent that the carrying value exceeds fair value. The valuation and possible subsequent impairment of investment properties is a significant estimate that can and does change based on our continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time.

We also evaluate our equity method investments for impairment indicators. The valuation analysis considers the investment positions in relation to the underlying business and activities of our investment and identities potential declines in fair value. An impairment loss should be recognized if a decline in value of the investment has occurred that is considered to be other than temporary, without ability to recover or sustain operations that would support the value of the investment.

 

-52-


Table of Contents

Cost Capitalization and Depreciation Policies

Our policy is to review all expenses paid and capitalize any items which are deemed to be an upgrade or a tenant improvement. These costs are capitalized and included in the investment properties classification as an addition to buildings and improvements.

Buildings and improvements are depreciated on a straight-line basis based upon estimated useful lives of 30 years for buildings and improvements, and 5-15 years for site improvements and furniture, fixtures and equipment. Tenant improvements are depreciated on a straight-line basis over the life of the related lease as a component of depreciation and amortization expense. The portion of the purchase price allocated to acquired above market costs and acquired below market costs is amortized on a straight-line basis over the life of the related lease as an adjustment to net rental income. Acquired in-place lease costs, customer relationship value and other leasing costs are amortized on a straight-line basis over the life of the related lease as a component of amortization expense.

Cost capitalization and the estimate of useful lives requires our judgment and includes significant estimates that can and do change based on our process which periodically analyzes each property and on our assumptions about uncertain inherent factors.

Investment in Marketable Securities

We classify our investment in securities in one of three categories: trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities in which we have the ability and intent to hold the security until maturity. All securities not included in trading or held-to-maturity are classified as available-for-sale. Investment in securities at December 31, 2011 and 2010 consists of common stock investments and investments in commercial mortgage backed securities that are all classified as available-for-sale securities and are recorded at fair value. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of other comprehensive income until realized. Realized gains and losses from the sale of available-for-sale securities are determined on a specific identification basis. A decline in the market value of any available-for-sale security below cost that is deemed to be other than temporary, results in a reduction in the carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. When a security is impaired, management considers whether we have the ability and intent to hold the investment for a time sufficient to allow for any anticipated recovery in market value and considers whether evidence indicating the cost of the investment is recoverable outweighs evidence to the contrary. Evidence considered in this assessment includes the reasons for the impairment, the severity and duration of the impairment, changes in value subsequent to period end and forecasted performance of the investee.

Revenue Recognition

We commence revenue recognition on our leases based on a number of factors. In most cases, revenue recognition under a lease begins when the lessee takes possession of or controls the physical use of the leased asset. Generally, this occurs on the lease commencement date. The determination of who is the owner, for accounting purposes, of the tenant improvements determines the nature of the leased asset and when revenue recognition under a lease begins. If we are the owner, for accounting purposes, of the tenant improvements, then the leased asset is the finished space and revenue recognition begins when the lessee takes possession of the finished space, typically when the improvements are substantially complete. If we conclude we are not the owner, for accounting purposes, of the tenant improvements (the lessee is the owner), then the leased asset is the unimproved space and any tenant improvement allowances funded under the lease are treated as lease incentives which reduces revenue recognized over the term of the lease. In these circumstances, we begin revenue recognition when the lessee takes possession of the unimproved space for the lessee to construct their own improvements. We consider a number of different factors to evaluate whether it or the lessee is the owner of the tenant improvements for accounting purposes. These factors include:

 

-53-


Table of Contents
   

whether the lease stipulates how and on what a tenant improvement allowance may be spent;

 

   

whether the tenant or landlord retains legal title to the improvements;

 

   

the uniqueness of the improvements;

 

   

the expected economic life of the tenant improvements relative to the length of the lease; and

 

   

who constructs or directs the construction of the improvements.

The determination of who owns the tenant improvements, for accounting purposes, is subject to significant judgment. In making that determination, we consider all of the above factors. No one factor, however, necessarily establishes its determination.

We recognize rental income on a straight-line basis over the term of each lease. The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets. Due to the impact of the straight-line basis, rental income generally is greater than the cash collected in the early years and decreases in the later years of a lease. We periodically review the collectability of outstanding receivables. Allowances are taken for those balances that we deem to be uncollectible, including any amounts relating to straight-line rent receivables.

Reimbursements from tenants for recoverable real estate tax and operating expenses are accrued as revenue in the period the applicable expenses are incurred. We make certain assumptions and judgments in estimating the reimbursements at the end of each reporting period. We do not expect the actual results to significantly differ from the estimated reimbursement.

In conjunction with certain acquisitions, we may receive payments under master lease agreements pertaining to certain non-revenue producing spaces either at the time of, or subsequent to the purchase of some of our properties. These master leases may be established at the time of purchase in order to mitigate the potential negative effects of loss of rent and expense reimbursements. Master lease payments are received through a draw of funds escrowed at the time of purchase and may cover a period from six months to three years. These funds may be released to either us or the seller when certain leasing conditions are met. Funds received by third party escrow agents, from sellers, pertaining to master lease agreements are included in restricted cash. We record such escrows as both an asset and a corresponding liability, until certain leasing conditions are met.

We will recognize lease termination income if there is a signed termination letter agreement, all of the conditions of the agreement have been met, collectability is reasonably assured and the tenant is no longer occupying the property. Upon early lease termination, we will provide for losses related to unrecovered intangibles and other assets.

We recognize lodging operating revenue on an accrual basis consistent with operations.

Consolidation

We evaluate our investments in limited liability companies and partnerships to determine whether such entities may be a variable interest entity (“VIE”). If the entity is a VIE, the determination of whether we are the primary beneficiary must be made. We will consolidate a VIE if we are deemed to be the primary beneficiary, as defined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic on Consolidation. The equity method of accounting is applied to entities in which we are not the primary beneficiary as defined in the Consolidation Topic of the FASB ASC, or the entity is not a VIE and we do not have effective control, but can exercise influence over the entity with respect to its operations and major decisions.

 

-54-


Table of Contents

Income Taxes

We operate in a manner intended to enable each entity to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT that distributes at least 90% of its “REIT taxable income” determined without regard to the deduction for dividends paid and by excluding any net capital gain to its stockholders each year and that meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its stockholders. If we fail to distribute the required amount of income to our stockholders, or fail to meet the various REIT requirements, without the benefit of certain relief provisions, we may fail to qualify as a REIT and substantial adverse tax consequences may result. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income, property, or net worth, and to federal income and excise taxes on our undistributed taxable income. In addition, taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to federal, state and local income taxes.

Liquidity and Capital Resources

We continually evaluate the economic and credit environment and its impact on our business. Maintaining significant capital reserves has become a priority for all companies including us. We believe we are appropriately positioned to have significant cash to utilize in executing our strategy. Our objectives are to maximize revenue for our existing properties and further enhance the value of our segments that produce attractive current yield and long-term risk-adjusted returns to our stockholders and to generate sustainable and predictable cash flow from our operations to distribute to our stockholders.

Our principal demands for funds will be:

 

   

to pay our expenses and the operating expenses of our properties;

 

   

to make distributions to our stockholders;

 

   

to service or pay-down our debt;

 

   

to fund capital expenditures;

 

   

to invest in properties;

 

   

to fund joint ventures and development investments; and

 

   

to fund our share repurchase program.

Generally, our cash needs will be funded from:

 

   

income earned on our investment properties;

 

   

interest income on investments and dividend and gain on sale income earned on our investment in marketable securities;

 

   

distributions from our joint venture investments;

 

   

proceeds from sales of properties;

 

   

proceeds from borrowings on properties; and

 

   

issuance of shares under our distribution reinvestment plan.

Distributions

We declared cash distributions to our stockholders per weighted average number of shares outstanding during the period from January 1, 2011 to December 31, 2011 totaling $429.6 million or $.50 per share. These cash distributions were paid with $398 million from our cash flow from operations, $34 million provided by distributions from unconsolidated entities, as well as $6.1 million from gain on sales of properties.

 

-55-


Table of Contents

One of our objectives is to provide cash distributions to our stockholders from cash generated by our operations. The following chart summarizes the sources of our cash used to pay distributions. Our primary source of cash is cash flow provided by operating activities from our investments as presented in our cash flow statement. We also include distributions from unconsolidated entities related to distributions provided by investments in unconsolidated entities since the underlying real estate operations in these entities generate these cash flows. Gain on sales of properties relate to net profits from the sale of certain properties. Our presentation is not intended to be an alternative to our consolidated statements of cash flow and does not present all the sources and uses of our cash.

The following chart presents a historical view of our distribution coverage.

 

     2011     2010     2009     2008     2007  

Cash flow provided by operations

   $ 397,949       356,660       369,031       384,365       263,420  

Distributions from unconsolidated entities

   $ 33,954       31,737       32,081       41,704       —     

Gain on sales of properties (1)

   $ 6,141       55,412       —          —          —     

Distributions declared

   $ (429,599     (417,885     (405,337     (418,694     (242,606
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess (deficiency)

   $ 8,445       25,924       (4,225     7,375       20,814  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Excludes gains reflected on impaired values and transfer of assets.

Acquisitions and Investments

We completed approximately $449.3 million of real estate acquisitions in 2011 and $897.4 million of real estate acquisitions in 2010. These acquisitions were consummated through our subsidiaries and were funded with available cash, mortgage indebtedness, and the proceeds from the distribution reinvestment plan.

Stock Offering

We have completed two public offerings of our common stock as well as a public offering of common stock under our distribution reinvestment plan, or “DRP.” On March 16, 2011, we commenced a new public offering of shares of common stock under our DRP, pursuant to a registration statement on Form S-3 filed under the Securities Act. The purchase price under the DRP is currently equal to $7.22 per share. We will offer shares pursuant to the DRP until the earlier of March 16, 2015 or the date we sell all $803.0 million worth of shares in the offering. As of December 31, 2011, we had raised a total of approximately $8.6 billion of gross offering proceeds as a result of all of our offerings (inclusive of distribution reinvestments and net of redemptions).

During the year ended December 31, 2011, we sold a total of 24,855,275 shares and generated $200.0 million in gross offering proceeds under the DRP, as compared to 6,251,081 shares and $50.2 million during the year ended December 31, 2010. Our average distribution reinvestment plan participation was 47% for the year ended December 31, 2011, compared to 50% for the year ended December 31, 2010.

Share Repurchase Program

Our board adopted an Amended and Restated Share Repurchase Program, which was effective from April 11, 2011 through January 31, 2012 (the “First Amended Program”). Our board subsequently adopted a Second Amended and Restated Share Repurchase Program, which became effective as of February 1, 2012 (the “Second Amended Program”).

Under the First Amended Program, we were permitted to repurchase shares of our common stock, on a quarterly basis, upon the death of the beneficial owners of our shares. We were authorized to repurchase shares at a price per share equal to 90% of the most recently disclosed estimated per share value of our common stock, which, on

 

-56-


Table of Contents

each of the relevant repurchase dates, was equal to $7.23 per share. Our obligation to repurchase any shares under the First Amended Program was conditioned upon our having sufficient funds available to complete the repurchase. Our board had reserved $5.0 million per calendar quarter for this purpose. If our funds were insufficient to repurchase all of the shares for which repurchase requests have been submitted in a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit set forth in the First Amended Program, we would repurchase the shares in chronological order, based upon the beneficial owner’s date of death.

Under the Second Amended Program, we may repurchase shares of our common stock, on a quarterly basis, from the beneficiary of a stockholder that has died or from stockholders that have a “qualifying disability” or are confined to a “long-term care facility” (together, referred to herein as “hardship repurchases”). We are authorized to repurchase shares at a price per share equal to 100% of the most recently disclosed estimated per share value of our common stock, which currently is equal to $7.22 per share. Our obligation to repurchase any shares under the Second Amended Program is conditioned upon our having sufficient funds available to complete the repurchase. Our board has initially reserved $10.0 million per calendar quarter for the purpose of funding repurchases associated with death and $15.0 million per calendar quarter for the purpose of funding hardship repurchases. If the funds reserved for either category of repurchase under the Second Amended Program are insufficient to repurchase all of the shares for which repurchase requests have been received for a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit set forth therein, we will repurchase the shares in the following order: (1) for death repurchases, we will repurchase shares in chronological order, based upon the beneficial owner’s date of death; and (2) for hardship repurchases, we will repurchase shares on a pro rata basis, up to, but not in excess of, the limits described herein; provided, that in the event that the repurchase would result in a stockholder owning less than 150 shares, we will repurchase all of that stockholder’s shares.

For the year ended December 31, 2011, we received requests for the repurchase of 3,613,538 shares of our common stock. Of these requests, we repurchased 2,074,689 shares of common stock for $15 million. There are requests for an additional 1,538,849 shares remaining outstanding, which will be included with all other shares for which we have received repurchase requests in the next calendar quarter in which funds are available (unless withdrawn). The price per share for all shares repurchased during the year ended December 31, 2011 was $7.23 and all repurchases were funded from proceeds from our distribution reinvestment plan.

Borrowings

The table below presents, on a consolidated basis, the principal amount, weighted average interest rates and maturity date (by year) on our mortgage debt as of December 31, 2011 (dollar amounts are stated in thousands).

 

    2012     2013     2014     2015     2016     Thereafter     Total  

Maturing debt :

             

Fixed rate debt (mortgage loans)

  $ 143,969        540,342        250,235        333,596        537,296        2,506,507        4,311,945   

Variable rate debt (mortgage loans)

  $ 527,409        405,611        332,341        94,707        37,642        102,940        1,500,650   

Weighted average interest rate on debt:

             

Fixed rate debt (mortgage loans)

    5.89     5.71     5.50     5.52     5.69     5.86     5.77

Variable rate debt (mortgage loans)

    3.37     3.42     3.40     5.35     4.43     3.93     3.58

The debt maturity excludes mortgage discounts associated with debt assumed at acquisition of which a discount of $30.7 million, net of accumulated amortization, is outstanding as of December 31, 2011.

As of December 31, 2011, we had approximately $671 million and $946 million in mortgage debt maturing in 2012 and 2013, respectively. Subsequent to December 31, 2011, we have refinanced or extended approximately $200 million of the debt maturing in 2012. We are currently negotiating refinancing the remaining 2012 debt

 

-57-


Table of Contents

with the existing lenders at terms that will most likely be at lower rates. We currently anticipate that we will be able to repay or refinance all of our debt on a timely basis, and believe we have adequate sources of funds to meet our short term cash needs. However, there can be no assurance that we can obtain such refinancing on satisfactory terms. Continued volatility in the capital markets could expose us to the risk of not being able to borrow on terms and conditions acceptable to us for future acquisitions or refinancings.

Mortgage loans outstanding as of December 31, 2011 and 2010 were $5.8 billion and $5.5 billion, respectively, and had a weighted average interest rate of 5.2% and 5.1% per annum, respectively. For the years ended December 31, 2011 and 2010, we borrowed $58.8 and $33.8 million, respectively, against our portfolio of marketable securities. For the years ended December 31, 2011 and 2010, we borrowed approximately $1.2 billion and $432.9 million, respectively, secured by mortgages on our properties and assumed $0 and $457.9 million, respectively, of debt at acquisition.

Summary of Cash Flows

 

     Year ended December 31,  
     2011     2010     2009  
     (In thousands)  

Cash provided by operating activities

   $ 397,949     $ 356,660     $ 369,031  

Cash used in investing activities

     (286,896     (380,685     (563,163

Cash used in financing activities

     (160,597     (208,759     (250,602
  

 

 

   

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (49,544     (232,784     (444,734

Cash and cash equivalents, at beginning of year

     267,707       500,491       945,225  
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, at end of year

   $ 218,163     $ 267,707     $ 500,491  
  

 

 

   

 

 

   

 

 

 

Cash provided by operating activities was $398, $357 and $369 million for the years ended December 31, 2011, 2010 and 2009, respectively, and was generated primarily from operating income from property operations, and interest and dividends. The increase in cash flows from the years ended December 31, 2010 to December 31, 2011 was primarily due to the improved performance of the lodging and multi-family segments. The decrease in cash flows from the years ended December 31, 2009 to December 31, 2010 was primarily due to a decrease in interest and dividend income and an increase in interest expenses.

Cash used in investing activities was $287, $381 and $563 million for years ended December 31, 2011, 2010 and 2009, respectively. The decrease in cash used in investing activities from the years ended December 31, 2010 to December 31, 2011 was primarily due to the proceeds from the sale of unconsolidated entities. The decrease in cash used in investing activities from the years ended December 31, 2009 to December 31, 2010 was primarily due to the decrease in investment property purchases from 48 properties during the year ended December 31, 2009 to 35 properties during the year ended December 31, 2010. The cash used was offset by cash received from the sale of 14 investment properties during the year ended December 31, 2010. There were no property sales during the year ended December 31, 2009.

Cash used in financing activities was $161, $209 and $251 million for the years ended December 31, 2011, 2010 and 2009, respectively. The decrease in cash used in financing activities from the years ended December 31, 2010 to December 31, 2011 was primarily due to the increase in proceeds from our mortgage debt. Similarly, the decrease in cash used in financing activities from the years ended December 31, 2009 to December 31, 2010 was also primarily due to the increase in proceeds from our mortgage debt.

We consider all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements with a maturity of three months or less, at the date of purchase, to be cash equivalents. We maintain our cash and cash equivalents at financial institutions. The combined account balances at one or more institutions periodically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage

 

-58-


Table of Contents

and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage.

Contractual Obligations

The table below presents, on a consolidated basis, obligations and commitments to make future payments under debt obligations (including interest), lease agreements, and margin accounts on our marketable securities portfolio as of December 31, 2011 (dollar amounts are stated in thousands).

 

     Payments due by period  
            Less than                    More than  
     Total      1 year      1-3 years      3-5 years      5 years  

Long-Term Debt Obligations

   $ 7,949,071         263,149         2,929,472         2,625,353         2,131,097   

Ground Lease Payments

   $ 14,113         259         781         784         12,289   

Margins Payable

   $ 120,858         120,858         0         0         0   

We have acquired several properties subject to the obligation to pay the seller additional monies depending on the future leasing and occupancy of the property. These earnout payments are based on a predetermined formula. Each earnout agreement has a time limit regarding the obligation to pay any additional monies. If at the end of the time period, certain space has not been leased and occupied, we will not have any further obligation. Assuming all the conditions are satisfied, as of December 31, 2011, we would be obligated to pay as much as $22 million in the future as vacant space covered by these earnout agreements is occupied and becomes rent producing. The information in the above table does not reflect these contractual obligations.

Off Balance Sheet Arrangements

Unconsolidated Real Estate Joint Ventures

Unconsolidated joint ventures are those where we have substantial influence over but do not control the entity. We account for our interest in these ventures using the equity method of accounting. For additional discussion of our investments in joint ventures. Please refer to Note 5 to our Consolidated Financial Statements, which is incorporated by reference into this Item 7. Our ownership percentage and related investment in each joint venture is summarized in the following table. (Dollar amounts stated in thousands.)

 

Joint Venture

   Ownership %     Investment at
December 31, 2011
 

Net Lease Strategic Asset Fund L.P.

     85   $ 26,508   

Cobalt Industrial REIT II

     36     113,623   

D.R. Stephens Institutional Fund, LLC

     90     36,218   

Brixmor/IA JV, LLC

     (a     103,567   

Other Unconsolidated Joint Ventures

     Various        36,795   
    

 

 

 
     $ 316,711   
    

 

 

 

 

(a) We have preferred membership interest and are entitled to a 11% preferred dividend in Brixmor/IA JV, LLC (formerly Centro/IA JV LLC).

Subsequent Events

None.

 

-59-


Table of Contents

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

We are subject to market risk associated with changes in interest rates both in terms of variable-rate debt and the price of new fixed-rate debt upon maturity of existing debt and for acquisitions. We are also subject to market risk associated with our marketable securities investments.

Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. If market rates of interest on all of the floating rate debt as of December 31, 2011 permanently increased by 1%, the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $15 million. If market rates of interest on all of the floating rate debt as of December 31, 2011 permanently decreased by 1%, the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $15 million.

With regard to our variable rate financing, we assess interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. We maintain risk management control systems to monitor interest rate cash flow risk attributable to both of our outstanding or forecasted debt obligations as well as our potential offsetting hedge positions. The risk management control systems involve the use of analytical techniques, including cash flow sensitivity analysis, to estimate the expected impact of changes in interest rates on our future cash flows.

We monitor interest rate risk using a variety of techniques, including periodically evaluating fixed interest rate quotes on all variable rate debt and the costs associated with converting the debt to fixed rate debt. Also, existing fixed and variable rate loans that are scheduled to mature in the next year or two are evaluated for possible early refinancing and or extension due to consideration given to current interest rates.

We may use derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our properties. To the extent we do, we are exposed to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes us, which creates credit risk for us. When the fair value of a derivative contract is negative, we owe the counterparty and, therefore, it does not possess credit risk. It is our policy to enter into these transactions with the same party providing the financing. In the alternative, we seek to minimize the credit risk in derivative instruments by entering into transactions with what we believe are high-quality counterparties. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. The market risk associated with interest-rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.

We have entered into nine interest rate swap agreements that have converted $232.4 million or 15% of our variable rate mortgage loans from variable to fixed rates. As of December 31, 2011, the pay rates ranged from 0.63% to 3.32% with maturity dates from January 13, 2012 to October 22, 2013. The interest rate swaps have a notional amount of $289 million and fair value at $2.3 million and $3.5 million as of December 31, 2011 and 2010, respectively.

We have, and may in the future enter into, derivative positions that do not qualify for hedge accounting treatment. The gains or losses resulting from marking-to-market, these derivatives at the end of each reporting period are recognized as an increase or decrease in “interest expense” on our consolidated statements of income. In addition, we are, and may in the future be, subject to additional expense based on the notional amount of the derivative positions and a specified spread over LIBOR.

 

-60-


Table of Contents

Equity Price Risk

We are exposed to equity price risk as a result of our investments in marketable equity securities. Equity price risk is based on volatility of equity prices and the values of corresponding equity indices.

Other than temporary impairments on our investments in marketable securities were $24.4, $1.9 and $4.0 million for the years ended December 31, 2011, 2010 and 2009, respectively. The overall stock market and REIT stocks, including our REIT stock investments, have declined since mid-2007, which have resulted in our recognizing impairments. We believe that our investments will continue to generate dividend income and, if the REIT market recovers, we could continue to recognize gains on sale. However, due to general economic and credit market uncertainties it is difficult to project where the REIT market and our portfolio value will be in 2012.

Although it is difficult to project what factors may affect the prices of equity sectors and how much the effect might be, the table below illustrates the impact of a 10% increase and a 10% decrease in the price of the equities held by us would have on the value of the total assets and the book value of the Company as of December 31, 2011 (dollar amounts stated in thousands).

 

                   Hypothetical 10%
Decrease in
     Hypothetical 10%
Increase in
 
     Cost      Fair Value      Market Value      Market Value  

Equity securities

   $ 230,241         274,274         246,847         301,701   

 

-61-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Index

Item 8. Consolidated Financial Statements and Supplementary Data

 

     Page  

Report of Independent Registered Public Accounting Firm

     63   

Financial Statements:

  

Consolidated Balance Sheets at December 31, 2011 and 2010

     64   

Consolidated Statements of Operations and Other Comprehensive Income for the years ended December  31, 2011, 2010 and 2009

     65   

Consolidated Statements of Changes in Equity for the years ended December 31, 2011, 2010 and 2009

     67   

Consolidated Statements of Cash Flows for the years ended December 31, 2011, 2010 and 2009

     70   

Notes to Consolidated Financial Statements

     73   

Real Estate and Accumulated Depreciation (Schedule III)

     104   

Schedules not filed:

All schedules other than the ones listed in the Index have been omitted as the required information is inapplicable or the information is presented in the financial statements or related notes.

 

-62-


Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders

Inland American Real Estate Trust, Inc.:

We have audited the accompanying consolidated balance sheets of Inland American Real Estate Trust, Inc. (the Company) as of December 31, 2011 and 2010, and the related consolidated statements of operations and other comprehensive income, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2011. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedule III. These consolidated financial statements and financial statement schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Inland American Real Estate Trust, Inc. as of December 31, 2011 and 2010, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2011, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

/S/ KPMG LLP

Chicago, Illinois

March 8, 2012

 

-63-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Balance Sheets

(Dollar amounts in thousands, except share amounts)

 

    December 31,
2011
    December 31,
2010
 
Assets    

Assets:

   

Investment properties:

   

Land

  $ 1,938,637     $ 1,883,486  

Building and other improvements

    8,465,602       8,411,621  

Construction in progress

    323,842       306,673  
 

 

 

   

 

 

 

Total

    10,728,081       10,601,780  

Less accumulated depreciation

    (1,301,899     (1,038,829
 

 

 

   

 

 

 

Net investment properties

    9,426,182       9,562,951  

Cash and cash equivalents

    218,163       267,707  

Restricted cash and escrows

    98,444       96,089  

Investment in marketable securities

    289,365       268,726  

Investment in unconsolidated entities

    316,711       573,274  

Accounts and rents receivable (net of allowance of $9,488 and $7,905)

    114,615       101,465  

Intangible assets, net

    326,332       386,916  

Deferred costs and other assets

    129,378       134,374  
 

 

 

   

 

 

 

Total assets

  $ 10,919,190     $ 11,391,502  
 

 

 

   

 

 

 
Liabilities and Equity    

Liabilities:

   

Mortgages, notes and margins payable, net

  $ 5,902,712     $ 5,532,057  

Accounts payable and accrued expenses

    105,153       86,151  

Distributions payable

    36,216       35,267  

Intangible liabilities, net

    83,203       81,698  

Other liabilities

    128,592        128,805  
 

 

 

   

 

 

 

Total liabilities

    6,255,876        5,863,978  
 

 

 

   

 

 

 

Noncontrolling redeemable interests

    0       264,132  

Commitments and contingencies

   

Stockholders’ equity:

   

Preferred stock, $.001 par value, 40,000,000 shares authorized, none outstanding

    0       0  

Common stock, $.001 par value, 1,460,000,000 shares authorized, 869,187,360 and 846,406,774 shares issued and outstanding

    869       846  

Additional paid in capital (net of offering costs of $828,434, of which $788,272 was paid to affiliates)

    7,775,880       7,605,105  

Accumulated distributions in excess of net loss

    (3,155,222     (2,409,370

Accumulated other comprehensive income

    41,948       49,430  
 

 

 

   

 

 

 

Total Company stockholders’ equity

    4,663,475       5,246,011  
 

 

 

   

 

 

 

Noncontrolling interests

    (161     17,381  
 

 

 

   

 

 

 

Total equity

    4,663,314       5,263,392  
 

 

 

   

 

 

 

Total liabilities and equity

  $ 10,919,190     $ 11,391,502  
 

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-64-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Operations and Other Comprehensive Income

(Dollar amounts in thousands, except per share amounts)

 

     Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
 

Income:

      

Rental income

   $ 640,118     $ 605,665     $ 520,154  

Tenant recovery income

     93,816       87,730       80,072  

Other property income

     18,113       16,909       18,323  

Lodging income

     571,104       476,590       440,025  
  

 

 

   

 

 

   

 

 

 

Total income

     1,323,151       1,186,894       1,058,574  
  

 

 

   

 

 

   

 

 

 

Expenses:

      

General and administrative expenses

     31,033       36,668       43,499  

Property operating expenses

     137,281       128,906       106,368  

Lodging operating expenses

     364,617       302,651       277,411  

Real estate taxes

     94,511       87,315       80,344  

Depreciation and amortization

     430,049       416,110       371,225  

Business management fee

     40,000       36,000       39,000  

Provision for asset impairment

     105,795       3,180       1,117  

Provision for goodwill impairment

     0       0       26,676  

Provision for notes receivable impairment

     0       111,896       74,136  
  

 

 

   

 

 

   

 

 

 

Total expenses

     1,203,286       1,122,726       1,019,776  
  

 

 

   

 

 

   

 

 

 

Operating income

   $ 119,865     $ 64,168     $ 38,798  
  

 

 

   

 

 

   

 

 

 

Interest and dividend income

     22,869       33,068       55,161  

Other income

     19,160       1,771       599  

Interest expense

     (310,174     (285,654     (243,212

Equity in loss of unconsolidated entities

     (12,802     (18,684     (78,487

Gain (impairment) of investment in unconsolidated entities, net

     (106,023     (11,239     (7,443

Gain (loss) on consolidated investment

     0       433       (148,887

Realized gain (loss) and impairment on securities, net

     (16,219     21,073       34,155  
  

 

 

   

 

 

   

 

 

 

Loss before income taxes

   $ (283,324   $ (195,064   $ (349,316
  

 

 

   

 

 

   

 

 

 

Income tax benefit (expense)

     3,387        4,518       (627

Net loss from continuing operations

   $ (279,937   $ (190,546   $ (349,943
  

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations, net

   $ (29,608   $ 23,254     $ (39,066
  

 

 

   

 

 

   

 

 

 

Net loss

   $ (309,545   $ (167,292   $ (389,009
  

 

 

   

 

 

   

 

 

 

Less: Net income attributable to noncontrolling interests

     (6,708     (9,139     (8,951
  

 

 

   

 

 

   

 

 

 

Net loss attributable to Company

   $ (316,253   $ (176,431   $ (397,960
  

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-65-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Operations and Other Comprehensive Income

(Dollar amounts in thousands, except per share amounts)

 

     Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
 

Other comprehensive income (loss):

      

Unrealized gain (loss) on investment securities

     (24,950     40,491       65,068  

Reversal of unrealized (gain) loss to realized gain (loss) on investment securities

     16,219       (21,073     (34,155

Unrealized gain on derivatives

     1,249       300       5,220  
  

 

 

   

 

 

   

 

 

 

Comprehensive loss

   $ (323,735   $ (156,713   $ (361,827
  

 

 

   

 

 

   

 

 

 

Net loss, per common share, from continuing operations

   $ (0.34   $ (0.24   $ (0.44
  

 

 

   

 

 

   

 

 

 

Net income (loss), per common share, from discontinued operations

   $ (0.03   $ 0.03     $ (0.05
  

 

 

   

 

 

   

 

 

 

Net loss, per common share, basic and diluted

   $ (0.37   $ (0.21   $ (0.49
  

 

 

   

 

 

   

 

 

 

Weighted average number of common shares outstanding, basic and diluted

     858,637,707       835,131,057       811,400,035  
  

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-66-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

 

    Number of
Shares
    Common
Stock
    Additional
Paid-in
Capital
    Accumulated
Distributions
in excess of
Net Loss
    Accumulated
Other
Comprehensive
Income (Loss)
    Noncontrolling
Interests
    Total     Noncontrolling
Redeemable
Interests
 

Balance at January 1, 2009

    794,574,007     $ 795     $ 7,129,945     $ (1,011,757   $ (6,421   $ 20,593     $ 6,133,155     $ 264,132  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    —          —          —          (397,960     —          (294     (398,254     9,245  

Unrealized gain on investment securities

    —          —          —          —          65,068       —          65,068       —     

Reversal of unrealized gain to realized gain on investment securities

    —          —          —          —          (34,155     —          (34,155     —     

Unrealized gain on derivatives

    —          —          —          —          5,220       —          5,220       —     

Distributions declared

    —          —          —          (405,337     —          (2,732     (408,069     (9,245

Contributions from noncontrolling interests

    —          —          —          —          —          1,302       1,302       —     

Proceeds from offering

    24,869,350       25       253,961       —          —          —          253,986       —     

Offering costs

    —          —          (28,415     —          —          —          (28,415     —     

Proceeds from distribution reinvestment program

    24,347,096       24       231,282       —          —          —          231,306       —     

Share repurchase program

    (20,171,263     (20     (188,956     —          —          —          (188,976     —     

Issuance of stock options and discounts on shares issued to affiliates

    —          —          14       —          —          —          14       —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2009

    823,619,190     $ 824     $ 7,397,831     $ (1,815,054   $ 29,712     $ 18,869     $ 5,632,182     $ 264,132  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-67-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(continued)

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

 

    Number of
Shares
    Common
Stock
    Additional
Paid-in
Capital
    Accumulated
Distributions
in excess of
Net Loss
    Accumulated
Other
Comprehensive
Income (Loss)
    Noncontrolling
Interests
    Total     Noncontrolling
Redeemable
Interests
 

Balance at January 1, 2010

    823,619,190     $ 824     $ 7,397,831     $ (1,815,054   $ 29,712     $ 18,869     $ 5,632,182     $ 264,132  

Net income (loss)

    —          —          —          (176,431     —          (106     (176,537     9,245  

Unrealized gain on investment securities

    —          —          —          —          40,491       —          40,491       —     

Reversal of unrealized gain to realized gain on investment securities

    —          —          —          —          (21,073     —          (21,073     —     

Unrealized gain on derivatives

    —          —          —          —          300       —          300       —     

Distributions declared

    —          —          —          (417,885     —          (2,237     (420,122     (9,245

Contributions from noncontrolling interests

    —          —          —          —          —          855       855       —     

Proceeds from distribution reinvestment program

    22,787,584       22       207,274       —          —          —          207,296       —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2010

 

 

846,406,774

  

  $ 846     $ 7,605,105     $ (2,409,370   $ 49,430     $ 17,381     $ 5,263,392     $ 264,132  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-68-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(continued)

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

 

    Number of
Shares
    Common
Stock
    Additional
Paid-in
Capital
    Accumulated
Distributions
in excess of
Net Loss
    Accumulated
Other
Comprehensive
Income (Loss)
    Noncontrolling
Interests
    Total     Noncontrolling
Redeemable
Interests
 

Balance at January 1, 2011

    846,406,774     $ 846     $ 7,605,105     $ (2,409,370   $ 49,430     $ 17,381     $ 5,263,392     $ 264,132  

Net income (loss)

    0       0       0       (316,253     0       (1,183     (317,436     7,891  

Unrealized loss on investment securities

    0       0       0       0       (24,950     0       (24,950     0  

Reversal of unrealized loss to realized loss on investment securities

    0       0       0       0       16,219       0       16,219       0  

Unrealized gain on derivatives

    0       0       0       0       1,249       0       1,249       0  

Distributions declared

    0       0       0       (429,599     0       (660     (430,259     (7,891

Adjustment to redemption value for noncontrolling interest

    0       0       (13,793     0       0       (15,555     (29,348     29,348  

Contributions from noncontrolling interests

    0       0       0       0       0       651        651       0  

Redemption of noncontrolling interests

    0       0       0       0       0       (795     (795     (293,480

Proceeds from distribution reinvestment program

    24,855,275       25       199,566       0       0       0       199,591       0  

Share repurchase program

    (2,074,689     (2     (14,998     0       0       0       (15,000     0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2011

    869,187,360      $ 869     $ 7,775,880     $ (3,155,222   $ 41,948     $ (161   $ 4,663,314     $ 0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-69-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(Dollar amounts in thousands)

 

    Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
 

Cash flows from operating activities:

     

Net loss

  $ (309,545   $ (167,292   $ (389,009

Adjustments to reconcile net loss to net cash provided by operating activities:

     

Depreciation and amortization

    439,759       443,787       395,501  

Amortization of above and below market leases, net

    (1,326     (433     (1,688

Amortization of debt premiums, discounts, and financing costs

    20,430       18,424       10,032  

Amortization of note receivable discount

    0       0       (8,107

Straight-line rental income

    (13,841     (17,705     (16,329

Gain on extinguishment of debt

    (10,848     (19,227     0  

Gain on sale of property, net

    (16,510     (55,412     0  

(Gain) loss on consolidated investment

    0       (433     148,887  

Provision for asset impairment

    163,641       47,529       34,051  

Provision for goodwill impairment

    0       0       26,676  

Impairment of notes receivable

    0       111,896       74,136  

Equity in loss of unconsolidated of entities

    12,802       18,684       78,487  

Distributions from unconsolidated entities

    9,849       3,887       9,040  

(Gain) impairment of investment in unconsolidated entities, net

    106,023       11,239       7,443  

Realized (gain) loss on investments in securities

    (8,137     (22,929     (38,193

Impairment of investments in securities

    24,356       1,856       4,038  

Other non-cash adjustments

    (18,649     (278     319  

Changes in assets and liabilities:

     

Accounts and rents receivable

    (855     (3,612     6,769  

Deferred costs and other assets

    (12,138     580       3,521  

Accounts payable and accrued expenses

    7,492       (6,958     8,555  

Other liabilities

    5,446        (6,943     14,902  
 

 

 

   

 

 

   

 

 

 

Net cash flows provided by operating activities

    397,949       356,660       369,031  
 

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

     

Purchase of investment properties

    (446,096     (365,427     (376,387

Acquired in-place and market-lease intangibles, net

    (18,231     (74,841     (63,777

Capital expenditures and tenant improvements

    (71,157     (109,827     (72,076

Investment in development projects

    (74,850     (56,894     (134,453

Sale of investment properties

    246,317       301,189       0  

Purchase of investment securities

    (79,147     (86,986     (53,861

Sale of investment securities

    33,558       75,812       131,017  

Investment in unconsolidated entities

    (409     (60,043     (27,909

Proceeds from the sale of unconsolidated entities

    100,408       0       0  

Distributions from unconsolidated entities

    33,954       31,737       32,081  

Payment of leasing fees and franchise fees

    (9,772     (8,211     (4,137

Purchase of note receivable

    0       (34,253     0  

Payments from notes receivable

    18,443       26,141       417  

Restricted escrows

    (6,567     (23,179     2,983  

Other assets

    (13,347     4,097       2,939  
 

 

 

   

 

 

   

 

 

 

Net cash flows used in investing activities

    (286,896     (380,685     (563,163
 

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-70-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(continued)

(Dollar amounts in thousands)

 

    Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
 

Cash flows from financing activities:

     

Proceeds from offering, net of offering costs

    0       0       224,370  

Proceeds from the distribution reinvestment program

    199,591       207,296       231,306  

Shares repurchased

    (15,000     0       (192,548

Distributions paid

    (428,650     (416,935     (411,797

Proceeds from mortgage debt and notes payable

    1,179,594       432,873       370,555  

Payoffs of mortgage debt

    (804,204     (429,737     (435,540

Principal payments of mortgage debt

    (36,036     (16,812     (6,708

Proceeds from (paydown of) margin securities debt, net

    58,756       33,800       (10,044

Payment of loan fees and deposits

    (12,473     (8,617     (9,353

Distributions paid to noncontrolling interests

    (660     (2,237     (2,732

Distributions paid to noncontrolling redeemable interests

    (7,891     (9,245     (9,245

Contributions from noncontrolling interests

    651       855       1,302  

Redemption of noncontrolling interests

    (294,275     0       0  

Due from related parties, net

    0       0       (168
 

 

 

   

 

 

   

 

 

 

Net cash flows used in financing activities

    (160,597     (208,759     (250,602
 

 

 

   

 

 

   

 

 

 

Net decrease in cash and cash equivalents

    (49,544     (232,784     (444,734

Cash and cash equivalents, at beginning of year

    267,707       500,491       945,225  
 

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, at end of year

  $ 218,163     $ 267,707     $ 500,491  
 

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-71-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(continued)

(Dollar amounts in thousands)

 

     Year ended
December 31, 2011
    Year ended
December 31, 2010
    Year ended
December 31, 2009
 

Supplemental disclosure of cash flow information:

      

Purchase of investment properties

   $ (448,169   $ (779,986     (1,021,008

Tenant and real estate tax liabilities assumed at acquisition

     2,073       4,753       13,440  

Assumption of mortgage debt at acquisition

     0       457,685       626,174  

Non-cash (discount) premium

     0       (47,879     5,007  
  

 

 

   

 

 

   

 

 

 
     (446,096     (365,427     (376,387
  

 

 

   

 

 

   

 

 

 

Cash paid for interest, net capitalized interest of $10,851, $4,302 and $9,648 for 2011, 2010 and 2009

   $ 296,065     $ 293,301     $ 245,912  
  

 

 

   

 

 

   

 

 

 

Supplemental schedule of non-cash investing and financing activities:

      

Consolidation of Lauth assets

   $ 0     $ 38,365     $ 135,686  
  

 

 

   

 

 

   

 

 

 

Assumption of mortgage debt at consolidation of Lauth

   $ 0     $ (37,890   $ (96,763
  

 

 

   

 

 

   

 

 

 

Liabilities assumed at consolidation of Lauth

   $ 0       (1,345     (3,584
  

 

 

   

 

 

   

 

 

 

Property surrendered in exchange for extinguishment of debt

   $ 35,524     $ 10,492     $ 0  
  

 

 

   

 

 

   

 

 

 

Property acquired through exchange of notes receivable

   $ 20,000     $ 142,827     $ 0  
  

 

 

   

 

 

   

 

 

 

Conversion of note receivable to equity interest

   $ 17,150     $ 121,320     $ 0  
  

 

 

   

 

 

   

 

 

 

Redemption value adjustment for noncontrolling redeemable interest

   $ 29,348      $ 0     $ 0  
  

 

 

   

 

 

   

 

 

 

Property acquired through transfer of equity interest

   $ 8,500     $ 0     $ 0  
  

 

 

   

 

 

   

 

 

 

See accompanying notes to the consolidated financial statements.

 

-72-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(1) Organization

Inland American Real Estate Trust, Inc. (the “Company”) was formed on October 4, 2004 (inception) to acquire and manage a diversified portfolio of commercial real estate, primarily retail properties and multi-family (both conventional and student housing), office, industrial and lodging properties, located in the United States and Canada. The Business Management Agreement (the “Agreement”) provides for Inland American Business Manager & Advisor, Inc. (the “Business Manager”), an affiliate of the Company’s sponsor, to be the business manager to the Company. On August 31, 2005, the Company commenced an initial public offering (the “Initial Offering”) of up to 500,000,000 shares of common stock (“Shares”) at $10.00 each and the issuance of 40,000,000 shares at $9.50 per share available to be distributed pursuant to the Company’s distribution reinvestment plan. On August 1, 2007, the Company commenced a second public offering (the “Second Offering”) of up to 500,000,000 shares of common stock at $10.00 per share and up to 40,000,000 shares at $9.50 per share available to be distributed through the Company’s distribution reinvestment plan. Effective April 6, 2009, the Company elected to terminate the Second Offering. On March 31, 2009, the Company filed a registration statement to register 50,000,000 shares to be issued under the distribution reinvestment plan or “DRP.” Under the DRP, as amended, the purchase price per share is equal to 100% of the “market price” of a share of the Company’s common stock until the shares become listed for trading. Beginning with reinvestments made after September 21, 2010 until December 29, 2011, the DRP purchase price was equal to $8.03 per share. After December 29, 2011, and until a new estimated value per share has been established, the DRP purchase price is equal to $7.22 per share.

The accompanying consolidated financial statements include the accounts of the Company, as well as all wholly owned subsidiaries and consolidated joint venture investments. Wholly owned subsidiaries generally consist of limited liability companies (LLCs) and limited partnerships (LPs). The effects of all significant intercompany transactions have been eliminated.

At December 31, 2011, the Company owned a portfolio of 964 commercial real estate properties compared to 980 properties at December 31, 2010. The breakdown by segment is as follows:

 

Segment

  

Property Count

  

Square Ft/Rooms/Units

Retail

   726    22,645,371 square feet

Lodging

   95    15,597 rooms

Office

   43    10,244,813 square feet

Industrial

   74    16,377,450 square feet

Multi-Family

   26    9,563 units

(2) Summary of Significant Accounting Policies

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

 

-73-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

Revenue Recognition

The Company commences revenue recognition on its leases based on a number of factors. In most cases, revenue recognition under a lease begins when the lessee takes possession of or controls the physical use of the leased asset. Generally, this occurs on the lease commencement date. The determination of who is the owner, for accounting purposes, of the tenant improvements determines the nature of the leased asset and when revenue recognition under a lease begins. If the Company is the owner, for accounting purposes, of the tenant improvements, then the leased asset is the finished space and revenue recognition begins when the lessee takes possession of the finished space, typically when the improvements are substantially complete. If the Company concludes it is not the owner, for accounting purposes, of the tenant improvements (the lessee is the owner), then the leased asset is the unimproved space and any tenant improvement allowances funded under the lease are treated as lease incentives which reduces revenue recognized over the term of the lease. In these circumstances, the Company begins revenue recognition when the lessee takes possession of the unimproved space for the lessee to construct their own improvements. The Company considers a number of different factors to evaluate whether it or the lessee is the owner of the tenant improvements for accounting purposes. These factors include:

 

   

whether the lease stipulates how and on what a tenant improvement allowance may be spent;

 

   

whether the tenant or landlord retains legal title to the improvements;

 

   

the uniqueness of the improvements;

 

   

the expected economic life of the tenant improvements relative to the length of the lease; and

 

   

who constructs or directs the construction of the improvements.

The determination of who owns the tenant improvements, for accounting purposes, is subject to significant judgment. In making that determination, the Company considers all of the above factors. No one factor, however, necessarily establishes its determination.

Rental income is recognized on a straight-line basis over the term of each lease. The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets.

Revenue for lodging facilities is recognized when the services are provided. Additionally, the Company collects sales, use, occupancy and similar taxes at its lodging facilities which it presents on a net basis (excluded from revenues) on the consolidated statements of operations and other comprehensive income.

The Company records lease termination income if there is a signed termination agreement, all of the conditions of the agreement have been met, the tenant is no longer occupying the property and amounts due are considered collectible.

The Company defers recognition of contingent rental income (i.e. percentage/excess rent) until the specified target that triggers the contingent rental income is achieved.

Consolidation

The Company evaluates its investments in limited liability companies and partnerships to determine whether such entities may be a variable interest entity (“VIE”). If the entity is a VIE, the determination of whether the

 

-74-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

Company is the primary beneficiary must be made. The primary beneficiary determination is based on a qualitative assessment as to whether the entity has (i) power to direct significant activities of the VIE and (ii) an obligation to absorb losses or the right to receive benefits that could be potentially significant to the VIE. The Company will consolidate a VIE if it is deemed to be the primary beneficiary, as defined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic on Consolidation. The equity method of accounting is applied to entities in which the Company is not the primary beneficiary as defined in the Consolidation Topic of the FASB ASC, or the entity is not a VIE and the Company does not have effective control, but can exercise influence over the entity with respect to its operations and major decisions.

Reclassifications

Certain reclassifications have been made to the 2010 and 2009 consolidated financial statements to conform to the 2011 presentations. The reclasses primarily represent reclassifications of revenue and expenses to discontinued operations as a result of the sales of investment properties in 2011.

Capitalization and Depreciation

Real estate acquisitions are recorded at cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred.

Depreciation expense is computed using the straight line method. Building and other improvements are depreciated based upon estimated useful lives of 30 years for building and improvements and 5-15 years for furniture, fixtures and equipment and site improvements.

Tenant improvements are amortized on a straight line basis over the life of the related lease as a component of depreciation and amortization expense.

Leasing fees are amortized on a straight-line basis over the life of the related lease as a component of depreciation and amortization.

Loan fees are amortized on a straight-line basis, which approximates the effective interest method, over the life of the related loans as a component of interest expense.

Direct and indirect costs that are clearly related to the construction and improvements of investment properties are capitalized. Costs incurred for property taxes and insurance are capitalized during periods in which activities necessary to get the property ready for its intended use are in progress. Interest costs are also capitalized during such periods. Additionally, the Company treats investments accounted for by the equity method as assets qualifying for interest capitalization provided (1) the investee has activities in progress necessary to commence its planned principal operations and (2) the investee’s activities include the use of such funds to acquire qualifying assets.

Investment Properties Held for Sale

In determining whether to classify an investment property as held for sale, the Company considers whether: (i) management has committed to a plan to sell the investment property; (ii) the investment property is available for immediate sale, in its present condition; (iii) the Company has initiated a program to locate a buyer; (iv) the Company believes that the sale of the investment property is probable; (v) the Company has received a significant non-refundable deposit for the purchase of the property; (vi) the Company is actively marketing the

 

-75-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

investment property for sale at a price that is reasonable in relation to its fair value; and (vii) actions required for the Company to complete the plan indicate that it is unlikely that any significant changes will be made to the plan.

If all of the above criteria are met, the Company classifies the investment property as held for sale. On the day that these criteria are met, the Company suspends depreciation on the investment properties held for sale, including depreciation for tenant improvements and additions, as well as on the amortization of acquired in-place leases. The investment properties and liabilities associated with those investment properties that are held for sale are classified separately on the consolidated balance sheets for the most recent reporting period. Additionally, the operations for the periods presented are classified on the consolidated statements of operations and other comprehensive income as discontinued operations for all periods presented. As of December 31, 2011 and 2010, no investment properties were classified as held for sale.

Impairment

The Company assesses the carrying values of the respective long-lived assets, whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable, such as a reduction in the expected holding period of the asset. If it is determined that the carrying value is not recoverable because the undiscounted cash flows do not exceed carrying value, the Company is required to record an impairment loss to the extent that the carrying value exceeds fair value. The valuation and possible subsequent impairment of investment properties is a significant estimate that can and does change based on our continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time.

The use of projected future cash flows and related holding period is based on assumptions that are consistent with the estimates of future expectations and the strategic plan the Company uses to manage its underlying business. However assumptions and estimates about future cash flows and capitalization rates are complex and subjective. Changes in economic and operating conditions and the Company’s ultimate investment intent that occur subsequent to the impairment analyses could impact these assumptions and result in future impairment charges of the real estate properties.

On a periodic basis, management assesses whether there are any indicators that the carrying value of the Company’s investments in unconsolidated entities may be other than temporarily impaired. To the extent impairment has occurred, the loss is measured as the excess of the carrying value of the investment over the fair value of the investment. The fair value of the underlying investment includes a review of expected cash flows to be received from the investee.

Derivative Instruments

In the normal course of business, the Company is exposed to the effect of interest rate changes. The Company limits these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.

The Company has a policy of only entering into contracts with established financial institutions based upon their credit ratings and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.

 

-76-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The Company recognizes all derivatives in the balance sheet at fair value. Additionally, the fair value adjustments will affect either equity or net income depending on whether the derivative instruments qualify as a hedge for accounting purposes and, if so, the nature of the hedging activity. When the terms of an underlying transaction are modified, or when the underlying transaction is terminated or completed, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures. Any derivative instrument used for risk management that does not meet the criteria for hedge accounting is marked-to-market each period in the income statement. The Company does not use derivatives for trading or speculative purposes.

Marketable Securities

The Company classifies its investment in securities in one of three categories: trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities in which the Company has the ability and intent to hold the security until maturity. All securities not included in trading or held-to-maturity are classified as available-for-sale. Investment in securities at December 31, 2011 and 2010 consists of common and preferred stock investments and investments in real estate related bonds that are all classified as available-for-sale securities and are recorded at fair value. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of other comprehensive income until realized. Realized gains and losses from the sale of available-for-sale securities are determined on a specific identification basis. A decline in the market value of any available-for-sale security below cost that is deemed to be other than temporary, results in a reduction in the carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. When a security is impaired, the Company considers whether it has the ability and intent to hold the investment for a time sufficient to allow for any anticipated recovery in market value and considers whether evidence indicating the cost of the investment is recoverable outweighs evidence to the contrary. Evidence considered in this assessment includes the reasons for the impairment, the severity and duration of the impairment, changes in value subsequent to period end and forecasted performance of the investee.

Acquisition of Real Estate

The Company allocates the purchase price of each acquired business (as defined in the accounting guidance related to business combinations) between tangible and intangible assets at full fair value at the date of the transaction. Such tangible and intangible assets include land, building and improvements, acquired above market and below market leases, in-place lease value, customer relationships (if any), and any assumed financing that is determined to be above or below market terms. Any additional amounts are allocated to goodwill as required, based on the remaining purchase price in excess of the fair value of the tangible and intangible assets acquired and liabilities assumed. The allocation of the purchase price is an area that requires judgment and significant estimates.

The Company uses the information contained in the independent appraisal obtained at acquisition as the primary basis for the allocation to land and building and improvements. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar investment properties. The Company allocates a portion of the purchase price to the estimated acquired in-place lease costs based on estimated lease execution costs for similar leases as well as lost rent payments during assumed lease up

 

-77-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

period when calculating as if vacant fair values. The Company also evaluates each acquired lease based upon current market rates at the acquisition date and considers various factors including geographical location, size and location of leased space within the investment property, tenant profile, and the credit risk of the tenant in determining whether the acquired lease is above or below market lease costs. After an acquired lease is determined to be above or below market, the Company allocates a portion of the purchase price to such above or below acquired lease costs based upon the present value of the difference between the contractual lease rate and the estimated market rate. For below market leases with fixed rate renewals, renewal periods are included in the calculation of below market in-place lease values. The determination of the discount rate used in the present value calculation is based upon the “risk free rate” and current interest rates. This discount rate is a significant factor in determining the market valuation which requires judgment of subjective factors such as market knowledge, economics, demographics, location, visibility, age and physical condition of the property.

The Company expenses acquisition costs of all transactions as incurred. All costs related to finding, analyzing and negotiating a transaction are expensed as incurred as a general and administrative expense, whether or not the acquisition is completed. These expenses would include acquisition fees, if any, paid to an affiliate of the business manager.

Cash and Cash Equivalents

The Company considers all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements purchased with a maturity of three months or less, at the date of purchase, to be cash equivalents. The Company maintains its cash and cash equivalents at financial institutions. The combined account balances at one or more institutions periodically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company believes that the risk is not significant, as the Company does not anticipate the financial institutions’ non-performance.

Restricted Cash and Escrows

Restricted escrows primarily consist of cash held in escrow comprised of lenders’ restricted escrows of $35,728 and $28,376, post acquisition escrows of $16,052 and $17,650, and lodging furniture, fixtures and equipment reserves of $40,570 and $35,055 as of December 31, 2011 and 2010, respectively. As of December 31, 2011 and 2010, the restricted cash balance was $6,094 and $15,008, respectively.

Goodwill

The excess of the cost of an acquired entity over the net of the amounts assigned to assets acquired (including identified intangible assets) and liabilities assumed was recorded as goodwill. Goodwill has been recognized and allocated to specific properties in our lodging segment since each individual hotel property is an operating segment and considered a reporting unit. The Company tests goodwill for impairment annually or more frequently if events or changes in circumstances indicate impairment.

The Company tested goodwill for impairment by first comparing the estimated fair value of each property with goodwill to the carrying value of the property’s assets, including goodwill. The fair value is based on estimated future cash flow projections that utilize discount and capitalization rates, which are generally unobservable in the

 

-78-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

market place (Level 3 inputs), but approximate the inputs the Company believes would be utilized by market participants in assessing fair value. The estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions. If the carrying amount of the property’s assets, including goodwill, exceeds its estimated fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. In this second step, if the implied fair value of goodwill is less than the carrying amount of goodwill, an impairment charge is recorded in an amount equal to that excess.

Income Taxes

Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributed to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.

(3) Acquired Properties

The Company records identifiable assets, liabilities, noncontrolling interests and goodwill acquired in a business combination at fair value. During the years ended December 31, 2011, 2010 and 2009, the Company incurred $1,680, $1,805 and $9,617, respectively, of acquisition and transaction costs that were recorded in general and administrative expenses on the consolidated statements of operations and other comprehensive income.

For the year ended December 31, 2010, the Company acquired 35 properties for a gross acquisition price of $897,400. The table below reflects acquisition activity for the year ended December 31, 2011.

 

Segment

  

Property

  

Date

  

Gross Acquisition

Price

  

Sq Ft/Units/Rooms

Lodging

   Marriott-Charleston    02/25/2011    $25,500    352 rooms

Retail

   Sparks Crossing    03/21/2011    38,600    330,121 square feet

Lodging

   Fairmont Dallas    08/01/2011    69,000    545 rooms

Retail

   White Oaks    08/03/2011    95,000    550,485 square feet

Retail

   Bay Colony Town Center II    08/19/2011    40,000    202,113 square feet

Lodging

   Marriott Napa Valley    08/26/2011    72,000    275 rooms

Retail

   Victory Lakes    10/04/2011    46,100    367,374 square feet

Retail

   LA Fitness    10/04/2011    9,500    45,000 square feet

Retail

   Cyfair II    10/04/2011    53,000    177,064 square feet

Retail

   Sonic    10/04/2011    600    1,544 square feet
        

 

  

Total

         $449,300   
        

 

  

For properties acquired as of December 31, 2011, the Company recorded revenue of $46,512 and property net income of $9,074, not including related expensed acquisition costs. For properties acquired as of December 31, 2010, the Company recorded revenue of $84,789 and property net income of $51,497, not including related expensed acquisition costs.

 

-79-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

(4) Discontinued Operations

The Company sold 26 properties for the year ended December 31, 2011 and 14 properties for the year ended December 31, 2010 for a gross disposition price of $242,300 and $308,600, respectively. The table below reflects disposition activity for the year ended December 31, 2011.

 

Segment

  

Property

  

Date

  

Gross Disposition

Price

  

Sq Ft/Units/Rooms

Industrial

   McKesson Distribution Center    06/02/2011    $9,300    162,613 square feet

Lodging

   Residence Inn – Phoenix    06/30/2011    5,100    168 rooms

Lodging

   Towne Place Suites - 5 Hotel Properties    09/09/2011    30,200    571 rooms

Office

   ComputerShare    09/09/2011    57,000    185,171 square feet

Office

   North Bay    10/03/2011    5,300    42,845 square feet

Retail

   Friendswood    12/05/2011    8,100    71,325 square feet

Retail

   Cinemark Webster    12/05/2011    9,500    80,000 square feet

Retail

   Eldridge Lakes Town Center    12/06/2011    10,000    55,050 square feet

Retail

   Saratoga    12/14/2011    7,200    61,682 square feet

Retail

   Cinemark 12 – Pearland    12/14/2011    7,900    45,410 square feet

Office

   Lakeview Tech Center    12/14/2011    22,500    110,007 square feet

Retail

   825 Rand Road    12/16/2011    3,400    42,792 square feet

Multi-family

   Katy Trial    12/21/2011    48,500    227 units

Retail and Office

   Various Properties (9 properties)    Various    18,300    345,955 square feet
        

 

  

Total

         $242,300   
        

 

  

The Company has presented separately as discontinued operations in all periods the results of operations for all disposed assets in consolidated operations. The Company sold 26 assets and surrendered three properties to the lender for the year ended December 31, 2011 and sold 14 assets and surrendered assets previously held by a consolidated joint venture for the year ended December 31, 2010. The components of the Company’s discontinued operations are presented below and include the results of operations for the respective periods that the Company owned such assets or was involved with the operations of such ventures during the years ended December 31, 2011, 2010 and 2009.

 

     Year ended
December 31, 2011
     Year ended
December 31, 2010
     Year ended
December 31, 2009
 

Revenues

   $ 40,422      $ 77,612      $ 71,572  

Expenses

     97,388        128,997        110,638  
  

 

 

    

 

 

    

 

 

 

Operating loss from discontinued operations

     (56,966      (51,385      (39,066
  

 

 

    

 

 

    

 

 

 

Gain (loss) on sale of properties, net

     11,964        55,412        0  

Gain on extinguishment of debt

     10,848        19,227        0  

Gain on transfer of assets

     4,546        0        0  
  

 

 

    

 

 

    

 

 

 

Income (loss) from discontinued operations, net

   $ (29,608    $ 23,254      $ (39,066
  

 

 

    

 

 

    

 

 

 

Expenses include impairments of $57,846, $44,349 and $32,934 for the years ended December 31, 2011, 2010 and 2009.

 

-80-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

For the year ended December 31, 2011, the Company had proceeds from the sale of investment properties of $246,312. A gain of $11,964 was realized from the property sales as well as a gain of $10,848 on the extinguishment of debt and a gain of $4,546 on the transfer of assets on three properties surrendered to the lender. For the year ended December 31, 2010, the Company had proceeds from the sale of investment properties of $301,189. A gain of $55,412 was realized from the property sales. In addition, the Company realized a gain of $19,227 on extinguishment of debt on the transfer of assets previously held by a consolidated joint venture to the lender in satisfaction of the outstanding debt balance. All properties surrendered for the years ended December 31, 2011 and 2010 were in satisfaction of non-recourse debt. For the year ended December 31, 2009, there were no dispositions.

(5) Investment in Partially Owned Entities

Consolidated Entities

On October 11, 2005, the Company entered into a joint venture with Minto (Delaware), LLC, or Minto Delaware who owned all of the outstanding equity of Minto Builders (Florida), Inc. (“MB REIT”) prior to October 11, 2005. Pursuant to the terms of the purchase agreement, the Company purchased 920,000 shares of common stock of MB REIT at a price of $1,276 per share for a total investment of approximately $1,172,000 in MB REIT. MB REIT was not considered a VIE as defined in FASB ASC 810, Consolidation, however the Company had a controlling financial interest in MB REIT, had the direct ability to make major decisions for MB REIT through its voting interests, and held key management positions in MB REIT. Therefore this entity was consolidated by the Company and the outside ownership interests were reflected as noncontrolling interests in the accompanying consolidated financial statements.

On October 4, 2011, the Company bought out the common and preferred stock of the consolidated MB REIT joint venture for $293,480 by executing a promissory note of $218,000 and making a cash payment of $75,000. The outstanding promissory note was paid off in full by December 31, 2011. No gain or loss was recorded due to this transaction.

On June 8, 2007, the Company, through a 100% owned subsidiary, entered into the LIP Holdings, LLC (LIP-H) operating agreement for the purpose of funding the development and ownership of real estate projects in the office, distribution, retail, healthcare and mixed-use markets. As of January 6, 2009, control over LIP-H rested with the Company’s subsidiary, resulting in the consolidation of LIP-H. The assets of LIP-H consisted of eight operating office and retail projects and a mezzanine loan to LIP Development (LIP-D), an entity related to Lauth Investment Properties, LLC (Lauth). The mezzanine loan with LIP-D was secured primarily by development projects at various stages of completion, including vacant land. The consolidation resulted in a loss of $148,887 being recognized for the year ended December 31, 2009.

Entities under control of Lauth went into bankruptcy in May of 2009. On July 21, 2009, the Company filed an action against Lauth for their actions with regard to the Company’s losses with its investment in LIP-H (“the lawsuit”). On September 14, 2010, the Company approved a settlement agreement relative to the Lauth bankruptcy, which resolved all remaining issues. The agreement provided for the transfer of five additional properties and consideration of $1,000 in settlement of the mezzanine note. The closing of the settlement agreement and transfer of assets occurred on October 1, 2010 and was recorded by the Company in the fourth quarter of 2010 at fair value. The consolidation and retirement of the outstanding mezzanine loan resulted in a gain of $433 being recognized for the year ended December 31, 2010 representing the excess of the fair value of the collateral received over the carrying value of note receivable.

 

-81-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The Company has ownership interests of 67% in various limited liability companies which own nine shopping centers. These entities are considered VIEs as defined in ASC 810, and the Company is considered the primary beneficiary of each of these entities. Therefore, these entities are consolidated by the Company. The entities agreements contain put/call provisions which grant the right to the outside owners and the Company to require these entities to redeem the ownership interests of the outside owners during future periods. Because the outside ownership interests are subject to a put/call arrangement requiring settlement for a fixed amount, these entities are treated as 100% owned subsidiaries by the Company with the amount of $47,762 as of December 31, 2011 due to the outside owners reflected as a financing and included within other liabilities in the accompanying consolidated financial statements. Interest expense is recorded on these liabilities in an amount generally equal to the preferred return due to the outside owners as provided in the entities agreements.

For the VIEs where the Company is the primary beneficiary, the following are the liabilities of the consolidated VIE, which are not recourse to the Company, and the assets that can be used only to settle those obligations.

 

Net investment properties

   $ 117,235   

Other assets

     9,167   
  

 

 

 

Total assets

   $ 126,402   

Mortgages, notes and margins payable

   $ (84,823

Other liabilities

     (49,073
  

 

 

 

Total liabilities

   $ (133,896
  

 

 

 

Net assets

   $ (7,494
  

 

 

 

Unconsolidated Entities

The entities listed below are owned by the Company and other unaffiliated parties in joint ventures. Net income, distributions and capital transactions for these properties are allocated to the Company and its joint venture partners in accordance with the respective partnership agreements. These entities are not consolidated by the Company and the equity method of accounting is used to account for these investments. Under the equity method of accounting, the net equity investment of the Company and the Company’s share of net income or loss from the unconsolidated entity are reflected in the consolidated balance sheets and the consolidated statements of operations and other comprehensive income.

 

Entity

 

Description

  Ownership %   Investment at
December 31, 2011
    Investment at
December 31, 2010
 

Net Lease Strategic Asset Fund L.P.

  Diversified portfolio of net lease assets   85%(a)   $ 26,508      $ 160,487   

Cobalt Industrial REIT II

  Industrial portfolio   36%(b)     113,623        124,750   

D.R. Stephens Institutional Fund, LLC

  Industrial and R&D assets   90%(c)     36,218        57,389   

NRF Healthcare, LLC

  Senior housing portfolio   (d)     0        94,872   

Brixmor/IA JV, LLC

  Retail Shopping Centers   (e)     103,567        121,534   

Other Unconsolidated Entities (f)

  Various Real Estate investments   Various     36,795        21,236   
     

 

 

   

 

 

 
      $ 316,711      $ 573,274   
     

 

 

   

 

 

 

 

-82-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

(a) On August 10, 2007, the Company entered a joint venture with The Lexington Master Limited Partnership (“LMLP”) and LMLP GP LLC (“LMLP GP”), for the purpose of directly or indirectly acquiring, financing, holding for investment, operating, and leasing real estate assets as acquired by the joint venture. The Company’s initial capital contribution was approximately $127,500 and LMLP’s initial contribution was approximately $22,500. LMLP GP is the general partner who manages investments and day-to-day affairs of the venture. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of LMLP, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Net Lease Strategic Asset Fund L.P. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(b) On June 29, 2007, we entered into a joint venture, Cobalt Industrial REIT II (“Cobalt”), to invest $149,000 in shares of common beneficial interest. Our investment gives us the right to a preferred dividend equal to 9% per annum. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Cobalt, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Cobalt. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(c) On April 23, 2007, the Company entered into a joint venture, D.R. Stephens Institutional Fund, LLC, between the Company and Stephens Ventures III, LLC (“Stephens Member”) for the purpose of acquiring entities engaged in the acquisition, ownership, and development of real property. The Company’s initial capital contribution was limited to approximately $90,000 and the Stephens Member’s initial contribution was limited to approximately $10,000. Stephens & Stephens LLC (“Stephens”), an affiliate of the Stephens Member, is the managing member of D.R. Stephens Institutional Fund, LLC. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Stephens Member, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control D.R. Stephens Institutional Fund, LLC. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(d) On July 9, 2008, the Company invested $100,000 in NRF Healthcare, LLC (“NRF”) in exchange for a Series A Convertible Preferred Membership interest and is entitled to a 10.5% preferred dividend. This entity was previously known as Wakefield Capital, LLC. On July 17, 2011, the Company’s interest in NRF Healthcare LLC was purchased by the joint venture partner for $100,408. For the year ended December 31, 2011, the Company recorded a gain of $7,545 related to this sale, reflected in gain of investment in unconsolidated entities on the consolidated statement of operations and other comprehensive income.
(e) On December 6, 2010, the Company entered into a Joint Venture with Brixmor Residual Holding LLC (“Brixmor”) (formerly Centro NP Residual Holding LLC), resulting in the creation of Brixmor/IA JV, LLC (formerly Centro/IA JV, LLC). The joint venture structure provides the Company with an equity stake of $121,534, a preferred capital position and preferred return of 11%. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Brixmor, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Brixmor/IA JV, LLC. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(f) On July 7, 2011, a foreclosure sale was held on a hotel property which previously secured one of the Company’s notes receivable. The note had been in default and fully impaired since 2009. A trust, on behalf of the lender group, was the successful bidder at the foreclosure sale and thereby, the Company obtained an equity interest in the trust which is the 100% owner of the hotel property. The Company’s interest is not consolidated and the equity method is used to account for the investment. The Company recorded its equity interest at fair value and recognized a gain of $17,150 on the conversion of the note reflected in other income on the consolidated statement of operations and other comprehensive income.

 

-83-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The Company recorded an impairment of $113,621, $11,239 and $7,443 related to one, two and one of its unconsolidated entities for the years ended December 31, 2011, 2010 and 2009, respectively.

The Net Lease Strategic Assets Fund, L.P. agreement provides that (1) either limited partner can exercise the buy/sell right of the right of first offer after February 20, 2012 and (2) upon one limited partner’s exercise of either right, the responding partner may not again trigger the buy/sell right or the right of first offer until the termination of all procedures and time frames pursuant to the exercising partner’s chosen right.

On February 21, 2012, the Company delivered to LMLP its right of first offer under the partnership agreement with Net Lease Strategic Asset Fund, LP. Pursuant to the notice, the Company requested the venture sell the assets for a purchase price of $548,706. On February 20 and 21, 2012, LMLP delivered notice to the Company to exercised the buy sell option under the partnership agreement and provided the price of $213,014 at which they would be willing to purchase the assets. If the right of first offer is not accepted, the partnership agreement allows a third party buyer to be sought. For the year ended December 31, 2011, the Company valued the equity interest in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. These factors resulted in the valuation of the Company’s investment in the entity at $26,508 and an impairment charge of $113,621.

Combined Financial Information

The following table presents the combined financial information for the Company’s investment in unconsolidated entities.

 

     Balance as of
December 31, 2011
     Balance as of
December 31, 2010
 

Balance Sheets:

     

Assets:

     

Real estate assets, net of accumulated depreciation

   $ 1,949,035       $ 2,999,916   

Other assets

     485,887         335,640   
  

 

 

    

 

 

 

Total Assets

   $ 2,434,922       $ 3,335,556   
  

 

 

    

 

 

 

Liabilities and Equity:

     

Mortgage debt

   $ 1,402,462       $ 2,063,151   

Other liabilities

     94,361         109,265   

Equity

     938,094         1,163,140   
  

 

 

    

 

 

 

Total Liabilities and Equity

   $ 2,434,922       $ 3,335,556   
  

 

 

    

 

 

 

Company’s share of equity

   $ 307,684       $ 563,141   

Net excess of cost of investments over the net book value of underlying net assets (net of accumulated depreciation of $1,372 and $1,446, respectively)

     9,027         10,133   
  

 

 

    

 

 

 

Carrying value of investments in unconsolidated entities

   $ 316,711       $ 573,274   
  

 

 

    

 

 

 

 

-84-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

        
     December 31,
2011
    For the years ended
December 31,
2010
    December 31,
2009
 

Statements of Operations:

      

Revenues

   $ 283,913     $ 287,694     $ 282,708  
  

 

 

   

 

 

   

 

 

 

Expenses:

      

Interest expense and loan cost amortization

   $ 91,965     $ 90,857     $ 104,854  

Depreciation and amortization

     111,699       99,254       111,389  

Operating expenses, ground rent and general and administrative expenses

     159,539        100,954       125,247  

Impairments

     21,017       14,019       197,949  
  

 

 

   

 

 

   

 

 

 

Total expenses

   $ 384,220     $ 305,084     $ 539,439  
  

 

 

   

 

 

   

 

 

 

Net loss before loss on sale of real estate

   $ (100,319   $ (17,390   $ (256,731

Gain on sale of real estate

     9,219        553       13,799  
  

 

 

   

 

 

   

 

 

 

Net loss

   $ (91,100   $ (16,837   $ (242,932
  

 

 

   

 

 

   

 

 

 

Company’s share of:

      

Net loss, net of excess basis depreciation of $5, $84 and $587

   $ (12,802   $ (18,684   $ (78,487

Depreciation and amortization (real estate related)

   $ 63,645     $ 43,845       41,300  

The unconsolidated entities had total third party debt of $1,402,462 at December 31, 2011 that matures as follows:

 

2012

   $ 249,140   

2013

     180,084   

2014

     145,319   

2015

     114,308   

2016

     33,456   

Thereafter

     680,155   
  

 

 

 
   $ 1,402,462   

The debt maturities of the unconsolidated entities are not recourse to the Company and the Company has no obligation to fund such debt maturities. It is anticipated that the ventures will be able to repay or refinance all of their debt on a timely basis.

 

-85-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

(6) Transactions with Related Parties

The following table summarizes the Company’s related party transactions for the years ended December 31, 2011, 2010 and 2009.

 

     For the years ended      Unpaid amount as of  
     December 31,
2011
     December 31,
2010
     December 31,
2009
     December 31,
2011
    December 31,
2010
 

General and administrative:

             

General and administrative reimbursement (a)

   $ 9,404       $ 8,205      $ 8,975      $ 2,734      $ 1,862  

Loan servicing (b)

     586         586        480        0        0  

Investment advisor fee (c)

     1,564         1,447        1,319        135        127  

Affiliate share purchase discounts (d)

     0         0        14        0        0  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total general and administrative to related parties

   $ 11,554       $ 10,238      $ 10,788      $ 2,869      $ 1,989  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Property management fees (e)

   $ 31,437       $ 30,828      $ 26,413      $ (178   $ 100  

Business manager fee (f)

   $ 40,000       $ 36,000      $ 39,000      $ 10,000      $ 10,000  

Loan placement fees (g)

   $ 1,260       $ 845      $ 2,483      $ 0      $ 0  

Offering costs (h)

   $ 0       $ 0      $ 25,660      $ 0      $ 0  

 

(a) The Business Manager and its related parties are entitled to reimbursement for general and administrative expenses of the Business Manager and its related parties relating to the Company’s administration. Unpaid amounts as of December 31, 2011 and 2010 are included in accounts payable and accrued expenses on the consolidated balance sheets.
(b) A related party of the Business Manager provides loan servicing to the Company for an annual fee. The loan servicing fees are 200 dollars per month, per loan for the Company’s non-lodging properties and 225 dollars per month, per loan for the Company’s lodging properties.
(c) The Company pays a related party of the Business Manager to purchase and monitor its investment in marketable securities.
(d) The Company established a discount stock purchase policy for related parties and related parties of the Business Manager that enables the related parties to purchase shares of common stock at either $8.95 or $9.50 a share depending on when the shares were purchased. The Company sold 0, 0, and 18,067 shares to related parties and recognized an expense related to these discounts of $0, $0 and $14 for the years ended December 31, 2011, 2010 and 2009, respectively.
(e) The property managers, entities owned principally by individuals who are related parties of the Business Manager, are entitled to receive property management fees up to 4.5% of gross operating income (as defined), for management and leasing services. In addition, the property managers are entitled to receive an oversight fee of 1% of gross operating income (as defined) in operating companies purchased by the Company. Unpaid amounts as of December 31, 2011 and 2010 are included in other liabilities on the consolidated balance sheets. In addition to the fee, the property managers receive reimbursements of payroll costs for property level employees. The Company reimbursed the property managers and other affiliates $7,660, $5,787 and $5,626 for the years ended December 31, 2011, 2010 and 2009, respectively.
(f)

After the Company’s stockholders have received a non-cumulative, non-compounded return of 5% per annum on their “invested capital,” the Company pays its Business Manager an annual business management fee of up to 1% of the “average invested assets,” payable quarterly in an amount equal to 0.25% of the average invested assets as of the last day of the immediately preceding quarter. For the years ended

 

-86-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

  December 31, 2011, 2010 and 2009, average invested assets were $11,515,550, $11,411,953 and $10,358,444 and operating expenses, as defined, were $69,353, $69,091 and $72,882 or 0.60%, 0.61% and 0.70%, respectively, of average invested assets. The Company incurred a business management fee of $40,000, $36,000, and $39,000, which is equal to 0.35%, 0.32%, and 0.38% of average invested assets for the years ended December 31, 2011, 2010 and 2009, respectively. The Business Manager waived the remaining fee of $75,155, $78,120, and $64,584, respectively.
(g) The Company pays a related party of the Business Manager 0.2% of the principal amount of each loan placed for the Company. Such costs are capitalized as loan fees and amortized over the respective loan term.
(h) The Business Manager and its related parties are entitled to reimbursement for salaries and expenses of employees of the Business Manager and its related parties relating to the offerings. In addition, a related party of the Business Manager is entitled to receive selling commissions, and the marketing contribution and due diligence expense allowance from the Company in connection with the offerings. Such costs are offset against the stockholders’ equity accounts.

As of December 31, 2011 and December 31, 2010, the Company had deposited $373 and $370, respectively, in Inland Bank and Trust, a subsidiary of Inland Bancorp, Inc., an affiliate of The Inland Real Estate Group, Inc.

The Company is party to an agreement with an LLC formed as an insurance association captive (the “Captive”), which is wholly-owned by the Company and three related parties, Inland Real Estate Corporation (“IRC”), Inland Western Real Estate Trust, Inc. and Inland Diversified Real Estate Trust, Inc. The Company paid insurance premiums of $9,627, $10,096 and $7,886 for the years ended December 31, 2011, 2010 and 2009, respectively.

In addition, the Company held 889,820 shares of IRC valued $6,848 as of December 31, 2011. As of December 31, 2010, the Company held 843,200 shares of IRC valued at $7,426.

(7) Investment in Marketable Securities

Investment in marketable securities of $289,365 and $268,726 at December 31, 2011 and December 31, 2010, respectively, consists of primarily preferred and common stock investments in other REITs and certain real estate related bonds which are classified as available-for-sale securities and recorded at fair value. The cost basis net of impairments of available-for-sale securities was $245,131 and $215,761 at December 31, 2011 and December 31, 2010, respectively.

Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of comprehensive income until realized. The Company has net accumulated other comprehensive income of $44,234, $52,965 and $39,753, which includes gross unrealized losses of $9,990, $5,433 and $3,696 as of December 31, 2011, 2010 and 2009, respectively. All such gross unrealized losses on investments have been in an unrealized position for less than twelve months and such investments have a related fair value of $60,507 as of December 31, 2011.

The Company’s policy for assessing recoverability of its available-for-sale securities is to record a charge against net earnings when the Company determines that a decline in the fair value of a security drops below the cost basis and believes that decline to be other-than-temporary. Factors in the assessment of other-than-temporary impairment include determining whether (1) the Company has the ability and intent to hold the security until it recovers, and (2) the length of time and degree to which the security’s price has declined. During the year ended

 

-87-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

December 31, 2011, the Company recorded impairment of $24,356 compared to an impairment of $1,856 and $4,038 for the years ended December 31, 2010 and 2009 for other-than-temporary declines on certain available-for-sale securities, which is included as a component of realized gain (loss) and impairment on securities, net on the consolidated statements of operations and other comprehensive income.

Dividend income is recognized when earned. During the years ended December 31, 2011, 2010 and 2009, dividend income of $18,586, $18,386 and $17,977 was recognized and is included in interest and dividend income on the consolidated statements of operations and other comprehensive income.

(8) Leases

Operating Leases

Minimum lease payments to be received under operating leases, excluding multi-family and lodging properties and rental income under master lease agreements and assuming no expiring leases are renewed, are as follows:

 

     Minimum Lease
Payments
 

2012

   $ 540,900   

2013

     503,287   

2014

     467,522   

2015

     437,415   

2016

     389,105   

Thereafter

     1,685,517   
  

 

 

 

Total

   $ 4,023,746   
  

 

 

 

The remaining lease terms range from one year to 29 years. The majority of the revenue from the Company’s properties consists of rents received under long-term operating leases. Some leases provide for the payment of fixed base rent paid monthly in advance, and for the reimbursement by tenants to the Company for the tenant’s pro rata share of certain operating expenses including real estate taxes, special assessments, insurance, utilities, common area maintenance, management fees, and certain building repairs paid by the landlord and recoverable under the terms of the lease. Under these leases, the landlord pays all expenses and is reimbursed by the tenant for the tenant’s pro rata share of recoverable expenses paid. Certain other tenants are subject to net leases which provide that the tenant is responsible for fixed based rent as well as all costs and expenses associated with occupancy. Under net leases where all expenses are paid directly by the tenant rather than the landlord, such expenses are not included in the consolidated statements of operations and other comprehensive income. Under leases where all expenses are paid by the landlord, subject to reimbursement by the tenant, the expenses are included within property operating expenses and reimbursements are included in tenant recovery income on the consolidated statements of operations and other comprehensive income.

 

-88-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

(9) Intangible Assets and Goodwill

The following table summarizes the Company’s identified intangible assets, intangible liabilities and goodwill as of December 31, 2011 and December 31, 2010.

 

     Balance as of
December 31, 2011
    Balance as of
December 31, 2010
 

Intangible assets:

    

Acquired in-place lease

   $ 601,959     $ 600,726  

Acquired above market lease

     37,624       43,495  

Acquired below market ground lease

     8,825       8,825  

Advance bookings

     5,924       5,924  

Accumulated amortization

     (335,761     (279,815
  

 

 

   

 

 

 

Net intangible assets

     318,571       379,155  

Goodwill, net

     7,761       7,761  
  

 

 

   

 

 

 

Total intangible assets, net

   $ 326,332     $ 386,916  
  

 

 

   

 

 

 

Intangible liabilities:

    

Acquired below market lease

   $ 99,187     $ 92,341  

Acquired above market ground lease

     5,840       5,840  

Accumulated amortization

     (21,824     (16,483
  

 

 

   

 

 

 

Net intangible liabilities

   $ 83,203     $ 81,698  
  

 

 

   

 

 

 

The portion of the purchase price allocated to acquired above market lease costs and acquired below market lease costs are amortized on a straight line basis over the life of the related lease, including the respective renewal period for below market lease costs with fixed rate renewals, as an adjustment to rental income. Amortization pertaining to the above market lease costs was applied as a reduction to rental income. Amortization pertaining to the below market lease costs was applied as an increase to rental income. The portion of the purchase price allocated to acquired in-place lease intangibles is amortized on a straight line basis over the life of the related lease.

The following table summarized the amortization related to acquired above and below market lease costs and acquired in-place lease intangibles for the years ended December 31, 2011, 2010 and 2009.

 

     For the years ended  
     December 31,
2011
    December 31,
2010
    December 31,
2009
 

Amortization of:

      

Acquired above market lease costs

   $ (5,078   $ (5,815   $ (2,713

Acquired below market lease costs

   $ 6,779     $ 6,229     $ 4,680  

Net rental income increase

   $ 1,701     $ 414     $ 1,967  

Acquired in-place lease intangibles

   $ 64,700     $ 76,346     $ 72,818  

 

-89-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The following table presents the amortization during the next five years related to intangible assets and liabilities at December 31, 2011.

 

     2012     2013     2014     2015     2016     Thereafter     Total  

Amortization of:

    

Acquired above market lease costs

   $ (4,451     (3,688     (3,230     (2,755     (2,515     (6,039   $ (22,678

Acquired below market lease costs

   $ 5,863       5,527       5,124       4,920       4,753       51,933     $ 78,120  

Net rental income increase

   $ 1,412       1,839       1,894       2,165       2,238       45,894     $ 55,442  

Acquired in-place lease intangibles

   $ 57,334       49,234       38,872       33,173       29,589       79,691     $ 287,893  

Advance bookings

   $ 47       36       0       0       0       0     $ 83  

Acquired below market ground lease

   $ (228     (228     (228     (228     (228     (6,777   $ (7,917

Acquired above market ground lease

   $ 187       140       140       140       140       4,336     $ 5,083   

(10) Mortgages, Notes and Margins Payable

During the years ended December 31, 2011 and 2010, the following debt transactions occurred:

 

Balance at December 31, 2009

   $ 5,085,899  

New financings

     466,673  

Assumed financings, net of discount

     449,461  

Paydown of debt

     (446,549

Extinguishment of debt

     (29,630

Amortization of discount/premium

     6,203  
  

 

 

 

Balance at December 31, 2010

   $ 5,532,057  

New financings

     1,252,057  

Paydown of debt

     (781,606

Extinguishment of debt

     (102,983

Amortization of discount/premium

     3,187  
  

 

 

 

Balance at December 31, 2011

   $ 5,902,712  
  

 

 

 

Mortgage loans outstanding as of December 31, 2011 and December 31, 2010 were $5,812,595 and $5,508,668 and had a weighted average interest rate of 5.2% and 5.1% per annum, respectively. Mortgage premium and discount, net was a discount of $30,741 and $38,712 as of December 31, 2011 and December 31, 2010. As of December 31, 2011, scheduled maturities for the Company’s outstanding mortgage indebtedness had various due dates through December 2047.

 

     As of
December 31, 2011
     Weighted average
interest rate
 

2012

   $ 671,378         3.91

2013

   $ 945,953         4.73

2014

   $ 582,576         4.30

2015

   $ 428,303         5.48

2016

   $ 574,938         5.61

Thereafter

   $ 2,609,447         5.78

 

-90-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The Company is negotiating refinancing debt maturing in 2012 and 2013 with various lenders at terms that will allow us to pay lower interest rates. It is anticipated that the Company will be able to repay, refinance or extend the maturities and the Company believes it has adequate sources of funds to meet short term cash needs related to these refinancings. Of the total outstanding debt, approximately $828,785 is recourse to the Company.

Some of the mortgage loans require compliance with certain covenants, such as debt service ratios, investment restrictions and distribution limitations. As of December 31, 2011, the Company was in compliance with all mortgage loan requirements except six loans with a carrying value of $102,853; none of which are cross collateralized with any other mortgage loans or recourse to the Company. The stated maturities of the mortgage loans in default are reflected as follows: $12,100 in 2011, $5,310 in 2012, $9,757 in 2016 and $75,686 in 2017.

During the first quarter of 2011, the Company fully amortized the $10,368 of a mark to market mortgage discount on three properties. The recognition of the $10,368 discount was recorded as a result of the properties’ mortgage loans, totaling $63,955, being in default. During the fourth quarter of 2011, one of the properties was surrendered to the lender, therefore, $4,006 of the fully amortized mark to market discount was reflected in discontinued operations.

The Company has purchased a portion of its securities through margin accounts. As of December 31, 2011 and December 31, 2010, the Company has recorded a payable of $120,858 and $62,101, respectively, for securities purchased on margin. At December 31, 2011 and December 31, 2010, this rate was 0.621% and 0.609%. Interest expense in the amount of $473, $419 and $168 was recognized in interest expense on the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009, respectively.

(11) Derivatives

As of December 31, 2011, in connection with certain mortgages payable that have variable interest rates, the Company has entered into interest rate swap agreements, with a notional value of $289,087. The Company’s interest rate swaps involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed rate payments over the life of the agreements without exchange of the underlying notional amount. The interest rate swaps were considered highly effective as of December 31, 2011. The change in the fair value of the Company’s swaps as reflected in other comprehensive income was $1,249, $300, and $5,220 for the years ended December 31, 2011, 2010 and 2009, respectively.

 

-91-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The following table summarizes interest rate swap and cap contracts outstanding as of December 31, 2011 and December 31, 2010:

 

Date Entered

 

Effective Date

 

End Date

  Pay
Fixed
Rate
  Receive Floating
Rate Index
    Notional
Amount
    Fair Value
as of
December 31,
2011
    Fair Value
as of
December 31,
2010
 

March 28,2008

  March 28, 2008   March 31, 2011   2.81%     1 month LIBOR      $ N/A      $ 0     $ (312

November 16,2007

  November 20, 2007   April 1, 2011   4.45%     1 month LIBOR        N/A        0       (253

March 28, 2008

  March 28, 2008   March 27, 2013   3.32%     1 month LIBOR        33,062        (1,156     (1,819

December 23,2008

  January 5, 2009   December 22, 2011   1.86%     1 month LIBOR        N/A        0       (242

January 16, 2009

  January 13, 2009   January 13, 2012   1.62%     1 month LIBOR        22,000        (10     (282

August 19, 2010

  August 31, 2010   March 27, 2012   0.63%     1 month LIBOR        33,056        (22     (84

October 15, 2010

  November 1, 2010   December 19, 2011   0.77%     1 month LIBOR        N/A        0       (487

October 15, 2010

  November 1, 2010   April 23, 2013   0.94%     1 month LIBOR        29,727        (181     (54

January 7, 2011

  January 7, 2011   January 13, 2013   0.91%     1 month LIBOR        26,347        (121     N/A   

January 7, 2011

  January 7, 2011   January 13, 2013   0.91%     1 month LIBOR        22,917        (105     N/A   

April 28, 2011

  May 3, 2011   September 30, 2012   1.575%     1 month LIBOR        56,702        (481     N/A   

September 1, 2011

  September 29,2012   September 29, 2014   0.79%     1 month LIBOR        56,702        (130     N/A   

October 14, 2011

  October 14, 2011   October 22, 2013   1.037%     1 month LIBOR        8,574        (78     N/A   
         

 

 

   

 

 

   

 

 

 
          $ 289,087      $ (2,284   $ (3,533

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its debt funding and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to add stability to interest expense and to manage its exposure to interest rate movements.

Cash Flow Hedges of Interest Rate Risk

The Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

Derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. The derivative instruments were reported at their fair value of $2,284 and $3,533 in other liabilities at December 31, 2011 and December 31, 2010, respectively. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the next 12 months, the Company estimates that $1,929 will be reclassified into earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings.

 

-92-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009:

 

Derivatives in ASC
815 Cash Flow
Hedging
Relationships

  Amount of Gain or
(Loss) Recognized in
OCI on Derivative
(Effective Portion) For
the years ended
December 31,
    Location of
Gain or
(Loss)
Reclassified
from
Accumulated
OCI into
Income

(Effective
Portion)
    Amount of Gain or (Loss)
Reclassified from
Accumulated OCI into
Income (Effective Portion)
For the years ended
December 31,
    Location of
Gain or
(Loss)
Recognized
in Income
on
Derivative
(Ineffective
Portion and
Amount
Excluded
from
Effectiveness
Testing)
    Amount of Gain or
(Loss) Recognized in
Income on Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing) For the
years ended
December 31,
 
  2011     2010     2009       2011     2010     2009       2011     2010     2009  

Interest Rate Products

  $ 1,249      $ 300      $ 5,220       
 
Interest
expense
  
  
  $ (4,012   $ (4,508   $ (8,766    
 
Interest
expense
  
  
  $ (84   $ 473      $ (262

(12) Fair Value Measurements

In accordance with ASC 820, Fair Value Measurement and Disclosures, the Company defines fair value based on the price that would be received upon sale of an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company uses a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:

 

   

Level 1 - Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.

 

   

Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

   

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

The Company has estimated the fair value of its financial and non-financial instruments using available market information and valuation methodologies the Company believes to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of amounts that would be realized upon disposition.

 

-93-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

For assets and liabilities measured at fair value on a recurring basis, quantitative disclosure of the fair value for each major category of assets and liabilities is presented below:

 

     Fair Value Measurements at December 31, 2011  
     Using Quoted Prices
in Active Markets
for Identical Assets
(Level 1)
    

Using Significant
Other Observable
Inputs

(Level 2)

   

Using Significant
Other Unobservable
Inputs

(Level 3)

 

Description

       

Available-for-sale real estate equity securities

   $ 274,274      $ 0     $ 0  

Real estate related bonds

     0        15,091       0  
  

 

 

    

 

 

   

 

 

 

Total assets

   $ 274,274      $ 15,091     $ 0  
  

 

 

    

 

 

   

 

 

 

Derivative interest rate instruments

   $ 0       $ (2,284   $ 0  
  

 

 

    

 

 

   

 

 

 

Total liabilities

   $ 0       $ (2,284   $ 0  
  

 

 

    

 

 

   

 

 

 

 

     Fair Value Measurements at December 31, 2010  
     Using Quoted Prices
in Active Markets
for Identical Assets
(Level 1)
     Using Significant
Other Observable
Inputs

(Level 2)
    Using Significant
Other Unobservable
Inputs

(Level 3)
 

Description

       

Available-for-sale real estate equity securities

   $ 246,158      $ 0     $ 0  

Real estate related bonds

     0        7,680     

Commercial mortgage backed securities

     0        0       14,888  
  

 

 

    

 

 

   

 

 

 

Total assets

   $ 246,158      $ 7,680     $ 14,888  
  

 

 

    

 

 

   

 

 

 

Put/call agreement in MB REIT

   $ 0      $ 0     $ (1,274

Derivative interest rate instruments

     0        (3,533     0  
  

 

 

    

 

 

   

 

 

 

Total liabilities

   $ 0      $ (3,533   $ (1,274
  

 

 

    

 

 

   

 

 

 

Level 1

At December 31, 2011 and December 31, 2010, the fair value of the available for sale real estate equity securities have been estimated based upon quoted market prices for the same or similar issues when current quoted market prices are available. Unrealized gains or losses on investment are reflected in unrealized gain (loss) on investment securities in other comprehensive income on the consolidated statements of operations and other comprehensive income.

Level 2

To calculate the fair value of the real estate related bonds and the derivative interest rate instruments, the Company primarily uses quoted prices for similar securities and contracts. For the real estate related bonds, the Company reviews price histories for similar market transactions. For the derivatives, the Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements which utilizes Level 3 inputs, such as

 

-94-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

estimates of current credit spreads. However, as of December 31, 2011 and 2010, the Company has assessed that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

Level 3

Recurring Measurements

The following table summarizes activity for the Company’s assets and liabilities measured at fair value on a recurring basis using Level 3 inputs as of December 31, 2011 and 2010:

 

     Level 3 Assets     Level 3 Liabilities  

Balance, December 31, 2009

   $ 9,551     $ (1,950

Purchases

     0       0  

Sales

     0       0  

Realized gains

     0       676  

Unrealized gains

     5,337       0  
  

 

 

   

 

 

 

Balance, December 31, 2010

   $ 14,888     $ (1,274

Purchases

     0       0  

Sales

     (16,363     0  

Realized gains

     1,475       1,274  

Unrealized losses

     0       0  
  

 

 

   

 

 

 

Balance, December 31, 2011

   $ 0     $ 0  
  

 

 

   

 

 

 

Non-Recurring Measurements

The following table summarizes activity for the Company’s assets measured at fair value on a non-recurring basis. The Company recognized certain non-cash gains and impairment charges to reflect the investments at their fair values for the years ended December 31, 2011 and 2010. The asset groups that were reflected at fair value through this evaluation are:

 

     As of December 31, 2011     As of December 31, 2010  
     Fair Value
Measurements Using
Significant
Unobservable Inputs

(Level 3)
     Total
Gain
(Impairment
Losses), net
    Fair Value
Measurements
Using Significant
Unobservable Inputs

(Level 3)
     Total
Gain
(Impairment
Losses), net
 

Investment properties

   $ 308,544      $ (105,795   $ 40,509       $ (46,584

Notes receivable

     0        0       36,400         (111,896

Investment in unconsolidated entities

     43,658         (96,471     121,320         (11,239

Consolidated investment

     0        0       37,496         433  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 352,202      $ (202,266   $ 235,725       $ (169,286
  

 

 

    

 

 

   

 

 

    

 

 

 

 

-95-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The Company’s estimated fair value relating to the investment properties’ impairment analysis is based on a comparison of letters of intent or purchase contracts, broker opinions of value and discounted cash flow models, which includes contractual inflows and outflows over a specific holding period. The cash flows consist of unobservable inputs such as contractual revenues and forecasted revenues and expenses. These unobservable inputs are based on market conditions and the Company’s expected growth rates. Capitalization rates and discount rates are utilized in the model and are based upon observable rates that the Company believes to be within a reasonable range of current market rates. During the year ended December 31, 2011, the Company identified certain properties which may have a reduction in the expected holding period and the Company reviewed the probability of these assets’ dispositions. For the years ended, December 31, 2011, 2010 and 2009, the impairment of the investment properties was $105,795, $3,180 and $1,117, respectively. Certain properties have been disposed and were impaired prior to disposition and the related impairment charge of $57,846, $44,349 and $32,934 is included in discontinued operations for the years ended December 31, 2011, 2010 and 2009, respectively.

When the Company assesses the potential impairment of notes receivable, an evaluation of the fair value of the collateral is performed through a review of third party appraisals and discounted cash flow models. The Company’s discounted cash flow model includes contractual inflows and outflows over a specific holding period and utilizes unobservable inputs based on market conditions and the Company’s expected growth rates. The Company believes the capitalization rates and discount rates utilized in the models are based upon observable rates that are within a reasonable range of current market rates.

On October 22, 2010, the Company entered into a restructure agreement with a borrower, being Stan Thomas Properties on three loans. As part of the restructure, the Company received title and all rights to two land parcels, located in Florida and California, that secured the notes receivable, and in return, the Company released its collateral rights to a third land parcel as well as the personal guarantees of Stan Thomas. Prior to foreclosure, the Company recorded its note receivable at the estimated fair values for the two land sites that were to be received as part of the restructure. For the year ended December 31, 2010, the Company recorded an impairment of $94,627. The unobservable inputs used in the Stan Thomas note receivable evaluation include significant judgments of future long-term real estate, governmental and economic conditions to develop cash-flowing investments from these land parcels. These primary inputs are conditioned on a long-term recovery of these real estate markets so that development of certain infrastructure relating to the parcels will deliver positive risk-adjusted returns.

For the years ended December 31, 2011, 2010 and 2009, the Company recorded $0, $111,896 and $74,136, respectively, of impairment losses.

The Company recognized an investment in unconsolidated entities of $17,150 equal to its equity investment in a trust which owns 100% of a hotel property. The investment was a result of a conversion of a note receivable to an equity interest in which the Company recognized a gain of $17,150. The fair value of hotel property was estimated based on analysis of appraisals, broker opinions of value, and discounted cash flow models, which includes contractual inflows and outflows over a specific holding period. The Company recognized an impairment charge in unconsolidated entities of $113,621 in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. The cash flows consist of unobservable inputs such as contractual revenues and forecasted revenues and expenses. These unobservable inputs are based on market conditions and expected growth rates. Capitalization rates and discount rates are utilized in the model and are based upon observable rates that the Company believes to be within a reasonable range of current market rates.

 

-96-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

Financial Instruments not Measured at Fair Value

The table below represents the fair value of financial instruments presented at carrying values in our consolidated financial statements as of December 31, 2011 and December 31, 2010.

 

     December 31, 2011      December 31, 2010  
     Carrying Value      Estimated Fair Value      Carrying Value      Estimated Fair Value  

Mortgage and notes payable

   $ 5,812,595       $ 5,524,022       $ 5,508,668       $ 5,408,898   

Margins payable

   $ 120,858       $ 120,858       $ 62,101       $ 62,101   

The Company estimates the fair value of its mortgages and margins payable by discounting the future cash flows of each instrument at rates currently offered to the Company for similar debt instruments of comparable maturities by the Company’s lenders.

(13) Income Taxes

The Company is qualified and has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended, for federal income tax purposes commencing with the tax year ending December 31, 2005. Since the Company qualifies for taxation as a REIT, the Company generally will not be subject to federal income tax on taxable income that is distributed to stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distributes at least 90% of its REIT taxable income (subject to certain adjustments) to its stockholders. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, the Company will be subject to federal and state income tax on its taxable income at regular corporate tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income, property or net worth and federal income and excise taxes on its undistributed income.

The Company has elected to treat certain of its consolidated subsidiaries, and may in the future elect to treat newly formed subsidiaries, as taxable REIT subsidiaries pursuant to the Internal Revenue Code. Taxable REIT subsidiaries may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to federal and state income tax at regular corporate tax rates. The Company’s hotels are leased to certain of the Company’s taxable REIT subsidiaries. Lease revenue from these taxable REIT subsidiaries and its wholly-owned subsidiaries is eliminated in consolidation.

The components of income tax expense for the years ended December 31:

 

     2011     2010     2009  
     Federal     State     Total     Federal     State     Total     Federal     State      Total  

Current

   $ 110      $ 588      $ 698      $ 1,502      $ 1,466      $ 2,968      $ (2,043   $ 1,728       $ (315

Deferred

     (3,837     (248     (4,085     (6,698     (788     (7,486     859        83         942   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total income expense (benefit)

   $ (3,727   $ 340      $ (3,387   $ (5,196   $ 678      $ (4,518   $ (1,184   $ 1,811       $ 627   

 

-97-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The components of the deferred tax assets and liabilities at December 31, 2011 and 2010 were as follows:

 

     2011     2010  

Net operating loss

   $ 16,084     $ 12,406  

Deferred income

     1,536       0  

Basis difference on development property

     31,916       108  

Lease acquisition costs

     314       941  

Depreciation expense

     753       849  

Miscellaneous

     118       0  
  

 

 

   

 

 

 

Total deferred tax assets

     50,721       14,304  

Less: Valuation allowance

     (38,300     (5,969
  

 

 

   

 

 

 

Net deferred tax assets

   $ 12,421     $ 8,335  
  

 

 

   

 

 

 

Gain on sales of real estate, net of depreciation effect

     0       1,408  

Straight-line rents

     0       7  

Miscellaneous

     0        (30
  

 

 

   

 

 

 

Deferred tax liabilities

   $ 0     $ 1,385  
  

 

 

   

 

 

 

Federal net operating loss carryforwards amounting to $16,084 begin to expire in 2023, if not utilized by then.

Deferred tax assets are recognized only to the extent that it is more likely than not that they will be realized based on consideration of available evidence, including future reversal of existing taxable temporary difference, future projected taxable income, and tax planning strategies. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. The Company has considered various factors, including future reversals of existing taxable temporary differences, projected future taxable income and tax-planning strategies in making this assessment.

Based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deductible differences, net of the existing valuation allowance of $38,300 at December 31, 2011. The amount of the deferred tax assets considered realizable, however, could be reduced in the near term if estimates of future taxable income during the carryforward period are reduced.

Uncertain Tax Positions

The Company had no unrecognized tax benefits as of or during the three year period ended December 31, 2011. The Company expects no significant increases or decreases in unrecognized tax benefits due to changes in tax positions within one year of December 31, 2011. The Company has no material interest or penalties relating to income taxes recognized in the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009 or in the consolidated balance sheets as of December 31, 2011 and 2010. As of December 31, 2011, the Company’s 2010, 2009, and 2008 tax years remain subject to examination by U.S. and various state tax jurisdictions.

 

-98-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

Distributions

For federal income tax purposes, distributions may consist of ordinary income, qualifying dividends, return of capital, capital gains or a combination thereof. Distributions to the extent of the Company’s current and accumulated earnings and profits for federal income tax purposes are taxable to the recipient as ordinary income. Distributions in excess of these earnings and profits will constitute a non-taxable return of capital rather than a dividend and will reduce the recipient’s basis in the shares.

A summary of the average taxable nature of the Company’s common distributions paid for each of the years in the three year period ended December 31, 2011 is as follows:

 

     2011      2010      2009  

Ordinary income

   $ 0.19       $ 0.17       $ 0.14   

Return of capital

     0.31         0.33         0.37   
  

 

 

    

 

 

    

 

 

 

Total distributions per share

   $ 0.50       $ 0.50       $ 0.51   

(14) Segment Reporting

The Company has five business segments: Office, Retail, Industrial, Lodging and Multi-family. The Company evaluates segment performance primarily based on net property operations. Net property operations of the segments primarily exclude interest expense, depreciation and amortization, general and administrative expenses, net income of noncontrolling interest and other investment income from corporate investments. The non-segmented assets primarily include the Company’s cash and cash equivalents, investment in marketable securities, construction in progress, investment in unconsolidated entities and notes receivable.

Prior to October 1, 2010, the Company considered the net property operations of the assets of LIP Holdings, LLC, its 100% owned subsidiary (LIP-H), which consisted of eight operating office and retail properties, a segment. Due to the settlement and consolidation of the remaining Lauth assets and the disposition of four of eight LIP-H assets, the Company no longer evaluates the net property operations of these assets as a segment. For the year ended December 31, 2011, the assets of the LIP-H segment were classified into the appropriate segment as identified above. The Company has restated the prior years’ comparatives to conform with current year presentation.

For the year ended December 31, 2011, approximately 9% of the Company’s rental revenue was generated by over 400 retail banking properties leased to SunTrust Banks, Inc. Also, as of December 31, 2011, approximately 7% of the Company’s rental revenue was generated by three properties leased to AT&T, Inc. As a result of the concentration of revenue generated from these properties, if SunTrust or AT&T were to cease paying rent or fulfilling its other monetary obligations, the Company could have significantly reduced rental revenues or higher expenses until the defaults were cured or the properties were leased to a new tenant or tenants.

 

-99-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2011.

 

    Total     Office     Retail     Industrial     Lodging     Multi-
Family
 

Property rentals

  $ 624,632     $ 143,112     $ 304,170     $ 85,001     $ 0     $ 92,349  

Straight-line rents

    13,785       4,213       5,297       4,050       0       225  

Amortization of acquired above and below market leases, net

    1,701       (66     2,037       (270     0       0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rental income

  $ 640,118     $ 147,259     $ 311,504     $ 88,781     $ 0     $ 92,574  

Tenant recovery income

    93,816       25,300       64,085       3,965       0       466  

Other property income

    18,113       3,885       5,411       1,188       0       7,629  

Lodging income

    571,104       0       0       0       571,104       0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income

  $ 1,323,151     $ 176,444     $ 381,000     $ 93,934     $ 571,104     $ 100,669  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

  $ 596,409     $ 44,394     $ 104,104     $ 9,564     $ 390,067     $ 48,280  

Net property operations

  $ 726,742     $ 132,050     $ 276,896     $ 84,370     $ 181,037     $ 52,389  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non allocated expenses (a)

  $ (501,082          

Other income and expenses (b)

  $ (280,977          

Loss from unconsolidated entities (c)

  $ (118,825          

Provision for asset impairment

  $ (105,795          
 

 

 

           

Net loss from continuing operations

  $ (279,937          
 

 

 

           

Loss from discontinued operations, net

  $ (29,608          
 

 

 

           

Net income attributable to noncontrolling interests

  $ (6,708          
 

 

 

           

Net loss attributable to Company

  $ (316,253          
 

 

 

           

Balance Sheet Data:

                

Real estate assets, net

  $ 9,429,500     $ 1,568,153     $ 3,803,062     $ 910,227     $ 2,386,432     $ 761,626  

Non-segmented assets

    1,489,690            
 

 

 

           

Total Assets

  $ 10,919,190            
 

 

 

           

Capital expenditures

  $ 83,405     $ 5,427     $ 18,642     $ 4,168     $ 53,453     $ 1,715  

 

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income and expenses, realized gain and impairment on securities, net, and income tax benefit.
(c) Income (loss) from unconsolidated entities consists of equity (losses) in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.

 

-100-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2010.

 

    Total     Office     Retail     Industrial     Lodging     Multi-
Family
 

Property rentals

  $ 587,813     $ 141,903     $ 279,515      $ 84,635     $ 0     $ 81,760   

Straight-line rents

    17,438       5,833       6,922        4,480       0       203   

Amortization of acquired above and below market leases, net

    414       (78     2,003        (1,511     0       0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rental income

  $ 605,665     $ 147,658     $ 288,440      $ 87,604     $ 0     $ 81,963   

Tenant recovery income

    87,730       26,419       58,620        2,318       0       373   

Other property income

    16,909       4,227       4,998        1,104       0       6,580   

Lodging income

    476,590       0       0        0       476,590        0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income

  $ 1,186,894     $ 178,304     $ 352,058      $ 91,026     $ 476,590      $ 88,916   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

  $ 518,872     $ 44,690     $ 91,999      $ 7,633     $ 326,953      $ 47,597   

Net property operations

  $ 668,022     $ 133,614     $ 260,059      $ 83,393     $ 149,637      $ 41,319   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non allocated expenses (a)

  $ (488,778          

Other income and expenses (b)

  $ (225,224          

Income (loss) from unconsolidated entities (c)

  $ (29,923          

Provision for asset impairment (d)

  $ (115,076          

Gain on consolidated investment

  $ 433            
 

 

 

           

Net loss from continuing operations

  $ (190,546          
 

 

 

           

Income from discontinued operations, net

  $ 23,254            
 

 

 

           

Net income attributable to noncontrolling interests

  $ (9,139          
 

 

 

           

Net loss attributable to Company

  $ (176,431          
 

 

 

           

Balance Sheet Data:

                

Real estate assets, net

  $ 9,643,194     $ 1,730,995     $ 3,745,959     $ 944,181     $ 2,424,363     $ 797,696  

Non-segmented assets

    1,748,308            
 

 

 

           

Total Assets

  $ 11,391,502            
 

 

 

           

Capital expenditures

  $ 101,723     $ 7,114     $ 17,674     $ 903     $ 73,757     $ 2,275  

 

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income, realized gain and impairment on securities, net, and income tax expense.
(c) Loss from unconsolidated entities consists of equity losses in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.
(d) Provision for asset impairment consists of provision for asset impairment and provision for notes receivable impairment.

 

-101-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2009.

 

    Total     Office     Retail     Industrial     Lodging     Multi-
Family
 

Property rentals

  $ 501,372     $ 141,910     $ 226,294     $ 71,082     $ 0     $ 62,086  

Straight-line rents

    16,814       6,093       5,615       4,695       0       411  

Amortization of acquired above and below market leases, net

    1,968       (281     2,636       (387     0       0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rental income

  $ 520,154     $ 147,722     $ 234,545     $ 75,390     $ 0     $ 62,497  

Tenant recovery income

    80,072       28,076       47,783       3,918       0       295  

Other property income

    18,323       6,072       6,287       1,083       0       4,881  

Lodging income

    440,025       0       0       0       440,025       0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income

  $ 1,058,574     $ 181,870     $ 288,615     $ 80,391     $ 440,025     $ 67,673  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

  $ 464,122     $ 45,401     $ 73,705     $ 8,021     $ 302,184     $ 34,811  

Net property operations

  $ 594,452     $ 136,469     $ 214,910     $ 72,370     $ 137,841     $ 32,862  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non allocated expenses (a)

  $ (453,724          

Other income and expenses (b)

  $ (153,924          

Income (loss) from unconsolidated entities (c)

  $ (85,930          

Provision for asset impairment (d)

  $ (101,930          

Loss on consolidated investment

  $ (148,887          
 

 

 

           

Net loss from continuing operations

  $ (349,943          
 

 

 

           

Income from discontinued operations, net

  $ (39,066          
 

 

 

           

Net income attributable to noncontrolling interests

  $ (8,951          
 

 

 

           

Net loss attributable to Company

  $ (397,960          
 

 

 

           

 

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income and expenses, realized gain and impairment on securities, net, and income tax expense.
(c) Income (loss) from unconsolidated entities consists of equity (losses) in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.
(d) Provision for asset impairment consists of provision for asset impairment, provision for good will impairment, and provision for notes receivable impairment.

 

-102-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

 

(15) Earnings (loss) per Share

Basic earnings (loss) per share (“EPS”) are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period (the “common shares”). Diluted EPS is computed by dividing net income (loss) by the common shares plus potential common shares issuable upon exercising options or other contracts. There are an immaterial amount of potentially dilutive common shares.

The basic and diluted weighted average number of common shares outstanding was 858,637,707, 835,131,057 and 811,400,035 for the years ended December 31, 2011, 2010 and 2009.

(16) Commitments and Contingencies

On June 17, 2011, Crockett Capital Corporation and the Company agreed to a mutual customary release of all claims arising from or related to pending litigation, upon which, the Company made a payment of $5,100 which is reflected in other income (expense), net on the consolidated statements of operations and other comprehensive income.

Certain leases and operating agreements within the lodging segment require the Company to reserve funds relating to replacements and renewals of the hotels’ furniture, fixtures and equipment. As of December 31, 2011, the Company has funded $40,570 in reserves for future improvements. This amount is included in restricted cash and escrows on the consolidated balance sheet as of December 31, 2011.

The Company has also filed a number of eviction actions against tenants and is involved in a number of tenant bankruptcies. The tenants in some of the eviction cases may file counterclaims against the Company in an attempt to gain leverage against the Company in connection with the eviction. In the opinion of the Company, none of these counterclaims is likely to result in any material losses to the Company.

(17) Quarterly Supplemental Financial Information (unaudited)

The following represents the results of operations, for each quarterly period, during 2011 and 2010.

 

     2011  
     Dec. 31     Sept. 30     June 30     March 31  

Total income

   $ 339,687       332,929       336,237       314,298  

Net loss

     (182,076     (48,952     (26,114     (52,403 )  

Net loss attributable to Company

     (182,188     (51,677     (27,761     (54,627

Net loss, per common share, basic and diluted (1)

     (0.22     (0.06     (0.03     (0.06

Weighted average number of common shares outstanding, basic and diluted (1)

     867,028,126        861,505,671        855,953,324        849,843,349   
     2010  
     Dec. 31     Sept. 30     June 30     March 31  

Total income

   $ 295,149       321,174       322,415       292,997  

Net loss

     (18,338     (119,894     (1,963     (27,097

Net loss attributable to Company

     (20,483     (122,480     (4,129     (29,339

Net loss, per common share, basic and diluted (1)

     (.01     (.15     (.01     (.04

Weighted average number of common shares outstanding, basic and diluted (1)

     843,554,275       837,717,745       832,322,161       826,716,592  

 

(1) Quarterly income per common share amounts may not total to the annual amounts due to rounding and the changes in the number of weighted common shares outstanding

 

-103-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

Retail

                   

14th STREET MARKET

Plano, TX

    7,712        3,500        9,241        —          8        3,500        9,249        12,749        1,538        2007   

24 HOUR FITNESS -THE WOODLANDS

Woodlands, TX

    3,500        1,540        11,287        —          —          1,540        11,287        12,827        2,469        2005   

95th and CICERO

Oak Lawn, IL

    8,949        4,500        9,910        —          (24     4,500        9,886        14,386        1,169        2008   

ALCOA EXCHANGE

Bryant, AR

    12,810        4,900        15,577        —          59        4,900        15,636        20,536        2,040        2008   

ALCOA EXCHANGE II

Benton, AR

    —          1,300        5,511        —          —          1,300        5,511        6,811        593        2009   

ANDERSON CENTRAL Anderson, SC

    13,653        2,800        9,961        —          65        2,800        10,026        12,826        651        2010   

ANTOINE TOWN CENTER

Houston, TX

    5,490        1,645        7,343        —          224        1,645        7,567        9,212        1,635        2005   

ATASCOCITA SHOPPING CENTER

Humble, TX

    —          1,550        7,994        (398     (3,258     1,152        4,737        5,889        97        2005   

BARTOW MARKETPLACE

Atlanta, GA

    23,298        5,600        20,154        —          —          5,600        20,154        25,754        1,319        2010   

 

-104-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

BAY COLONY

League City, TX

    22,255        3,190        30,828        —          5,281        3,190        36,109        39,299        7,245        2005   

BAY COLONY II

League City, TX

    27,470        4,500        32,514        —          —          4,500        32,514        37,014        381        2011   

BEAR CREEK VILLAGE CENTER

Wildomar, CA

    15,065        3,523        12,384        —          (85     3,523        12,300        15,823        1,223        2009   

BELLERIVE PLAZA

Nicholasville, KY

    6,092        2,400        7,749        —          74        2,400        7,823        10,223        1,318        2007   

BENT TREE PLAZA

Raleigh, NC

    6,518        1,983        7,093        —          (121     1,983        6,971        8,954        785        2009   

BI-LO—GREENVILLE

Greenville, SC

    4,286        1,400        5,503        —          —          1,400        5,503        6,903        1,075        2006   

BLACKHAWK TOWN CENTER

Houston, TX

    12,125        1,645        19,982        —          —          1,645        19,982        21,627        4,310        2005   

BOYNTON COMMONS

Miami, FL

    27,854        11,400        17,315        —          132        11,400        17,447        28,847        1,146        2010   

BRANDON CENTRE SOUTH

Brandon, FL

    16,133        5,720        19,500        —          677        5,720        20,177        25,897        3,314        2007   

BROOKS CORNER

San Antonio, TX

    14,167        10,600        13,648        —          2,778        10,600        16,427        27,027        3,190        2006   

 

-105-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

BUCKHEAD CROSSING

Atlanta, GA

    33,215        7,565        27,104        —          (1,327     7,565        25,777        33,343        2,606        2009   

BUCKHORN PLAZA

Bloomsburg, PA

    9,025        1,651        11,770        —          770        1,651        12,540        14,190        2,409        2006   

CAMPUS MARKETPLACE

San Marcos, CA

    19,217        6,723        27,462        —          (257     6,723        27,205        33,927        2,669        2009   

CANFIELD PLAZA

Canfield, OH

    7,575        2,250        10,339        (370     (3,406     1,880        6,933        8,813        127        2006   

CENTERPLACE OF GREELEY

Greeley, CO

    17,175        3,904        14,715        —          (129     3,904        14,585        18,490        1,515        2009   

CHESAPEAKE COMMONS

Chesapeake, VA

    8,950        2,669        10,839        —          3        2,669        10,841        13,510        1,887        2007   

CHEYENNE MEADOWS

Colorado Springs, CO

    6,490        2,023        6,991        —          (152     2,023        6,839        8,861        706        2009   

CHILI’S—HUNTING BAYOU

Jacinto City, TX

    —          400        —          —          —          400        —          400        —          2005   

CINEMARK—JACINTO CITY

Jacinto City, TX

    —          1,160        10,540        (164     (3,668     996        6,872        7,868        141        2005   

CITIZENS (CFG) CONNECTICUT

Hamden, CT

    678        525        737        —          (2     525        735        1,260        123        2007   

CITIZENS (CFG) CONNECTICUT

Colchester, CT

    1,095        450        1,191        —          (4     450        1,187        1,637        199        2007   

CITIZENS (CFG) CONNECTICUT

Deep River, CT

    2,018        480        2,194        —          (7     480        2,187        2,667        367        2007   

 

-106-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) CONNECTICUT

East Lyme, CT

    1,142        430        1,242        —          (4     430        1,238        1,668        208        2007   

CITIZENS (CFG) CONNECTICUT

Montville, CT

    2,435        111        2,648        —          (9     111        2,640        2,751        443        2007   

CITIZENS (CFG) CONNECTICUT

Stonington, CT

    1,123        450        1,221        —          (4     450        1,217        1,667        204        2007   

CITIZENS (CFG) CONNECTICUT

Stonington, CT

    1,150        420        1,251        —          (4     420        1,247        1,667        209        2007   

CITIZENS (CFG) CONNECTICUT

East Hampton, CT

    808        490        879        —          (3     490        876        1,366        147        2007   

CITIZENS (CFG) DELAWARE

Lewes, DE

    653        525        353        —          (4     525        349        874        59        2007   

CITIZENS (CFG) DELAWARE

Wilmington, DE

    467        275        252        —          (3     275        250        525        42        2007   

CITIZENS (CFG) DELAWARE

Wilmington, DE

    393        485        212        —          (2     485        210        695        35        2007   

CITIZENS (CFG) ILLINOIS

Orland Hills, IL

    3,260        1,870        2,414        —          (6     1,870        2,408        4,278        404        2007   

CITIZENS (CFG) ILLINOIS

Calumet City, IL

    361        450        267        —          (1     450        267        717        45        2007   

CITIZENS (CFG) ILLINOIS

Chicago, IL

    179        815        133        —          (0     815        132        947        22        2007   

CITIZENS (CFG) ILLINOIS

Villa Park, IL

    512        575        379        —          (1     575        378        953        64        2007   

 

-107-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) ILLINOIS

Westchester, IL

    786        725        582        —          (1     725        580        1,305        97        2007   

CITIZENS (CFG) ILLINOIS

Olympia Fields, IL

    1,443        375        1,069        —          (2     375        1,066        1,441        179        2007   

CITIZENS (CFG) ILLINOIS

Chicago Heights, IL

    1,221        290        904        —          (2     290        902        1,192        152        2007   

CITIZENS (CFG) MELLON BANK BLD

Georgetown, DE

    2,205        725        2,255        —          297        725        2,553        3,278        401        2007   

CITIZENS (CFG) MICHIGAN

Farmington, MI

    640        500        174        —          —          500        174        674        29        2007   

CITIZENS (CFG) MICHIGAN

Troy, MI

    803        1,100        219        —          —          1,100        219        1,319        37        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Keene, NH

    2,407        1,050        2,121        —          —          1,050        2,121        3,171        356        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

    1,270        554        1,119        —          —          554        1,119        1,673        188        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

    1,420        618        1,251        —          —          618        1,251        1,869        210        2007   

 

-108-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) NEW HAMPSHIRE

Salem, NH

    1,472        641        1,297        —          —          641        1,297        1,938        218        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

    17,744        9,620        15,633        —          —          9,620        15,633        25,253        2,625        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Hinsdale, NH

    319        172        281        —          —          172        281        453        47        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Ossipee, NH

    284        111        250        —          —          111        250        361        42        2007   

CITIZENS (CFG) NEW HAMPSHIRE

Pelham, NH

    294        176        259        —          —          176        259        435        44        2007   

CITIZENS (CFG) NEW JERSEY

Haddon Heights, NJ

    821        500        466        —          —          500        466        966        78        2007   

CITIZENS (CFG) NEW JERSEY

Marlton, NJ

    824        850        468        —          —          850        468        1,318        79        2007   

CITIZENS (CFG) NEW YORK

Plattsburgh, NY

    1,156        70        1,342        —          —          70        1,342        1,412        225        2007   

CITIZENS (CFG) OHIO

Fairlawn, OH

    2,333        400        1,736        —          —          400        1,736        2,136        291        2007   

 

-109-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) OHIO

Bedford, OH

    565        450        420        —          —          450        420        870        71        2007   

CITIZENS (CFG) OHIO

Parma, OH

    641        625        477        —          —          625        477        1,102        80        2007   

CITIZENS (CFG) OHIO

Parma, OH

    678        900        505        —          —          900        505        1,405        85        2007   

CITIZENS (CFG) OHIO

Parma Heights, OH

    683        750        508        —          —          750        508        1,258        85        2007   

CITIZENS (CFG) OHIO

South Russell, OH

    1,178        850        876        —          —          850        876        1,726        147        2007   

CITIZENS (CFG) PENNSYLVANIA

Altoona, PA

    689        50        771        —          (0     50        771        821        130        2007   

CITIZENS (CFG) PENNSYLVANIA

Ashley, PA

    1,013        85        1,134        —          (0     85        1,133        1,218        190        2007   

CITIZENS (CFG) PENNSYLVANIA

Brodheadsville, PA

    1,022        675        1,144        —          (0     675        1,144        1,819        192        2007   

CITIZENS (CFG) PENNSYLVANIA

Butler, PA

    1,282        75        1,434        —          (0     75        1,434        1,509        241        2007   

 

-110-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Camp Hill, PA

    1,269        1,150        1,420        —          (0     1,150        1,419        2,569        238        2007   

CITIZENS (CFG) PENNSYLVANIA

Camp Hill, PA

    1,199        500        1,342        —          (0     500        1,342        1,842        225        2007   

CITIZENS (CFG) PENNSYLVANIA

Carnegie, PA

    1,636        125        1,830        —          (0     125        1,830        1,955        307        2007   

CITIZENS (CFG) PENNSYLVANIA

Charlerol, PA

    1,390        40        1,555        —          (0     40        1,555        1,595        261        2007   

CITIZENS (CFG) PENNSYLVANIA

Dallas, PA

    1,275        325        1,427        —          (0     325        1,427        1,752        240        2007   

CITIZENS (CFG) PENNSYLVANIA

Dallastown, PA

    860        150        962        —          (0     150        962        1,112        162        2007   

CITIZENS (CFG) PENNSYLVANIA

Dillsburg, PA

    1,303        260        1,458        —          (0     260        1,458        1,718        245        2007   

CITIZENS (CFG) PENNSYLVANIA

Drexel Hill, PA

    1,479        485        1,655        —          (0     485        1,655        2,140        278        2007   

 

-111-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Ford City, PA

    988        50        1,106        —          (0     50        1,106        1,156        186        2007   

CITIZENS (CFG) PENNSYLVANIA

Glenside, PA

    1,544        385        1,727        —          (0     385        1,727        2,112        290        2007   

CITIZENS (CFG) PENNSYLVANIA

Greensburg, PA

    813        125        909        —          (0     125        909        1,034        153        2007   

CITIZENS (CFG) PENNSYLVANIA

Highspire, PA

    975        300        1,092        —          (0     300        1,091        1,391        183        2007   

CITIZENS (CFG) PENNSYLVANIA

Homestead, PA

    902        100        1,009        —          (0     100        1,009        1,109        169        2007   

CITIZENS (CFG) PENNSYLVANIA

Kingston, PA

    1,516        300        1,697        —          (0     300        1,696        1,996        285        2007   

CITIZENS (CFG) PENNSYLVANIA

Kittanning, PA

    1,240        50        1,388        —          (0     50        1,388        1,438        233        2007   

CITIZENS (CFG) PENNSYLVANIA

Matamoras, PA

    1,625        330        1,819        —          (0     330        1,819        2,149        305        2007   

CITIZENS (CFG) PENNSYLVANIA

McKees Rocks, PA

    1,034        100        1,157        —          (0     100        1,157        1,257        194        2007   

CITIZENS (CFG) PENNSYLVANIA

Mechanicsburg, PA

    2,619        250        2,931        —          (0     250        2,931        3,181        492        2007   

CITIZENS (CFG) PENNSYLVANIA

Mercer, PA

    465        40        521        —          (0     40        520        560        87        2007   

CITIZENS (CFG) PENNSYLVANIA

Milford, PA

    1,450        275        1,623        —          (0     275        1,623        1,898        273        2007   

 

-112-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

    1,105        600        1,237        —          (0     600        1,237        1,837        208        2007   

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

    942        245        1,054        —          (0     245        1,054        1,299        177        2007   

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

    1,200        700        1,342        —          (0     700        1,342        2,042        225        2007   

CITIZENS (CFG) PENNSYLVANIA

Pitcairn, PA

    1,011        75        1,131        —          (0     75        1,131        1,206        190        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    3,278        75        3,668        —          (1     75        3,668        3,743        616        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,849        100        2,069        —          (0     100        2,069        2,169        347        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    2,811        900        3,146        —          (1     900        3,145        4,045        528        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    922        150        1,032        —          (0     150        1,032        1,182        173        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    2,969        75        3,322        —          (1     75        3,322        3,397        558        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,414        75        1,583        —          (0     75        1,582        1,657        266        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,364        50        1,527        —          (0     50        1,527        1,577        256        2007   

CITIZENS (CFG) PENNSYLVANIA

Reading, PA

    2,024        165        2,265        —          (0     165        2,265        2,430        380        2007   

 

-113-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Reading, PA

    1,194        120        1,336        —          (0     120        1,336        1,456        224        2007   

CITIZENS (CFG) PENNSYLVANIA

Souderton, PA

    1,116        650        1,249        —          (0     650        1,249        1,899        210        2007   

CITIZENS (CFG) PENNSYLVANIA

State College, PA

    1,494        400        1,672        —          (0     400        1,671        2,071        281        2007   

CITIZENS (CFG) PENNSYLVANIA

Tannersville, PA

    1,094        730        1,225        —          (0     730        1,224        1,954        206        2007   

CITIZENS (CFG) PENNSYLVANIA

Turtle Creek, PA

    1,123        150        1,257        —          (0     150        1,257        1,407        211        2007   

CITIZENS (CFG) PENNSYLVANIA

Tyrone, PA

    821        50        919        —          (0     50        919        969        154        2007   

CITIZENS (CFG) PENNSYLVANIA

Upper Darby, PA

    1,152        530        1,289        —          (0     530        1,289        1,819        217        2007   

CITIZENS (CFG) PENNSYLVANIA

West Chester, PA

    861        115        964        —          (0     115        964        1,079        162        2007   

CITIZENS (CFG) PENNSYLVANIA

West Hazelson, PA

    2,481        125        2,776        —          (0     125        2,776        2,901        466        2007   

CITIZENS (CFG) PENNSYLVANIA

York, PA

    2,695        400        3,016        —          (0     400        3,015        3,415        506        2007   

CITIZENS (CFG) PENNSYLVANIA

Aliquippa, PA

    597        150        668        —          (0     150        668        818        112        2007   

 

-114-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Allison Park, PA

    680        750        761        —          (0     750        761        1,511        128        2007   

CITIZENS (CFG) PENNSYLVANIA

Altoona, PA

    512        100        573        —          (0     100        573        673        96        2007   

CITIZENS (CFG) PENNSYLVANIA

Beaver Falls, PA

    451        350        504        —          (0     350        504        854        85        2007   

CITIZENS (CFG) PENNSYLVANIA

Carlisle, PA

    506        350        567        —          (0     350        567        917        95        2007   

CITIZENS (CFG) PENNSYLVANIA

Cranberry, PA

    431        100        483        —          (0     100        483        583        81        2007   

CITIZENS (CFG) PENNSYLVANIA

Erie, PA

    545        275        610        —          (0     275        610        885        103        2007   

CITIZENS (CFG) PENNSYLVANIA

Grove City, PA

    343        90        383        —          (0     90        383        473        64        2007   

CITIZENS (CFG) PENNSYLVANIA

Grove City, PA

    547        40        612        —          (0     40        612        652        103        2007   

CITIZENS (CFG) PENNSYLVANIA

Harrisburg, PA

    604        625        676        —          (0     625        676        1,301        114        2007   

CITIZENS (CFG) PENNSYLVANIA

Haertown, PA

    699        690        782        —          (0     690        782        1,472        131        2007   

CITIZENS (CFG) PENNSYLVANIA

Hollidaysburg, PA

    655        50        733        —          (0     50        733        783        123        2007   

CITIZENS (CFG) PENNSYLVANIA

Kutztown, PA

    526        420        589        —          (0     420        589        1,009        99        2007   

 

-115-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Lancaster, PA

    548        650        614        —          (0     650        614        1,264        103        2007   

CITIZENS (CFG) PENNSYLVANIA

Lancaster, PA

    599        500        671        —          (0     500        671        1,171        113        2007   

CITIZENS (CFG) PENNSYLVANIA

Latrobe, PA

    481        200        538        —          (0     200        538        738        90        2007   

CITIZENS (CFG) PENNSYLVANIA

Lititz, PA

    493        175        552        —          (0     175        552        727        93        2007   

CITIZENS (CFG) PENNSYLVANIA

Lower Burrell, PA

    575        225        644        —          (0     225        644        869        108        2007   

CITIZENS (CFG) PENNSYLVANIA

Mountain Top, PA

    484        210        542        —          (0     210        542        752        91        2007   

CITIZENS (CFG) PENNSYLVANIA

Munhall, PA

    246        125        275        —          (0     125        275        400        46        2007   

CITIZENS (CFG) PENNSYLVANIA

New Stanton, PA

    615        500        688        —          (0     500        688        1,188        116        2007   

CITIZENS (CFG) PENNSYLVANIA

Oakmont, PA

    863        225        966        —          (0     225        966        1,191        162        2007   

CITIZENS (CFG) PENNSYLVANIA

Oil City, PA

    479        50        536        —          (0     50        536        586        90        2007   

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

    609        225        682        —          (0     225        682        907        115        2007   

 

-116-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,540        500        1,723        —          (0     500        1,723        2,223        289        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,292        300        1,446        —          (0     300        1,446        1,746        243        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    1,002        275        1,121        —          (0     275        1,121        1,396        188        2007   

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

    836        250        936        —          (0     250        936        1,186        157        2007   

CITIZENS (CFG) PENNSYLVANIA

Saxonburg, PA

    714        75        799        —          (0     75        799        874        134        2007   

CITIZENS (CFG) PENNSYLVANIA

Shippensburg, PA

    373        225        417        —          (0     225        417        642        70        2007   

CITIZENS (CFG) PENNSYLVANIA

Slovan, PA

    215        200        241        —          (0     200        241        441        40        2007   

CITIZENS (CFG) PENNSYLVANIA

State College, PA

    478        325        535        —          (0     325        535        860        90        2007   

CITIZENS (CFG) PENNSYLVANIA

Temple, PA

    581        245        650        —          (0     245        650        895        109        2007   

 

-117-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) PENNSYLVANIA

Verona, PA

    578        300        647        —          (0     300        647        947        109        2007   

CITIZENS (CFG) PENNSYLVANIA

Warrendale, PA

    971        1,250        1,086        —          (0     1,250        1,086        2,336        182        2007   

CITIZENS (CFG) PENNSYLVANIA

West Grove, PA

    589        390        659        —          (0     390        659        1,049        111        2007   

CITIZENS (CFG) PENNSYLVANIA

Wexford, PA

    578        600        647        —          (0     600        646        1,246        109        2007   

CITIZENS (CFG) PENNSYLVANIA

Wilkes-Barre, PA

    865        225        968        —          (0     225        968        1,193        163        2007   

CITIZENS (CFG) PENNSYLVANIA

York, PA

    628        700        703        —          (0     700        703        1,403        118        2007   

CITIZENS (CFG) PENNSYLVANIA

Mount Lebanon, PA

    1,950        250        2,182        —          (0     250        2,181        2,431        366        2007   

CITIZENS (CFG) RHODE ISLAND

Coventry, RI

    1,006        438        1,095        —          (2     438        1,093        1,531        184        2007   

 

-118-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) RHODE ISLAND

Cranston, RI

    1,476        643        1,607        —          (3     643        1,604        2,247        269        2007   

CITIZENS (CFG) RHODE ISLAND

Johnston, RI

    1,236        538        1,346        —          (3     538        1,343        1,881        226        2007   

CITIZENS (CFG) RHODE ISLAND

North Providence, RI

    1,818        821        1,980        —          (4     821        1,976        2,797        332        2007   

CITIZENS (CFG) RHODE ISLAND

Providence, RI

    1,072        600        1,168        —          (2     600        1,166        1,766        196        2007   

CITIZENS (CFG) RHODE ISLAND

Wakefield, RI

    1,338        666        1,457        —          (3     666        1,455        2,120        244        2007   

CITIZENS (CFG) RHODE ISLAND

Providence, RI

    3,506        1,278        3,817        —          (7     1,278        3,810        5,088        640        2007   

CITIZENS (CFG) RHODE ISLAND

Warwick, RI

    14,561        2,254        15,856        —          (30     2,254        15,826        18,080        2,658        2007   

CITIZENS (CFG) RHODE ISLAND

East Greenwich, RI

    586        375        639        —          (1     375        637        1,012        107        2007   

 

-119-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) RHODE ISLAND

North Providence, RI

    719        472        783        —          (1     472        781        1,253        131        2007   

CITIZENS (CFG) RHODE ISLAND

Rumford, RI

    647        366        705        —          (1     366        703        1,069        118        2007   

CITIZENS (CFG) RHODE ISLAND

Warren, RI

    603        353        657        —          (1     353        655        1,009        110        2007   

CITIZENS (CFG) VERMONT

Middlebury, VT

    1,013        1,270        153        —          —          1,270        153        1,423        26        2007   

CITIZENS (CFG) MASSACHUSETTS

Ludlow, MA

    1,210        400        1,002        —          (1     400        1,001        1,401        168        2007   

CITIZENS (CFG) MASSACHUSETTS

Malden, MA

    2,175        1,263        1,802        —          (2     1,263        1,800        3,062        302        2007   

CITIZENS (CFG) MASSACHUSETTS

Malden, MA

    976        607        809        —          (1     607        808        1,415        136        2007   

CITIZENS (CFG) MASSACHUSETTS

Medford, MA

    1,518        952        1,258        —          (2     952        1,256        2,208        211        2007   

 

-120-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) MASSACHUSETTS

Milton, MA

    2,760        1,431        2,287        —          (3     1,431        2,284        3,714        383        2007   

CITIZENS (CFG) MASSACHUSETTS

Randolph, MA

    1,719        998        1,424        —          (2     998        1,422        2,419        239        2007   

CITIZENS (CFG) MASSACHUSETTS

South Dennis, MA

    1,421        743        1,177        —          (1     743        1,176        1,918        197        2007   

CITIZENS (CFG) MASSACHUSETTS

Springfield, MA

    1,034        310        856        —          (1     310        855        1,165        144        2007   

CITIZENS (CFG) MASSACHUSETTS

Woburn, MA

    1,309        1,050        1,085        —          (1     1,050        1,083        2,133        182        2007   

CITIZENS (CFG) MASSACHUSETTS

Dorchester, MA

    512        300        424        —          (1     300        424        724        71        2007   

CITIZENS (CFG) MASSACHUSETTS

Needham, MA

    668        440        553        —          (1     440        553        993        93        2007   

CITIZENS (CFG) MASSACHUSETTS

New Bedford, MA

    640        450        530        —          (1     450        530        980        89        2007   

 

-121-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITIZENS (CFG) MASSACHUSETTS

Somerville, MA

    725        595        601        —          (1     595        600        1,194        101        2007   

CITIZENS (CFG) MASSACHUSETTS

Springfield, MA

    293        300        243        —          (0     300        242        542        41        2007   

CITIZENS (CFG) MASSACHUSETTS

Tewksbury, MA

    859        621        712        —          (1     621        711        1,332        119        2007   

CITIZENS (CFG) MASSACHUSETTS

Watertown, MA

    636        552        527        —          (1     552        526        1,078        88        2007   

CITIZENS (CFG) MASSACHUSETTS

Wilbraham, MA

    482        350        399        —          (0     350        399        749        67        2007   

CITIZENS (CFG) MASSACHUSETTS

Winthrop, MA

    994        541        824        —          (1     541        823        1,364        138        2007   

CITIZENS (CFG) MASSACHUSETTS

Dedham, MA

    995        379        824        —          (1     379        823        1,202        138        2007   

CITIZENS (CFG) MASSACHUSETTS

Hanover, MA

    1,246        542        1,032        —          (1     542        1,031        1,573        173        2007   

 

-122-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

CITY CROSSING

Warner Robins, GA

    17,418        4,200        5,679        —          —          4,200        5,679        9,879        435        2010   

COWETA CROSSING

Newnan, GA

    3,143        1,143        4,590        —          (316     1,143        4,274        5,417        476        2009   

CROSS TIMBERS COURT

Flower Mound, TX

    8,193        3,300        9,939        —          55        3,300        9,995        13,295        1,671        2007   

CROSSROADS AT CHESAPEAKE SQUARE

Chesapeake, VA

    11,210        3,970        13,732        —          572        3,970        14,304        18,274        2,504        2007   

CUSTER CREEK VILLAGE

Richardson, TX

    10,149        4,750        12,245        —          32        4,750        12,276        17,026        2,040        2007   

CYFAIR TOWN CENTER

Cypress, TX

    9,095        1,800        13,093        —          53        1,800        13,146        14,946        2,480        2006   

CYFAIR TOWN CENTER II

Houston, TX

    32,955        11,300        39,840        —          —          11,300        39,840        51,140        367        2011   

CYPRESS TOWN CENTER

Houston, TX

    —          1,850        11,630        (805     (7,315     1,045        4,314        5,359        43        2005   

DONELSON PLAZA

Nashville, TN

    2,315        1,000        3,147        —          —          1,000        3,147        4,147        548        2007   

DOTHAN PAVILION

Dothan, AL

    37,165        8,200        38,759        —          454        8,200        39,214        47,414        4,085        2009   

EAST GATE

Aiken, SC

    6,800        2,000        10,305        —          26        2,000        10,330        12,330        1,784        2007   

 

-123-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

ELDRIDGE TOWN CENTER

Houston, TX

    9,000        3,200        16,663        —          300        3,200        16,963        20,163        3,813        2005   

FABYAN RANDALL PLAZA

Batavia, IL

    13,405        2,400        22,198        —          (6     2,400        22,192        24,592        4,269        2006   

FAIRVIEW MARKET

Simpsonville, SC

    2,553        1,140        5,241        —          (308     1,140        4,932        6,072        494        2009   

FLOWER MOUND CROSSING

Flower Mound, TX

    8,342        4,500        9,049        —          278        4,500        9,327        13,827        1,591        2007   

FOREST PLAZA

Fond du Lac, WI

    2,024        3,400        14,550        —          489        3,400        15,039        18,439        2,325        2007   

FURY’S FERRY

Augusta, GA

    6,381        1,600        9,783        —          498        1,600        10,281        11,881        1,723        2007   

GARDEN VILLAGE

San Pedro, CA

    12,100        3,188        16,522        —          (220     3,188        16,302        19,491        1,628        2009   

GATEWAY MARKET CENTER

Tampa, FL

    23,173        13,600        4,992        —          298        13,600        5,289        18,889        410        2010   

GATEWAY PLAZA

Jacksonville, NC

    10,098        4,700        6,769        —          —          4,700        6,769        11,469        470        2010   

GLENDALE HEIGHTS I, II, III

Glendale Heights, IL

    4,705        2,220        6,399        —          96        2,220        6,496        8,716        1,269        2006   

GRAFTON COMMONS SHOPPING CENTER

Grafton, WI

    18,516        7,200        26,984        —          70        7,200        27,054        34,254        2,002        2009   

 

-124-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

GRAVOIS DILLON PLAZA

High Ridge, MO

    12,630        7,300        —          —          16,020        7,300        16,020        23,320        2,685        2007   

HERITAGE CROSSING

Wilson, NC

    17,051        4,400        22,921        —          1,200        4,400        24,121        28,521        1,501        2010   

HERITAGE HEIGHTS

Grapevine, TX

    10,719        4,600        13,502        —          —          4,600        13,502        18,102        2,241        2007   

HERITAGE PLAZA—CHICAGO

Carol Stream, IL

    15,243        5,297        8,831        —          (548     5,297        8,284        13,580        884        2009   

HIGHLAND PLAZA

Katy, TX

    —          2,450        15,642        (520     (6,240     1,930        9,402        11,332        203        2005   

HIRAM PAVILION

Hiram, GA

    37,609        4,600        16,832        —          935        4,600        17,767        22,367        1,176        2010   

HUNTER’S GLEN CROSSING

Plano, TX

    9,790        4,800        11,719        —          149        4,800        11,868        16,668        1,960        2007   

HUNTING BAYOU

Jacinto City, TX

    —          2,400        16,265        —          791        2,400        17,056        19,456        3,734        2006   

IA ORLANDO SAND

Orlando, FL

    —          19,388        —          —          —          19,388        —          19,388        —          2011   

INTECH RETAIL

Indianapolis, IN

    2,722        819        2,038        —          81        819        2,119        2,938        234        2009   

JAMES CENTER

Tacoma, WA

    12,925        4,497        16,219        —          (139     4,497        16,080        20,578        1,798        2009   

JOSEY OAKS CROSSING

Carrollton, TX

    9,346        2,620        13,989        —          258        2,620        14,247        16,867        2,359        2007   

 

-125-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

LA FITNESS AT ELDRIDGE LAKES

Houston, TX

    5,000        500        8,398        —          —          500        8,398        8,898        74        2011   

LAKEPORT COMMONS

Sioux City, IA

    —          7,800        39,984        —          2,733        7,800        42,717        50,517        6,227        2007   

LAKEWOOD SHOPPING CENTER

Margate, FL

    11,497        4,115        20,646        (259     (5,060     3,856        15,587        19,443        323        2006   

LAKEWOOD SHOPPING CTR PHASE II

Margate, FL

    —          6,340        6,996        (481     (1,597     5,859        5,400        11,259        102        2007   

LEGACY CROSSING

Marion, OH

    10,890        4,280        13,896        —          230        4,280        14,126        18,406        2,388        2007   

LEXINGTON ROAD

Athens, GA

    5,454        1,980        7,105        —          —          1,980        7,105        9,085        1,346        2006   

LINCOLN MALL

Lincoln, RI

    33,835        11,000        50,395        —          3,733        11,000        54,127        65,127        10,171        2006   

LINCOLN VILLAGE

Chicago, IL

    22,035        13,600        25,053        —          513        13,600        25,566        39,166        4,787        2006   

LORD SALISBURY CENTER

Salisbury, MD

    12,600        11,000        9,567        —          18        11,000        9,585        20,585        1,575        2007   

MARKET AT MORSE / HAMILTON

Columbus, OH

    7,893        4,490        8,734        —          9        4,490        8,742        13,232        1,588        2007   

 

-126-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

MARKET AT WESTLAKE

Westlake Hills, TX

    4,803        1,200        6,274        —          79        1,200        6,353        7,553        1,081        2007   

MCKINNEY TOWN CENTER

McKinney, TX

    21,678        16,297        22,562        —          183        16,297        22,745        39,042        1,340        2007   

MERCHANTS CROSSING

Englewood, FL

    11,359        3,404        11,281        —          (1,157     3,404        10,124        13,528        1,148        2009   

MIDDLEBURG CROSSING

Middleburg, FL

    6,432        2,760        7,145        —          407        2,760        7,552        10,312        1,147        2007   

MONADNOCK MARKETPLACE

Keene, NH

    26,785        7,000        39,008        —          255        7,000        39,262        46,262        8,219        2006   

NEW FOREST CROSSING II

Houston, TX

    3,438        1,490        3,922        (253     (999     1,237        2,923        4,160        59        2006   

NEWTOWN ROAD

Virginia Beach, VA

    968        574        877        —          (877     574        —          574        —          2006   

NORTHWEST MARKETPLACE

Houston, TX

    19,965        2,910        30,340        —          48        2,910        30,388        33,298        4,891        2007   

NTB ELDRIDGE

Houston, TX

    500        960        —          —          —          960        —          960        —          2005   

PALAZZO DEL LAGO

Orlando, FL

    —          8,938        —          —          —          8,938        —          8,938        —          2010   

PALM HARBOR SHOPPING CENTER

Palm Coast, FL

    12,100        2,836        10,927        —          (574     2,836        10,353        13,189        1,064        2009   

 

-127-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

PARADISE PLACE

West Palm Beach, FL

    10,149        3,975        5,912        —          3        3,975        5,915        9,890        389        2010   

PARADISE SHOPS OF LARGO

Largo, FL

    6,632        4,640        7,483        —          (13     4,640        7,470        12,110        1,698        2005   

PARK WEST PLAZA

Grapevine, TX

    7,532        4,250        8,186        —          12        4,250        8,199        12,449        1,420        2007   

PARKWAY CENTRE NORTH

Grove City, OH

    13,892        4,680        16,046        —          1,818        4,680        17,864        22,544        3,116        2007   

PARKWAY CENTRE NORTH OUTLOT B

Grove City, OH

    2,198        900        2,590        —          4        900        2,595        3,495        453        2007   

PAVILION AT LAQUINTA

LaQuinta, CA

    23,976        15,200        20,947        —          16        15,200        20,964        36,164        2,098        2009   

PAVILIONS AT HARTMAN HERITAGE

Independence, MO

    23,450        9,700        28,849        —          4,718        9,700        33,567        43,267        4,951        2007   

PEACHLAND PROMENADE

Port Charlotte, FL

    3,307        1,742        6,502        —          (30     1,742        6,472        8,214        716        2009   

PENN PARK

Oklahoma City, OK

    31,000        6,260        29,424        —          1,797        6,260        31,221        37,481        4,639        2007   

PIONEER PLAZA

Mesquite, TX

    2,250        373        3,099        —          12        373        3,111        3,484        541        2007   

PLAZA AT EAGLE’S LANDING

Stockbridge, GA

    5,310        1,580        7,002        (560     (3,685     1,020        3,316        4,336        33        2006   

 

-128-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

PLEASANT HILL SQUARE

Duluth, GA

    30,459        7,950        22,651        —          12        7,950        22,664        30,614        1,489        2010   

POPLIN PLACE

Monroe, NC

    23,268        6,100        27,790        —          415        6,100        28,205        34,305        3,331        2008   

PRESTONWOOD SHOPPING CENTER

Dallas, TX

    26,600        25,400        17,193        —          76        25,400        17,269        42,669        1,026        2010   

PROMENADE FULTONDALE

Fultondale, AL

    16,870        5,540        22,414        —          156        5,540        22,570        28,110        2,310        2009   

RALEIGH HILLSBOROUGH

Raleigh, NC

    —          2,605        —          —          —          2,605        —          2,605        —          2007   

RIVERSTONE SHOPPING CENTER

Missouri City, TX

    21,000        12,000        26,395        —          228        12,000        26,622        38,622        4,373        2007   

RIVERVIEW VILLAGE

Arlington, TX

    10,121        6,000        9,649        —          23        6,000        9,673        15,673        1,610        2007   

ROSE CREEK

Woodstock, GA

    4,400        1,443        5,630        —          (99     1,443        5,530        6,973        617        2009   

ROSEWOOD SHOPPING CENTER

Columbia, SC

    3,493        1,138        3,946        —          (82     1,138        3,864        5,003        437        2009   

SALTGRASS RESTAURANT-HUNTING BAYOU

Jacinto City, TX

    —          540        —          —          —          540        —          540        —          2005   

 

-129-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SARASOTA PAVILION

Sarasota, FL

    40,425        12,000        25,823        —          182        12,000        26,005        38,005        1,706        2010   

SCOFIELD CROSSING

Austin, TX

    8,435        8,100        4,992        —          28        8,100        5,020        13,120        873        2007   

SHALLOTTE COMMONS

Shallotte, NC

    6,078        1,650        9,028        —          93        1,650        9,120        10,770        1,460        2007   

SHERMAN PLAZA

Evanston, IL

    30,275        9,655        30,982        —          8,514        9,655        39,495        49,150        6,648        2006   

SHERMAN TOWN CENTER

Sherman, TX

    34,672        4,850        49,273        —          157        4,850        49,430        54,280        9,217        2006   

SHERMAN TOWN CENTER II

Sherman, TX

    —          3,000        14,805        —          (42     3,000        14,763        17,763        547        2010   

SHILOH SQUARE

Garland, TX

    3,238        1,025        3,946        —          —          1,025        3,946        4,971        656        2007   

SIEGEN PLAZA

East Baton Rouge, LA

    16,600        9,340        20,251        —          264        9,340        20,515        29,855        2,546        2008   

SILVERLAKE

Erlanger, KY

    5,561        2,031        6,975        —          (134     2,031        6,841        8,872        712        2009   

SONIC AT ANTOINE TOWN CENTER

Houston, TX

    360        649        —          —          —          649        —          649        —          2011   

SOUTHGATE VILLAGE

Pelham, AL

    5,115        1,789        6,266        —          (86     1,789        6,180        7,969        551        2009   

 

-130-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SPARKS CROSSING

Sparks, NV

    —          10,330        23,238        —          —          10,330        23,238        33,568        651        2011   

SPRING TOWN CENTER

Spring, TX

    —          3,150        12,433        —          121        3,150        12,554        15,704        2,509        2006   

SPRING TOWN CENTER III

Spring, TX

    —          1,320        3,070        —          2,008        1,320        5,078        6,398        709        2007   

STABLES TOWN CENTER I and II

Spring, TX

    13,750        4,650        19,006        —          2,356        4,650        21,362        26,012        4,335        2005   

STATE STREET MARKET

Rockford, IL

    10,450        3,950        14,184        —          998        3,950        15,182        19,132        2,820        2006   

STONE CREEK

San Marcos, TX

    10,135        —          —          —          20,960        —          20,960        20,960        1,879     

STONECREST MARKETPLACE

Lithonia, GA

    34,516        6,150        23,321        —          213        6,150        23,534        29,684        1,546        2010   

STOP & SHOP—SICKLERVILLE

Sicklerville, NJ

    8,535        2,200        11,559        —          —          2,200        11,559        13,759        2,259        2006   

STOP N SHOP—BRISTOL

Bristol, RI

    8,311        1,700        11,830        —          —          1,700        11,830        13,530        2,312        2006   

STOP N SHOP—CUMBERLAND

Cumberland, RI

    11,531        2,400        16,196        —          —          2,400        16,196        18,596        3,165        2006   

 

-131-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

STOP N SHOP - FRAMINGHAM

Framingham, MA

    9,234        6,500        8,517        —          —          6,500        8,517        15,017        1,664        2006   

STOP N SHOP—HYDE PARK

Hyde Park, NY

    8,100        2,000        12,274        —          —          2,000        12,274        14,274        2,565        2006   

STOP N SHOP—MALDEN

Malden, MA

    12,660        6,700        13,828        —          —          6,700        13,828        20,528        2,702        2006   

STOP N SHOP—SOUTHINGTON

Southington, CT

    11,145        4,000        13,938        —          —          4,000        13,938        17,938        2,723        2006   

STOP N SHOP—SWAMPSCOTT

Swampscott, MA

    11,021        4,200        13,613        —          —          4,200        13,613        17,813        2,660        2006   

STREETS OF CRANBERRY

Cranberry Township, PA

    20,100        4,300        20,215        —          8,242        4,300        28,457        32,757        4,054        2007   

STREETS OF INDIAN LAKES

Hendersonville, TN

    37,500        8,825        48,679        —          6,122        8,825        54,802        63,627        5,926        2008   

SUNCREEK VILLAGE

Plano, TX

    2,683        900        3,155        —          26        900        3,181        4,081        556        2007   

SUNTRUST BANK I AL

Muscle Shoals, AL

    964        675        1,018        —          (1     675        1,017        1,692        152        2007   

SUNTRUST BANK I AL

Killen, AL

    425        633        449        —          (0     633        449        1,082        67        2007   

SUNTRUST BANK I DC

Brightwood, DC

    —          500        2,082        —          (1     500        2,081        2,581        311        2007   

SUNTRUST BANK I FL

Panama City, FL

    703        1,200        603        —          (0     1,200        603        1,803        90        2007   

 

-132-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Orlando, FL

    916        1,400        786        —          (0     1,400        786        2,186        118        2007   

SUNTRUST BANK I FL

Apopka, FL

    722        1,276        620        —          (0     1,276        620        1,896        93        2007   

SUNTRUST BANK I FL

Bayonet Point, FL

    680        1,285        584        —          (0     1,285        584        1,869        87        2007   

SUNTRUST BANK I FL

West Palm Beach, FL

    1,024        800        879        —          (0     800        879        1,679        132        2007   

SUNTRUST BANK I FL

Daytona Beach, FL

    793        600        681        —          (0     600        681        1,281        102        2007   

SUNTRUST BANK I FL

Sarasota, FL

    622        900        534        —          (0     900        534        1,434        80        2007   

SUNTRUST BANK I FL

Dade City, FL

    495        759        425        —          (0     759        425        1,184        64        2007   

SUNTRUST BANK I FL

Pensacola, FL

    418        725        359        —          (0     725        359        1,084        54        2007   

SUNTRUST BANK I FL

New Smyrna Beach, FL

    1,330        1,100        1,142        —          (0     1,100        1,142        2,242        171        2007   

SUNTRUST BANK I FL

Clearwater, FL

    1,087        1,700        933        —          (0     1,700        933        2,633        140        2007   

SUNTRUST BANK I FL

Daytona Beach, FL

    700        1,218        601        —          (0     1,218        601        1,819        90        2007   

SUNTRUST BANK I FL

Deltona, FL

    674        950        579        —          (0     950        579        1,529        87        2007   

 

-133-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Boca Raton, FL

    989        1,900        849        —          (0     1,900        849        2,749        127        2007   

SUNTRUST BANK I FL

Clearwater, FL

    934        900        802        —          (0     900        801        1,701        120        2007   

SUNTRUST BANK I FL

Ocala, FL

    668        1,476        574        —          (0     1,476        574        2,049        86        2007   

SUNTRUST BANK I FL

Palm Coast, FL

    622        1,100        534        —          (0     1,100        534        1,634        80        2007   

SUNTRUST BANK I FL

Tampa, FL

    405        650        348        —          (0     650        348        998        52        2007   

SUNTRUST BANK I FL

Fort Meade, FL

    829        1,400        712        —          (0     1,400        712        2,112        107        2007   

SUNTRUST BANK I FL

Fruitland Park, FL

    374        575        321        —          (0     575        321        896        48        2007   

SUNTRUST BANK I FL

Ocala, FL

    593        953        509        —          (0     953        509        1,462        76        2007   

SUNTRUST BANK I FL

Ormond Beach, FL

    898        950        771        —          (0     950        771        1,721        115        2007   

SUNTRUST BANK I FL

Gainesville, FL

    625        1,100        537        —          (0     1,100        537        1,637        80        2007   

SUNTRUST BANK I FL

Lakeland, FL

    426        625        366        —          (0     625        366        991        55        2007   

SUNTRUST BANK I FL

Hobe Sound, FL

    747        950        641        —          (0     950        641        1,591        96        2007   

 

-134-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Mulberry, FL

    366        600        314        —          (0     600        314        914        47        2007   

SUNTRUST BANK I FL

Indian Harbour Beach, FL

    645        1,060        553        —          (0     1,060        553        1,613        83        2007   

SUNTRUST BANK I FL

Inverness, FL

    833        500        715        —          (0     500        715        1,215        107        2007   

SUNTRUST BANK I FL

Lake Mary, FL

    1,656        2,100        1,422        —          (0     2,100        1,422        3,522        213        2007   

SUNTRUST BANK I FL

Melbourne, FL

    765        910        656        —          (0     910        656        1,566        98        2007   

SUNTRUST BANK I FL

St. Petersburg, FL

    611        1,000        525        —          (0     1,000        524        1,524        79        2007   

SUNTRUST BANK I FL

Lutz, FL

    552        1,100        474        —          (0     1,100        473        1,573        71        2007   

SUNTRUST BANK I FL

Marianna, FL

    979        275        841        —          (0     275        841        1,116        126        2007   

SUNTRUST BANK I FL

Gainesville, FL

    396        730        340        —          (0     730        340        1,070        51        2007   

SUNTRUST BANK I FL

Vero Beach, FL

    1,141        900        979        —          (0     900        979        1,879        147        2007   

SUNTRUST BANK I FL

Mount Dora, FL

    899        500        772        —          (0     500        772        1,272        116        2007   

SUNTRUST BANK I FL

Sarasota, FL

    990        1,800        850        —          (0     1,800        850        2,650        127        2007   

 

-135-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

New Smyrna Beach, FL

    469        300        403        —          (0     300        403        703        60        2007   

SUNTRUST BANK I FL

Lakeland, FL

    821        1,700        705        —          (0     1,700        705        2,405        105        2007   

SUNTRUST BANK I FL

North Palm Beach, FL

    682        1,300        585        —          (0     1,300        585        1,885        88        2007   

SUNTRUST BANK I FL

Port St. Lucie, FL

    643        900        552        —          (0     900        551        1,451        83        2007   

SUNTRUST BANK I FL

Clearwater, FL

    477        1,100        410        —          (0     1,100        410        1,510        61        2007   

SUNTRUST BANK I FL

Okeechobee, FL

    722        1,200        620        —          (0     1,200        620        1,820        93        2007   

SUNTRUST BANK I FL

Ormond Beach, FL

    1,001        650        859        —          (0     650        859        1,509        129        2007   

SUNTRUST BANK I FL

Osprey, FL

    838        1,100        719        —          (0     1,100        719        1,819        108        2007   

SUNTRUST BANK I FL

Panama City Beach, FL

    352        601        303        —          (0     601        303        903        45        2007   

SUNTRUST BANK I FL

New Port Richey, FL

    535        975        459        —          (0     975        459        1,434        69        2007   

SUNTRUST BANK I FL

Pembroke Pines, FL

    825        1,750        708        —          (0     1,750        708        2,458        106        2007   

SUNTRUST BANK I FL

Orlando, FL

    838        1,023        719        —          (0     1,023        719        1,742        108        2007   

 

-136-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Pompano Beach, FL

    1,044        1,800        896        —          (0     1,800        896        2,696        134        2007   

SUNTRUST BANK I FL

Jacksonville, FL

    547        1,030        469        —          (0     1,030        469        1,499        70        2007   

SUNTRUST BANK I FL

Brooksville, FL

    181        298        155        —          (0     298        155        453        23        2007   

SUNTRUST BANK I FL

Miami, FL

    1,624        2,803        1,394        —          (0     2,803        1,394        4,197        209        2007   

SUNTRUST BANK I FL

Rockledge, FL

    672        490        577        —          (0     490        577        1,067        86        2007   

SUNTRUST BANK I FL

Tampa, FL

    473        812        406        —          (0     812        406        1,218        61        2007   

SUNTRUST BANK I FL

Seminole, FL

    1,329        1,565        1,141        —          (0     1,565        1,141        2,706        171        2007   

SUNTRUST BANK I FL

Orlando, FL

    831        1,430        714        —          (0     1,430        713        2,143        107        2007   

SUNTRUST BANK I FL

Jacksonville, FL

    502        861        431        —          (0     861        430        1,291        64        2007   

SUNTRUST BANK I FL

Ocala, FL

    890        1,500        764        —          (0     1,500        764        2,264        114        2007   

SUNTRUST BANK I FL

Orlando, FL

    1,330        2,200        1,142        —          (0     2,200        1,142        3,342        171        2007   

SUNTRUST BANK I FL

Brooksville, FL

    390        600        335        —          (0     600        335        935        50        2007   

 

-137-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Spring Hill, FL

    887        600        761        —          (0     600        761        1,361        114        2007   

SUNTRUST BANK I FL

St. Augustine, FL

    883        1,000        758        —          (0     1,000        758        1,758        113        2007   

SUNTRUST BANK I FL

Port St. Lucie, FL

    803        1,050        689        —          (0     1,050        689        1,739        103        2007   

SUNTRUST BANK I FL

Vero Beach, FL

    514        850        441        —          (0     850        441        1,291        66        2007   

SUNTRUST BANK I FL

Gulf Breeze, FL

    671        1,150        576        —          (0     1,150        576        1,726        86        2007   

SUNTRUST BANK I FL

Casselberry, FL

    1,063        2,400        913        —          (0     2,400        912        3,312        137        2007   

SUNTRUST BANK I FL

Winter Park, FL

    1,252        2,700        1,075        —          (0     2,700        1,074        3,774        161        2007   

SUNTRUST BANK I FL

Fort Pierce, FL

    804        1,500        690        —          (0     1,500        690        2,190        103        2007   

SUNTRUST BANK I FL

Plant City, FL

    531        600        456        —          (0     600        456        1,056        68        2007   

SUNTRUST BANK I FL

St. Petersburg, FL

    771        1,540        662        —          (0     1,540        662        2,202        99        2007   

SUNTRUST BANK I FL

Ormond Beach, FL

    770        580        661        —          (0     580        660        1,240        99        2007   

SUNTRUST BANK I FL

West St. Cloud, FL

    916        1,840        786        —          (0     1,840        786        2,626        118        2007   

 

-138-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I FL

Tamarac, FL

    759        1,450        652        —          (0     1,450        652        2,102        98        2007   

SUNTRUST BANK I GA

Brunswick, GA

    578        1,050        584        —          0        1,050        584        1,634        87        2007   

SUNTRUST BANK I GA

Kennesaw, GA

    945        2,100        955        —          0        2,100        955        3,055        143        2007   

SUNTRUST BANK I GA

Columbus, GA

    843        675        852        —          0        675        852        1,527        128        2007   

SUNTRUST BANK I GA

Austell, GA

    709        925        716        —          0        925        716        1,641        107        2007   

SUNTRUST BANK I GA

Atlanta, GA

    3,296        7,184        3,329        —          0        7,184        3,330        10,514        498        2007   

SUNTRUST BANK I GA

Chamblee, GA

    748        1,375        756        —          0        1,375        756        2,131        113        2007   

SUNTRUST BANK I GA

Conyers, GA

    779        525        787        —          0        525        787        1,312        118        2007   

SUNTRUST BANK I GA

Atlanta, GA

    1,199        1,750        1,211        —          0        1,750        1,212        2,962        181        2007   

SUNTRUST BANK I GA

Savannah, GA

    478        300        483        —          0        300        483        783        72        2007   

SUNTRUST BANK I GA

Dunwoody, GA

    1,178        1,325        1,190        —          0        1,325        1,190        2,515        178        2007   

SUNTRUST BANK I GA

Douglasville, GA

    610        800        617        —          0        800        617        1,417        92        2007   

 

-139-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I GA

Albany, GA

    250        325        253        —          0        325        253        578        38        2007   

SUNTRUST BANK I GA

Athens, GA

    461        865        466        —          0        865        466        1,330        70        2007   

SUNTRUST BANK I GA

Macon, GA

    403        250        408        —          0        250        408        658        61        2007   

SUNTRUST BANK I GA

Atlanta, GA

    646        500        652        —          0        500        653        1,153        98        2007   

SUNTRUST BANK I GA

Duluth, GA

    1,159        1,275        1,171        —          0        1,275        1,171        2,446        175        2007   

SUNTRUST BANK I GA

Thomson, GA

    559        360        565        —          0        360        565        925        85        2007   

SUNTRUST BANK I GA

Madison, GA

    608        90        614        —          0        90        614        704        92        2007   

SUNTRUST BANK I GA

Savannah, GA

    667        325        674        —          0        325        674        999        101        2007   

SUNTRUST BANK I GA

Marietta, GA

    1,109        2,025        1,120        —          0        2,025        1,120        3,145        168        2007   

SUNTRUST BANK I GA

Marietta, GA

    982        1,200        992        —          0        1,200        992        2,192        148        2007   

SUNTRUST BANK I GA

Cartersville, GA

    1,130        1,000        1,141        —          0        1,000        1,141        2,141        171        2007   

SUNTRUST BANK I GA

Atlanta, GA

    2,236        4,539        2,259        —          0        4,539        2,259        6,798        338        2007   

 

-140-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I GA

Lithonia, GA

    461        300        465        —          0        300        465        765        70        2007   

SUNTRUST BANK I GA

Peachtree City, GA

    1,023        1,500        1,034        —          0        1,500        1,034        2,534        155        2007   

SUNTRUST BANK I GA

Stone Mountain, GA

    681        575        688        —          0        575        688        1,263        103        2007   

SUNTRUST BANK I GA

Atlanta, GA

    1,566        1,600        1,581        —          0        1,600        1,582        3,182        237        2007   

SUNTRUST BANK I GA

Waycross, GA

    651        175        658        —          0        175        658        833        98        2007   

SUNTRUST BANK I GA

Union City, GA

    343        475        347        —          0        475        347        822        52        2007   

SUNTRUST BANK I GA

Savannah, GA

    457        650        462        —          0        650        462        1,112        69        2007   

SUNTRUST BANK I GA

Morrow, GA

    870        525        878        —          0        525        878        1,403        132        2007   

SUNTRUST BANK I GA

Norcross, GA

    392        575        396        —          0        575        396        971        59        2007   

SUNTRUST BANK I GA

Stockbridge, GA

    597        869        603        —          0        869        603        1,472        90        2007   

SUNTRUST BANK I GA

Stone Mountain, GA

    445        250        449        —          0        250        449        699        67        2007   

SUNTRUST BANK I GA

Sylvester, GA

    384        575        388        —          0        575        388        963        58        2007   

 

-141-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I GA

Evans, GA

    1,054        1,100        1,065        —          0        1,100        1,065        2,165        159        2007   

SUNTRUST BANK I GA

Thomson, GA

    291        200        294        —          0        200        294        494        44        2007   

SUNTRUST BANK I MD

Annapolis, MD

    1,073        1,000        1,925        —          (1     1,000        1,924        2,924        288        2007   

SUNTRUST BANK I MD

Landover, MD

    655        800        1,174        —          (0     800        1,173        1,973        176        2007   

SUNTRUST BANK I MD

Avondale, MD

    788        600        1,414        —          (1     600        1,413        2,013        212        2007   

SUNTRUST BANK I MD

Cambridge, MD

    815        800        1,462        —          (1     800        1,461        2,261        219        2007   

SUNTRUST BANK I MD

Cockeysville, MD

    878        800        1,575        —          (1     800        1,574        2,374        236        2007   

SUNTRUST BANK I MD

Glen Burnie, MD

    1,243        700        2,229        —          (1     700        2,228        2,928        333        2007   

SUNTRUST BANK I MD

Annapolis, MD

    1,379        100        2,473        —          (1     100        2,473        2,573        370        2007   

SUNTRUST BANK I MD

Prince Frederick, MD

    969        1,100        1,737        —          (1     1,100        1,737        2,837        260        2007   

SUNTRUST BANK I NC

Greensboro, NC

    525        600        844        —          0        600        844        1,444        126        2007   

SUNTRUST BANK I NC

Greensboro, NC

    447        550        719        —          0        550        719        1,269        108        2007   

 

-142-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I NC

Apex, NC

    557        190        896        —          0        190        896        1,086        134        2007   

SUNTRUST BANK I NC

Arden, NC

    296        450        477        —          0        450        477        927        71        2007   

SUNTRUST BANK I NC

Asheboro, NC

    429        400        690        —          0        400        690        1,090        103        2007   

SUNTRUST BANK I NC

Bessemer City, NC

    375        75        604        —          0        75        604        679        90        2007   

SUNTRUST BANK I NC

Durham, NC

    276        500        444        —          0        500        444        944        66        2007   

SUNTRUST BANK I NC

Charlotte, NC

    436        550        701        —          0        550        702        1,252        105        2007   

SUNTRUST BANK I NC

Charlotte, NC

    554        200        891        —          0        200        891        1,091        133        2007   

SUNTRUST BANK I NC

Greensboro, NC

    569        425        915        —          0        425        915        1,340        137        2007   

SUNTRUST BANK I NC

Creedmoor, NC

    318        320        512        —          0        320        512        832        77        2007   

SUNTRUST BANK I NC

Durham, NC

    495        280        796        —          0        280        797        1,077        119        2007   

SUNTRUST BANK I NC

Dunn, NC

    511        400        821        —          0        400        822        1,222        123        2007   

SUNTRUST BANK I NC

Harrisburg, NC

    242        550        389        —          0        550        389        939        58        2007   

 

-143-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I NC

Hendersonville, NC

    578        450        929        —          0        450        929        1,379        139        2007   

SUNTRUST BANK I NC

Cary, NC

    440        230        708        —          0        230        709        939        106        2007   

SUNTRUST BANK I NC

Mebane, NC

    643        300        1,034        —          0        300        1,035        1,335        155        2007   

SUNTRUST BANK I NC

Lenoir, NC

    1,480        175        2,380        —          1        175        2,381        2,556        356        2007   

SUNTRUST BANK I NC

Roxboro, NC

    465        130        747        —          0        130        748        878        112        2007   

SUNTRUST BANK I NC

Winston-Salem, NC

    384        300        617        —          0        300        617        917        92        2007   

SUNTRUST BANK I NC

Oxford, NC

    724        280        1,164        —          0        280        1,165        1,445        174        2007   

SUNTRUST BANK I NC

Pittsboro, NC

    253        25        408        —          0        25        408        433        61        2007   

SUNTRUST BANK I NC

Charlotte, NC

    660        500        1,061        —          0        500        1,061        1,561        159        2007   

SUNTRUST BANK I NC

Greensboro, NC

    349        500        561        —          0        500        561        1,061        84        2007   

SUNTRUST BANK I NC

Stanley, NC

    255        350        410        —          0        350        410        760        61        2007   

SUNTRUST BANK I NC

Salisbury, NC

    237        275        382        —          0        275        382        657        57        2007   

 

-144-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I NC

Stokesdale, NC

    297        250        477        —          0        250        477        727        71        2007   

SUNTRUST BANK I NC

Sylva, NC

    277        600        446        —          0        600        446        1,046        67        2007   

SUNTRUST BANK I NC

Lexington, NC

    147        150        237        —          0        150        237        387        36        2007   

SUNTRUST BANK I NC

Walnut Cove, NC

    419        140        674        —          0        140        674        814        101        2007   

SUNTRUST BANK I NC

Waynesville, NC

    393        200        632        —          0        200        632        832        95        2007   

SUNTRUST BANK I NC

Concord, NC

    471        550        757        —          0        550        757        1,307        113        2007   

SUNTRUST BANK I NC

Yadkinville, NC

    585        250        941        —          0        250        941        1,191        141        2007   

SUNTRUST BANK I NC

Rural Hall, NC

    221        275        356        —          0        275        356        631        53        2007   

SUNTRUST BANK I NC

Summerfield, NC

    298        450        479        —          0        450        479        929        72        2007   

SUNTRUST BANK I SC

Greenville, SC

    716        260        1,255        —          (1     260        1,254        1,514        188        2007   

SUNTRUST BANK I SC

Fountain Inn, SC

    516        36        904        —          (1     36        903        939        135        2007   

SUNTRUST BANK I SC

Liberty, SC

    433        80        758        —          (0     80        758        838        113        2007   

 

-145-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I SC

Mauldin, SC

    502        350        878        —          (1     350        878        1,228        131        2007   

SUNTRUST BANK I SC

Greenville, SC

    466        160        816        —          (0     160        815        975        122        2007   

SUNTRUST BANK I SC

Greenville, SC

    353        360        618        —          (0     360        617        977        92        2007   

SUNTRUST BANK I SC

Greenville, SC

    681        800        1,192        —          (1     800        1,192        1,992        178        2007   

SUNTRUST BANK I TN

Kingsport, TN

    286        240        319        —          (0     240        319        559        48        2007   

SUNTRUST BANK I TN

Morristown, TN

    209        370        234        —          (0     370        233        603        35        2007   

SUNTRUST BANK I TN

Brentwood, TN

    928        1,110        1,036        —          (1     1,110        1,035        2,145        155        2007   

SUNTRUST BANK I TN

Brentwood, TN

    835        1,100        932        —          (1     1,100        931        2,031        139        2007   

SUNTRUST BANK I TN

Nashville, TN

    921        1,450        1,028        —          (1     1,450        1,027        2,477        154        2007   

SUNTRUST BANK I TN

Nashville, TN

    314        675        350        —          (0     675        350        1,025        52        2007   

SUNTRUST BANK I TN

East Ridge, TN

    359        250        400        —          (0     250        400        650        60        2007   

SUNTRUST BANK I TN

Nashville, TN

    782        735        872        —          (1     735        872        1,607        130        2007   

 

-146-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I TN

Chattanooga, TN

    366        370        409        —          (0     370        408        778        61        2007   

SUNTRUST BANK I TN

Lebanon, TN

    759        675        848        —          (1     675        847        1,522        127        2007   

SUNTRUST BANK I TN

Chattanooga, TN

    565        425        630        —          (1     425        630        1,055        94        2007   

SUNTRUST BANK I TN

Chattanooga, TN

    440        185        491        —          (0     185        491        676        73        2007   

SUNTRUST BANK I TN

Loudon, TN

    343        410        383        —          (0     410        383        793        57        2007   

SUNTRUST BANK I TN

Nashville, TN

    601        1,400        671        —          (1     1,400        671        2,071        100        2007   

SUNTRUST BANK I TN

Soddy Daisy, TN

    353        150        394        —          (0     150        393        543        59        2007   

SUNTRUST BANK I TN

Oak Ridge, TN

    650        660        725        —          (1     660        725        1,385        109        2007   

SUNTRUST BANK I TN

Savannah, TN

    578        335        645        —          (1     335        644        979        96        2007   

SUNTRUST BANK I TN

Signal Mountain, TN

    336        550        375        —          (0     550        375        925        56        2007   

SUNTRUST BANK I TN

Smyrna, TN

    531        870        593        —          (1     870        592        1,462        89        2007   

SUNTRUST BANK I TN

Murfreesboro, TN

    475        1,000        530        —          (1     1,000        530        1,530        79        2007   

 

-147-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I TN

Murfreesboro, TN

    238        391        265        —          (0     391        265        657        40        2007   

SUNTRUST BANK I TN

Johnson City, TN

    151        180        168        —          (0     180        168        348        25        2007   

SUNTRUST BANK I TN

Chattanooga, TN

    249        453        278        —          (0     453        278        730        42        2007   

SUNTRUST BANK I TN

Nashville, TN

    407        620        454        —          (0     620        454        1,074        68        2007   

SUNTRUST BANK I VA

Accomac, VA

    205        30        260        —          (0     30        260        290        39        2007   

SUNTRUST BANK I VA

Richmond, VA

    241        300        306        —          (0     300        306        606        46        2007   

SUNTRUST BANK I VA

Fairfax, VA

    1,299        1,000        1,647        —          (0     1,000        1,647        2,647        247        2007   

SUNTRUST BANK I VA

Fredericksburg, VA

    799        1,000        1,012        —          (0     1,000        1,012        2,012        152        2007   

SUNTRUST BANK I VA

Richmond, VA

    231        500        292        —          (0     500        292        792        44        2007   

SUNTRUST BANK I VA

Collinsville, VA

    303        140        384        —          (0     140        384        524        57        2007   

SUNTRUST BANK I VA

Doswell, VA

    273        150        346        —          (0     150        346        496        52        2007   

SUNTRUST BANK I VA

Lynchburg, VA

    779        380        988        —          (0     380        987        1,367        148        2007   

 

-148-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I VA

Stafford, VA

    1,169        2,200        1,482        —          (0     2,200        1,482        3,682        222        2007   

SUNTRUST BANK I VA

Gloucester, VA

    901        760        1,142        —          (0     760        1,142        1,902        171        2007   

SUNTRUST BANK I VA

Chesapeake, VA

    572        450        726        —          (0     450        725        1,175        109        2007   

SUNTRUST BANK I VA

Lexington, VA

    180        310        228        —          (0     310        228        538        34        2007   

SUNTRUST BANK I VA

Radford, VA

    146        90        185        —          (0     90        185        275        28        2007   

SUNTRUST BANK I VA

Williamsburg, VA

    432        530        547        —          (0     530        547        1,077        82        2007   

SUNTRUST BANK I VA

Salem, VA

    378        860        479        —          (0     860        479        1,339        72        2007   

SUNTRUST BANK I VA

Roanoke, VA

    1,071        1,170        1,357        —          (0     1,170        1,357        2,527        203        2007   

SUNTRUST BANK I VA

New Market, VA

    500        150        634        —          (0     150        634        784        95        2007   

SUNTRUST BANK I VA

Onancock, VA

    788        200        999        —          (0     200        999        1,199        149        2007   

SUNTRUST BANK I VA

Painter, VA

    139        120        176        —          (0     120        176        296        26        2007   

SUNTRUST BANK I VA

Stuart, VA

    730        260        926        —          (0     260        926        1,186        139        2007   

 

-149-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST BANK I VA

Roanoke, VA

    393        450        498        —          (0     450        498        948        75        2007   

SUNTRUST BANK I VA

Vinton, VA

    191        399        243        —          (0     399        243        642        36        2007   

SUNTRUST II FLORIDA

Miami, FL

    1,512        1,533        893        —          3        1,533        896        2,429        131        2007   

SUNTRUST II FLORIDA

Destin, FL

    1,373        1,392        811        —          2        1,392        813        2,206        119        2007   

SUNTRUST II FLORIDA

Dunedin, FL

    1,443        1,463        852        —          2        1,463        855        2,318        125        2007   

SUNTRUST II FLORIDA

Palm Harbor FL

    1,067        1,082        630        —          2        1,082        632        1,715        93        2007   

SUNTRUST II FLORIDA

Tallahassee, FL

    1,652        1,675        976        —          3        1,675        979        2,654        143        2007   

SUNTRUST II FLORIDA

Orlando, FL

    1,204        1,221        711        —          2        1,221        713        1,935        105        2007   

SUNTRUST II FLORIDA

Orlando, FL

    1,409        1,429        832        —          2        1,429        835        2,264        122        2007   

SUNTRUST II FLORIDA

Melbourne, FL

    1,111        1,127        656        —          2        1,127        658        1,785        97        2007   

SUNTRUST II FLORIDA

Coral Springs, FL

    1,300        1,319        768        —          2        1,319        770        2,089        113        2007   

SUNTRUST II FLORIDA

Lakeland, FL

    1,023        1,038        604        —          2        1,038        606        1,644        89        2007   

 

-150-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II FLORIDA

Palm Coast, FL

    1,204        1,221        711        —          2        1,221        713        1,935        105        2007   

SUNTRUST II FLORIDA

Plant City, FL

    1,506        1,527        890        —          3        1,527        892        2,420        131        2007   

SUNTRUST II FLORIDA

Orlando, FL

    1,368        1,388        808        —          2        1,388        811        2,198        119        2007   

SUNTRUST II FLORIDA

South Daytona, FL

    1,012        1,026        598        —          2        1,026        599        1,625        88        2007   

SUNTRUST II FLORIDA

Fort Lauderdale, FL

    1,179        1,196        697        —          2        1,196        699        1,895        102        2007   

SUNTRUST II FLORIDA

Pensacola, FL

    968        982        572        —          2        982        574        1,556        84        2007   

SUNTRUST II FLORIDA

West Palm Beach, FL

    1,223        1,240        722        —          2        1,240        724        1,965        106        2007   

SUNTRUST II FLORIDA

Lake Wells, FL

    804        815        475        —          1        815        476        1,292        70        2007   

SUNTRUST II FLORIDA

Dunnellon, FL

    334        339        198        —          1        339        198        537        29        2007   

SUNTRUST II FLORIDA

Kissimmee, FL

    1,163        1,180        687        —          2        1,180        689        1,869        101        2007   

SUNTRUST II FLORIDA

Port Orange, FL

    1,115        1,131        659        —          2        1,131        660        1,791        97        2007   

SUNTRUST II FLORIDA

North Port, FL

    1,103        1,119        652        —          2        1,119        654        1,772        96        2007   

 

-151-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II FLORIDA

Hudson, FL

    1,080        1,095        638        —          2        1,095        640        1,735        94        2007   

SUNTRUST II FLORIDA

Port Orange, FL

    1,016        1,030        600        —          2        1,030        602        1,632        88        2007   

SUNTRUST II GEORGIA

Atlanta, GA

    1,497        1,399        1,057        —          (37     1,399        1,021        2,420        150        2007   

SUNTRUST II GEORGIA

Bowden, GA

    963        900        680        —          (24     900        657        1,557        96        2007   

SUNTRUST II GEORGIA

Cedartown, GA

    471        440        333        —          (12     440        321        761        47        2007   

SUNTRUST II GEORGIA

St. Simons Island, GA

    1,203        1,124        849        —          (29     1,124        820        1,944        120        2007   

SUNTRUST II GEORGIA

Dunwoody, GA

    1,855        1,734        1,310        —          (45     1,734        1,264        2,998        185        2007   

SUNTRUST II GEORGIA

Atlanta, GA

    1,093        1,022        772        —          (27     1,022        745        1,767        109        2007   

SUNTRUST II GEORGIA

Jessup, GA

    1,081        1,010        763        —          (26     1,010        737        1,747        108        2007   

SUNTRUST II GEORGIA

Brunswick, GA

    170        159        120        —          (4     159        116        274        17        2007   

SUNTRUST II GEORGIA

Roswell, GA

    1,356        1,268        958        —          (33     1,268        924        2,192        135        2007   

SUNTRUST II GEORGIA

Norcross, GA

    1,488        1,391        1,051        —          (36     1,391        1,014        2,406        149        2007   

 

-152-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II GEORGIA

Augusta, GA

    650        607        459        —          (16     607        443        1,050        65        2007   

SUNTRUST II MARYLAND

Annapolis, MD

    2,867        1,747        2,890        —          2        1,747        2,892        4,639        424        2007   

SUNTRUST II MARYLAND

Frederick, MD

    1,184        721        1,193        —          1        721        1,194        1,915        175        2007   

SUNTRUST II MARYLAND

Waldorf, MD

    2,082        1,269        2,099        —          1        1,269        2,100        3,369        308        2007   

SUNTRUST II MARYLAND

Ellicott City, MD

    1,579        962        1,591        —          1        962        1,592        2,554        233        2007   

SUNTRUST II NORTH CAROLINA

Belmont, NC

    929        453        1,038        —          1        453        1,039        1,492        152        2007   

SUNTRUST II NORTH CAROLINA

Carrboro, NC

    618        301        690        —          1        301        691        992        101        2007   

SUNTRUST II NORTH CAROLINA

Monroe, NC

    1,232        601        1,375        —          2        601        1,377        1,978        202        2007   

SUNTRUST II NORTH CAROLINA

Lexington, NC

    771        376        861        —          1        376        862        1,238        126        2007   

 

-153-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II NORTH CAROLINA

Burlington, NC

    598        292        668        —          1        292        669        961        98        2007   

SUNTRUST II NORTH CAROLINA

Mocksville, NC

    2,368        1,155        2,645        —          3        1,155        2,648        3,803        388        2007   

SUNTRUST II NORTH CAROLINA

Durham, NC

    1,284        627        1,434        —          2        627        1,436        2,063        211        2007   

SUNTRUST II NORTH CAROLINA

Oakboro, NC

    544        265        607        —          1        265        608        873        89        2007   

SUNTRUST II NORTH CAROLINA

Concord, NC

    852        416        951        —          1        416        953        1,368        140        2007   

SUNTRUST II NORTH CAROLINA

Raleigh, NC

    791        386        883        —          1        386        884        1,270        130        2007   

SUNTRUST II NORTH CAROLINA

Greensboro, NC

    692        338        773        —          1        338        774        1,111        113        2007   

SUNTRUST II NORTH CAROLINA

Pittsboro, NC

    217        106        243        —          0        106        243        349        36        2007   

 

-154-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II NORTH CAROLINA

Yadkinville, NC

    344        168        385        —          0        168        385        553        56        2007   

SUNTRUST II NORTH CAROLINA

Matthews, NC

    463        226        517        —          1        226        517        743        76        2007   

SUNTRUST II NORTH CAROLINA

Burlington, NC

    375        183        419        —          1        183        420        603        62        2007   

SUNTRUST II NORTH CAROLINA

Zebulon, NC

    692        338        773        —          1        338        774        1,111        113        2007   

SUNTRUST II SOUTH CAROLINA

Belton, SC

    635        220        798        —          0        220        798        1,018        117        2007   

SUNTRUST II SOUTH CAROLINA

Anderson, SC

    990        343        1,243        —          1        343        1,244        1,587        182        2007   

SUNTRUST II SOUTH CAROLINA

Travelers Rest, SC

    901        312        1,132        —          1        312        1,132        1,444        166        2007   

SUNTRUST II TENNESSEE

Nashville, TN

    1,746        1,190        1,619        —          3        1,190        1,623        2,812        238        2007   

 

-155-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST II TENNESSEE

Lavergne, TN

    229        156        213        —          0        156        213        369        31        2007   

SUNTRUST II TENNESSEE

Nashville, TN

    743        506        689        —          1        506        690        1,196        101        2007   

SUNTRUST II TENNESSEE

Nashville, TN

    528        360        489        —          1        360        490        850        72        2007   

SUNTRUST II TENNESSEE

Chatanooga, TN

    913        622        847        —          2        622        848        1,470        124        2007   

SUNTRUST II TENNESSEE

Madison, TN

    861        587        798        —          2        587        800        1,387        117        2007   

SUNTRUST II VIRGINIA

Richmond, VA

    1,361        759        1,423        —          (1     759        1,422        2,181        209        2007   

SUNTRUST II VIRGINIA

Richmond, VA

    422        235        441        —          (0     235        441        676        65        2007   

SUNTRUST II VIRGINIA

Norfolk, VA

    662        369        692        —          (0     369        692        1,061        101        2007   

SUNTRUST II VIRGINIA

Lynchburg, VA

    434        242        454        —          (0     242        453        695        66        2007   

SUNTRUST II VIRGINIA

Cheriton, VA

    365        203        382        —          (0     203        381        585        56        2007   

SUNTRUST II VIRGINIA

Rocky Mount, VA

    1,099        613        1,149        —          (1     613        1,149        1,761        168        2007   

SUNTRUST II VIRGINIA

Petersburg, VA

    249        139        260        —          (0     139        260        399        38        2007   

 

-156-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III DISTRICT OF COLUMBIA

Washington, DC

    1,730        800        1,986        —          —          800        1,986        2,786        273        2008   

SUNTRUST III FLORIDA

Avon Park, FL

    1,196        1,199        729        —          —          1,199        729        1,928        100        2008   

SUNTRUST III FLORIDA

Bartow, FL

    620        622        378        —          —          622        378        1,000        52        2008   

SUNTRUST III FLORIDA

Belleview, FL

    614        616        374        —          —          616        374        991        51        2008   

SUNTRUST III FLORIDA

Beverly Hills, FL

    1,017        1,020        620        —          —          1,020        620        1,640        85        2008   

SUNTRUST III FLORIDA

Boca Raton, FL

    1,470        1,474        896        —          —          1,474        896        2,370        123        2008   

SUNTRUST III FLORIDA

Bradenton, FL

    987        990        602        —          —          990        602        1,592        83        2008   

SUNTRUST III FLORIDA

Cape Coral, FL

    1,188        1,192        724        —          —          1,192        724        1,916        100        2008   

SUNTRUST III FLORIDA

Clearwater, FL

    557        559        340        —          —          559        340        898        47        2008   

SUNTRUST III FLORIDA

Crystal River, FL

    1,641        1,646        1,000        —          —          1,646        1,000        2,645        137        2008   

SUNTRUST III FLORIDA

Daytona Beach Shores, FL

    659        661        402        —          —          661        402        1,063        55        2008   

 

-157-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III FLORIDA

Deland, FL

    972        975        592        —          —          975        592        1,567        81        2008   

SUNTRUST III FLORIDA

Deland, FL

    972        975        592        —          —          975        592        1,567        81        2008   

SUNTRUST III FLORIDA

Edgewater, FL

    1,040        1,043        634        —          —          1,043        634        1,677        87        2008   

SUNTRUST III FLORIDA

Flager Beach, FL

    922        924        562        —          —          924        562        1,486        77        2008   

SUNTRUST III FLORIDA

Fort Myers, FL

    676        678        412        —          —          678        412        1,090        57        2008   

SUNTRUST III FLORIDA

Fort Myers, FL

    1,078        1,081        657        —          —          1,081        657        1,738        90        2008   

SUNTRUST III FLORIDA

Greenacres City, FL

    1,422        1,426        867        —          —          1,426        867        2,293        119        2008   

SUNTRUST III FLORIDA

Gulf Breeze, FL

    1,773        1,778        1,080        —          —          1,778        1,080        2,859        148        2008   

SUNTRUST III FLORIDA

Haines City, FL

    1,103        1,106        672        —          —          1,106        672        1,778        92        2008   

SUNTRUST III FLORIDA

Hallandale, FL

    2,171        2,178        1,323        —          —          2,178        1,323        3,501        182        2008   

SUNTRUST III FLORIDA

Hamosassa, FL

    678        680        413        —          —          680        413        1,093        57        2008   

SUNTRUST III FLORIDA

Hilaleah, FL

    2,109        2,115        1,285        —          —          2,115        1,285        3,401        177        2008   

 

-158-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III FLORIDA

Inverness, FL

    575        577        350        —          —          577        350        927        48        2008   

SUNTRUST III FLORIDA

Jacksonville, FL

    859        862        524        —          —          862        524        1,385        72        2008   

SUNTRUST III FLORIDA

Jacksonville, FL

    1,077        1,080        656        —          —          1,080        656        1,736        90        2008   

SUNTRUST III FLORIDA

Jupiter, FL

    1,290        1,294        786        —          —          1,294        786        2,080        108        2008   

SUNTRUST III FLORIDA

Lady Lake, FL

    1,120        1,124        683        —          —          1,124        683        1,806        94        2008   

SUNTRUST III FLORIDA

Lady Lake, FL

    1,279        1,283        779        —          —          1,283        779        2,062        107        2008   

SUNTRUST III FLORIDA

Lake Placid, FL

    1,049        1,052        639        —          —          1,052        639        1,692        88        2008   

SUNTRUST III FLORIDA

Lakeland, FL

    792        795        483        —          —          795        483        1,278        66        2008   

SUNTRUST III FLORIDA

Largo, FL

    704        706        429        —          —          706        429        1,135        59        2008   

SUNTRUST III FLORIDA

Lynn Haven, FL

    861        863        525        —          —          863        525        1,388        72        2008   

SUNTRUST III FLORIDA

Melbourne, FL

    871        874        531        —          —          874        531        1,405        73        2008   

SUNTRUST III FLORIDA

Miami, FL

    1,628        1,633        992        —          —          1,633        992        2,624        136        2008   

 

-159-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III FLORIDA

Miami Beach, FL

    954        956        581        —          —          956        581        1,538        80        2008   

SUNTRUST III FLORIDA

New Port Richey, FL

    932        935        568        —          —          935        568        1,503        78        2008   

SUNTRUST III FLORIDA

Orlando, FL

    1,494        1,498        910        —          —          1,498        910        2,408        125        2008   

SUNTRUST III FLORIDA

Orlando, FL

    1,401        1,405        854        —          —          1,405        854        2,259        117        2008   

SUNTRUST III FLORIDA

Palm Harbor, FL

    571        572        348        —          —          572        348        920        48        2008   

SUNTRUST III FLORIDA

Palm Harbor, FL

    1,348        1,352        821        —          —          1,352        821        2,173        113        2008   

SUNTRUST III FLORIDA

Port St. Lucie, FL

    926        928        564        —          —          928        564        1,492        78        2008   

SUNTRUST III FLORIDA

Punta Gorda, FL

    1,690        1,695        1,030        —          —          1,695        1,030        2,724        142        2008   

SUNTRUST III FLORIDA

Roseland, FL

    972        974        592        —          —          974        592        1,567        81        2008   

SUNTRUST III FLORIDA

Sebring, FL

    785        787        478        —          —          787        478        1,265        66        2008   

SUNTRUST III FLORIDA

Seminole, FL

    741        743        452        —          —          743        452        1,195        62        2008   

SUNTRUST III FLORIDA

Spring Hill, FL

    818        820        498        —          —          820        498        1,319        68        2008   

 

-160-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III FLORIDA

Spring Hill, FL

    1,356        1,360        827        —          —          1,360        827        2,187        114        2008   

SUNTRUST III FLORIDA

Spring Hill, FL

    1,326        1,330        808        —          —          1,330        808        2,138        111        2008   

SUNTRUST III FLORIDA

St. Petersburg, FL

    933        936        569        —          —          936        569        1,505        78        2008   

SUNTRUST III FLORIDA

Stuart, FL

    1,900        1,906        1,158        —          —          1,906        1,158        3,063        159        2008   

SUNTRUST III FLORIDA

Sun City Center, FL

    2,007        2,013        1,223        —          —          2,013        1,223        3,236        168        2008   

SUNTRUST III FLORIDA

Tamarac, FL

    1,513        1,518        922        —          —          1,518        922        2,440        127        2008   

SUNTRUST III FLORIDA

Valrico, FL

    603        605        367        —          —          605        367        972        50        2008   

SUNTRUST III FLORIDA

Wildwood, FL

    757        760        462        —          —          760        462        1,221        63        2008   

SUNTRUST III FLORIDA

Zephyhills, FL

    800        802        488        —          —          802        488        1,290        67        2008   

SUNTRUST III FLORIDA

Zephyhills, FL

    1,910        1,916        1,164        —          —          1,916        1,164        3,080        160        2008   

SUNTRUST III GEORGIA

Albany, GA

    647        564        482        —          —          564        482        1,046        66        2008   

SUNTRUST III GEORGIA

Alpharetta, GA

    1,886        1,642        1,404        —          —          1,642        1,404        3,046        193        2008   

 

-161-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III GEORGIA

Alpharetta, GA

    1,416        1,233        1,054        —          —          1,233        1,054        2,287        145        2008   

SUNTRUST III GEORGIA

Athens, GA

    1,218        1,061        907        —          —          1,061        907        1,968        125        2008   

SUNTRUST III GEORGIA

Atlanta, GA

    2,302        2,005        1,714        —          —          2,005        1,714        3,719        236        2008   

SUNTRUST III GEORGIA

Atlanta, GA

    490        427        365        —          —          427        365        791        50        2008   

SUNTRUST III GEORGIA

Augusta, GA

    1,020        888        759        —          —          888        759        1,647        104        2008   

SUNTRUST III GEORGIA

Augusta, GA

    497        432        370        —          —          432        370        802        51        2008   

SUNTRUST III GEORGIA

Augusta, GA

    669        582        498        —          —          582        498        1,080        68        2008   

SUNTRUST III GEORGIA

Baxley, GA

    1,038        904        772        —          —          904        772        1,676        106        2008   

SUNTRUST III GEORGIA

Columbus, GA

    601        523        447        —          —          523        447        970        61        2008   

SUNTRUST III GEORGIA

Conyers, GA

    522        454        389        —          —          454        389        843        53        2008   

SUNTRUST III GEORGIA

Douglas, GA

    707        615        526        —          —          615        526        1,141        72        2008   

SUNTRUST III GEORGIA

Duluth, GA

    1,289        1,122        959        —          —          1,122        959        2,081        132        2008   

 

-162-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III GEORGIA

Jonesboro, GA

    921        802        686        —          —          802        686        1,488        94        2008   

SUNTRUST III GEORGIA

Lawrenceville, GA

    1,830        1,593        1,362        —          —          1,593        1,362        2,955        187        2008   

SUNTRUST III GEORGIA

Marietta, GA

    836        728        622        —          —          728        622        1,351        86        2008   

SUNTRUST III GEORGIA

Norcross, GA

    736        641        548        —          —          641        548        1,189        75        2008   

SUNTRUST III GEORGIA

Tucker, GA

    892        777        664        —          —          777        664        1,441        91        2008   

SUNTRUST III GEORGIA

Warner Robins, GA

    1,436        1,251        1,069        —          —          1,251        1,069        2,320        147        2008   

SUNTRUST III GEORGIA

Woodstock, GA

    1,205        1,050        897        —          —          1,050        897        1,947        123        2008   

SUNTRUST III GEORGIA

Macon, GA

    381        332        284        —          —          332        284        615        39        2008   

SUNTRUST III MARYLAND

Bladensburg, MD

    1,187        563        1,427        —          —          563        1,427        1,989        196        2008   

SUNTRUST III MARYLAND

Chestertown, MD

    776        368        933        —          —          368        933        1,301        128        2008   

SUNTRUST III MARYLAND

Upper Marlboro, MD

    1,623        770        1,952        —          —          770        1,952        2,721        268        2008   

 

-163-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III NORTH CAROLINA

Black Mountain, NC

    954        617        953        —          —          617        953        1,570        131        2008   

SUNTRUST III NORTH CAROLINA

Butner, NC

    423        273        422        —          —          273        422        695        58        2008   

SUNTRUST III NORTH CAROLINA

Cary, NC

    844        546        843        —          —          546        843        1,389        116        2008   

SUNTRUST III NORTH CAROLINA

Chapel Hill, NC

    535        346        534        —          —          346        534        880        73        2008   

SUNTRUST III NORTH CAROLINA

Denton, NC

    929        600        928        —          —          600        928        1,528        128        2008   

SUNTRUST III NORTH CAROLINA

Erwin, NC

    495        320        495        —          —          320        495        815        68        2008   

SUNTRUST III NORTH CAROLINA

Greensboro, NC

    594        384        594        —          —          384        594        978        82        2008   

SUNTRUST III NORTH CAROLINA

Hudson, NC

    482        312        482        —          —          312        482        794        66        2008   

 

-164-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III NORTH CAROLINA

Huntersville, NC

    515        333        514        —          —          333        514        847        71        2008   

SUNTRUST III NORTH CAROLINA

Kannapolis, NC

    1,225        792        1,224        —          —          792        1,224        2,016        168        2008   

SUNTRUST III NORTH CAROLINA

Kernersville, NC

    629        407        628        —          —          407        628        1,035        86        2008   

SUNTRUST III NORTH CAROLINA

Marshville, NC

    346        224        345        —          —          224        345        569        47        2008   

SUNTRUST III NORTH CAROLINA

Mocksville, NC

    679        439        678        —          —          439        678        1,118        93        2008   

SUNTRUST III NORTH CAROLINA

Monroe, NC

    518        335        517        —          —          335        517        852        71        2008   

SUNTRUST III NORTH CAROLINA

Monroe, NC

    610        395        610        —          —          395        610        1,004        84        2008   

SUNTRUST III NORTH CAROLINA

Norwood, NC

    547        354        546        —          —          354        546        900        75        2008   

 

-165-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III NORTH CAROLINA

Raleigh, NC

    1,417        916        1,415        —          —          916        1,415        2,332        195        2008   

SUNTRUST III NORTH CAROLINA

Roxboro, NC

    941        608        940        —          —          608        940        1,548        129        2008   

SUNTRUST III NORTH CAROLINA

Spencer, NC

    528        342        528        —          —          342        528        869        73        2008   

SUNTRUST III NORTH CAROLINA

Wake Forest, NC

    1,300        841        1,299        —          —          841        1,299        2,139        179        2008   

SUNTRUST III NORTH CAROLINA

Youngsville, NC

    259        167        259        —          —          167        259        426        36        2008   

SUNTRUST III SOUTH CAROLINA

Anderson, SC

    787        422        836        —          —          422        836        1,258        115        2008   

SUNTRUST III SOUTH CAROLINA

Spartanburg, SC

    518        278        550        —          —          278        550        828        76        2008   

SUNTRUST III TENNESSEE

Chattanooga, TN

    571        597        343        —          —          597        343        940        47        2008   

 

-166-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III TENNESSEE

Chattanooga, TN

    748        783        449        —          —          783        449        1,232        62        2008   

SUNTRUST III TENNESSEE

Chattanooga, TN

    510        533        306        —          —          533        306        839        42        2008   

SUNTRUST III TENNESSEE

Chattanooga, TN

    684        716        411        —          —          716        411        1,127        56        2008   

SUNTRUST III TENNESSEE

Cleveland, TN

    337        353        203        —          —          353        203        556        28        2008   

SUNTRUST III TENNESSEE

Johnson City, TN

    110        115        66        —          —          115        66        180        9        2008   

SUNTRUST III TENNESSEE

Jonesborough, TN

    226        237        136        —          —          237        136        373        19        2008   

SUNTRUST III TENNESSEE

Lake City, TN

    550        576        330        —          —          576        330        907        45        2008   

SUNTRUST III TENNESSEE

Lawrenceburg, TN

    296        310        178        —          —          310        178        488        24        2008   

SUNTRUST III TENNESSEE

Murfreesboro, TN

    567        593        340        —          —          593        340        934        47        2008   

SUNTRUST III TENNESSEE

Nashville, TN

    929        973        558        —          —          973        558        1,531        77        2008   

SUNTRUST III TENNESSEE

Nashville, TN

    734        768        441        —          —          768        441        1,209        61        2008   

SUNTRUST III TENNESSEE

Nashville, TN

    697        730        419        —          —          730        419        1,148        58        2008   

 

-167-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III VIRGINIA

Alexandria, VA

    1,778        1,518        1,370        —          —          1,518        1,370        2,888        188        2008   

SUNTRUST III VIRGINIA

Arlington, VA

    1,545        1,319        1,190        —          —          1,319        1,190        2,508        164        2008   

SUNTRUST III VIRGINIA

Beaverdam, VA

    320        273        246        —          —          273        246        520        34        2008   

SUNTRUST III VIRGINIA

Franklin, VA

    537        458        413        —          —          458        413        871        57        2008   

SUNTRUST III VIRGINIA

Gloucester, VA

    720        614        554        —          —          614        554        1,169        76        2008   

SUNTRUST III VIRGINIA

Harrisonburg, VA

    432        368        332        —          —          368        332        701        46        2008   

SUNTRUST III VIRGINIA

Lightfoot, VA

    392        335        302        —          —          335        302        637        42        2008   

SUNTRUST III VIRGINIA

Madison Heights, VA

    363        310        280        —          —          310        280        590        38        2008   

SUNTRUST III VIRGINIA

Manassas, VA

    2,023        1,727        1,558        —          —          1,727        1,558        3,285        214        2008   

SUNTRUST III VIRGINIA

Mechanicsville, VA

    562        479        433        —          —          479        433        912        59        2008   

SUNTRUST III VIRGINIA

Nassawadox, VA

    298        254        229        —          —          254        229        484        32        2008   

SUNTRUST III VIRGINIA

Radford, VA

    362        309        279        —          —          309        279        589        38        2008   

 

-168-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III VIRGINIA

Richmond, VA

    1,389        1,186        1,070        —          —          1,186        1,070        2,257        147        2008   

SUNTRUST III VIRGINIA

Richmond, VA

    303        259        234        —          —          259        234        493        32        2008   

SUNTRUST III VIRGINIA

Richmond, VA

    885        755        681        —          —          755        681        1,437        94        2008   

SUNTRUST III VIRGINIA

Richmond, VA

    586        501        452        —          —          501        452        952        62        2008   

SUNTRUST III VIRGINIA

Roanoke, VA

    398        339        306        —          —          339        306        646        42        2008   

SUNTRUST III VIRGINIA

Roanoke, VA

    175        149        135        —          —          149        135        284        18        2008   

SUNTRUST III VIRGINIA

South Boston, VA

    839        716        646        —          —          716        646        1,362        89        2008   

SUNTRUST III VIRGINIA

Spotsylvania, VA

    1,330        1,136        1,025        —          —          1,136        1,025        2,160        141        2008   

SUNTRUST III VIRGINIA

Virginia Beach, VA

    654        558        504        —          —          558        504        1,062        69        2008   

SYCAMORE COMMONS

Matthews, NC

    48,382        12,500        31,265        —          106        12,500        31,371        43,871        2,249        2010   

THE CENTER AT HUGH HOWELL

Tucker, GA

    7,722        2,250        11,091        —          661        2,250        11,751        14,001        2,005        2007   

 

-169-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

THE HIGHLANDS

Flower Mound, TX

    9,745        5,500        9,589        —          103        5,500        9,692        15,192        1,613        2006   

THE MARKET AT HILLIARD

Hilliard, OH

    11,205        4,432        13,308        —          3,105        4,432        16,413        20,845        3,013        2005   

THOMAS CROSSROADS

Newnan, GA

    5,693        1,622        8,322        —          87        1,622        8,409        10,031        913        2009   

TOMBALL TOWN CENTER

Tomball, TX

    8,000        1,938        14,233        —          3,510        1,938        17,743        19,681        3,472        2005   

TRIANGLE CENTER

Longview, WA

    22,786        12,770        24,556        —          1,703        12,770        26,259        39,029        5,387        2005   

TULSA HILLS SHOPPING CENTER

Tulsa, OK

    29,727        8,000        42,272        —          70        8,000        42,342        50,342        2,605        2010   

UNIVERSAL PLAZA

Lauderhill, FL

    9,887        2,900        4,950        —          0        2,900        4,950        7,850        326        2010   

UNIVERSITY OAKS SHOPPING CENTER

Round Rock, TX

    22,459        7,250        25,326        —          4,027        7,250        29,353        36,603        1,674        2010   

VENTURE POINT

Duluth, GA

    25,818        10,400        12,887        —          (5,306     10,400        7,580        17,980        190        2010   

VICTORY LAKES TOWN CENTER

League City, TX

    30,825        8,750        44,894        —          —          8,750        44,894        53,644        386        2011   

 

-170-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

WARDS CROSSING

Lynchburg, VA

    12,904        2,400        11,417        —          3        2,400        11,420        13,820        790        2010   

WASHINGTON PARK PLAZA

Homewood, IL

    30,600        6,500        33,912        —          (301     6,500        33,612        40,112        5,285        2005   

WHITE OAK CROSSING

Garner, NC

    52,000        19,000        70,275        —          —          19,000        70,275        89,275        1,004        2011   

WILLIS TOWN CENTER

Willis, TX

    —          1,550        1,820        —          646        1,550        2,466        4,016        464        2005   

WINCHESTER TOWN CENTER

Houston, TX

    —          495        3,966        —          45        495        4,011        4,506        887        2005   

WINDERMERE VILLAGE

Houston, TX

    4,000        1,220        6,331        —          798        1,220        7,129        8,349        1,540        2005   

WOODBRIDGE

Wylie, TX

    16,280        —          —          —          7,823        —          7,823        7,823        1,161     

WOODLAKE CROSSING

San Antonio, TX

    15,575        3,420        14,153        —          1,571        3,420        15,724        19,144        1,144        2009   

Office

                   

11500 MARKET STREET

Jacinto City, TX

    —          140        346        (35     (159     105        187        292        4        2005   

AMERICAN EXPRESS—GREENSBORO

Greensboro, NC

    26,326        8,850        39,527        —          —          8,850        39,527        48,377        3,725        2009   

 

-171-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

AMERICAN EXPRESS—SALT LAKE CITY

Salt Lake City, UT

    22,900        9,000        45,415        —          —          9,000        45,415        54,415        4,218        2009   

SBC CENTER

Hoffman Estates, IL

    187,618        35,800        287,424        —          305        35,800        287,728        323,528        62,069        2007   

AT&T—ST LOUIS

St Louis, MO

    112,695        8,000        170,169        —          22        8,000        170,192        178,192        29,781        2007   

AT&T CLEVELAND

Cleveland, OH

    29,242        870        40,033        —          31        870        40,064        40,934        6,770        2005   

BRIDGESIDE POINT OFFICE BLDG

Pittsburg, PA

    17,325        1,525        28,609        —          —          1,525        28,609        30,134        6,091        2006   

COMMONS DRIVE

Aurora, IL

    3,663        1,600        5,746        —          2,690        1,600        8,436        10,036        1,185        2007   

CRYSTAL LAKE MEDICAL

Crystal Lake, IL

    —          2,343        5,972        —          29        2,343        6,001        8,344        328        2010   

DAKOTA RIDGE MEDICAL

Littleton, CO

    —          1,873        5,406        —          —          1,873        5,406        7,280        395        2010   

DENVER HIGHLANDS

Highlands Ranch, CO

    10,111        1,700        11,839        —          —          1,700        11,839        13,539        2,134        2006   

DULLES EXECUTIVE PLAZA

Herndon, VA

    68,750        15,500        96,083        —          3,137        15,500        99,221        114,721        20,201        2006   

HOUSTON LAKES

Houston, TX

    8,988        3,000        12,950        —          642        3,000        13,592        16,592        2,419        2006   

 

-172-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

IDS CENTER

Minneapolis, MN

    149,851        24,900        202,016        —          20,240        24,900        222,256        247,156        42,074        2007   

KINROSS LAKES

Richfield, OH

    10,065        825        14,639        —          50        825        14,689        15,514        2,568        2005   

MCP ONE

Indianapolis, IN

    5,832        451        2,861        —          —          451        2,861        3,311        384        2009   

MCP TWO

Indianapolis, IN

    12,450        1,990        9,820        —          76        1,990        9,896        11,886        1,608        2009   

MCP THREE

Indianapolis, IN

    11,700        2,251        7,178        —          133        2,251        7,311        9,561        511        2010   

MIDLOTHIAN MEDICAL

Midlothian, VA

    8,552        —          9,041        —          113        —          9,153        9,153        1,087        2009   

REGIONAL ROAD

Greensboro, NC

    8,679        950        10,501        —          122        950        10,623        11,573        2,000        2006   

SANOFI AVENTIS

Bridgewater, NJ

    190,000        16,900        192,987        —          2,621        16,900        195,608        212,508        19,981        2009   

SANTEE—CIVIC CENTER

Santee, CA

    12,023        —          17,838        —          413        —          18,251        18,251        3,193        2005   

SUNTRUST OFFICE I FL

Bal Harbour, FL

    1,135        5,700        2,417        —          (3     5,700        2,414        8,114        361        2007   

SUNTRUST OFFICE I FL

Bushnell, FL

    171        315        363        —          (1     315        363        678        54        2007   

SUNTRUST OFFICE I FL

Melbourne, FL

    311        1,260        662        —          (1     1,260        661        1,921        99        2007   

 

-173-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST OFFICE I GA

Douglas, GA

    486        275        675        —          (0     275        675        950        101        2007   

SUNTRUST OFFICE I MD

Bethesda, MD

    2,644        650        4,617        —          (2     650        4,614        5,264        691        2007   

SUNTRUST OFFICE I NC

Winston-Salem, NC

    947        400        1,471        —          (1     400        1,470        1,870        220        2007   

SUNTRUST OFFICE I NC

Raleigh, NC

    1,095        500        1,700        —          (1     500        1,699        2,199        254        2007   

SUNTRUST OFFICE I VA

Richmond, VA

    3,817        1,360        6,272        —          (3     1,360        6,269        7,629        938        2007   

SUNTRUST II OFFICE GEORGIA

Atlanta, GA

    4,289        2,625        4,355        —          (3     2,625        4,352        6,977        638        2008   

SUNTRUST III OFFICE FLORIDA

Gainesville, FL

    1,313        1,667        457        —          —          1,667        457        2,124        63        2008   

SUNTRUST III OFFICE FLORIDA

Holy Hill, FL

    833        1,058        290        —          —          1,058        290        1,348        40        2008   

SUNTRUST III OFFICE GEORGIA

Brunswick, GA

    1,457        676        1,703        —          —          676        1,703        2,379        234        2008   

 

-174-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SUNTRUST III OFFICE GEORGIA

Gainesville, GA

    1,725        799        2,016        —          —          799        2,016        2,815        277        2008   

UNITED HEALTH—CYPRESS

Cypress, CA

    22,000        10,000        30,547        —          2        10,000        30,549        40,549        3,360        2008   

UNITED HEALTH—FREDERICK

Frederick, MD

    17,541        5,100        26,303        —          2        5,100        26,305        31,405        2,762        2008   

UNTIED HEALTH—GREEN BAY

Green Bay, WI

    28,430        4,250        45,725        —          23        4,250        45,748        49,998        4,803        2008   

UNITED HEALTH—INDIANAPOLIS

Indianapolis, IN

    16,545        3,500        24,248        —          2        3,500        24,250        27,750        2,546        2008   

UNITED HEALTH—ONALASKA

Onalaska, WI

    4,149        4,090        2,794        —          2        4,090        2,796        6,886        308        2008   

UNITED HEALTH—WAUWATOSA

Wauwatosa, WI

    10,050        1,800        14,930        —          2        1,800        14,932        16,732        1,568        2006   

WASHINGTON MUTUAL—ARLINGTON

Arlington, TX

    20,115        4,870        30,915        —          3        4,870        30,918        35,788        5,857        2007   

 

-175-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

WORLDGATE PLAZA

Herndon, VA

    59,950        14,000        79,048        —          3,475        14,000        82,523        96,523        13,899        2007   

Apartment

                   

14th STREET—UAB

Birmingham, AL

    11,770        4,250        27,458        —          —          4,250        27,458        31,708        4,504        2007   

BLOCK 121

Birmingham, AL

    15,701        3,360        32,087        (150     2,376        3,210        34,463        37,673        1,532        2010   

BRAZOS RANCH APARTMENTS

Rosenberg, TX

    15,246        4,000        22,246        —          —          4,000        22,246        26,246        2,529        2009   

ENCINO CANYON APARTMENTS

San Antonio, TX

    12,000        1,700        16,443        —          —          1,700        16,443        18,143        2,760        2007   

FANNIN STREET STATION APARTMENTS

Houston, TX

    31,820        24,000        30,200        —          —          24,000        30,200        54,200        2,332        2010   

FIELDS APARTMENT HOMES

Bloomington, IN

    18,700        1,850        29,783        —          —          1,850        29,783        31,633        5,382        2007   

GROGANS LANDING APARTMENTS

The Woodlands, TX

    9,705        4,380        10,533        —          1,894        4,380        12,427        16,807        1,357        2009   

LANDINGS AT CLEARLAKE

Webster, TX

    18,590        3,770        27,843        —          —          3,770        27,843        31,613        5,032        2007   

 

-176-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

LEGACY AT ART QUARTER

Oklahoma City, OK

    29,194        1,290        35,031        —          123        1,290        35,153        36,443        4,192        2008   

LEGACY CORNER

Midwest City, OK

    14,630        1,600        23,765        —          —          1,600        23,765        25,365        2,842        2008   

LEGACY CROSSING

Oklahoma City, OK

    24,400        1,110        29,297        —          91        1,110        29,388        30,498        3,472        2008   

LEGACY WOODS

Edmond, OK

    21,190        2,500        31,505        —          8        2,500        31,514        34,014        3,772        2007   

NANTUCKET APARTMENTS

Loveland, OH

    26,838        2,170        30,388        —          83        2,170        30,471        32,641        1,625        2010   

OAK PARK

Dallas, TX

    27,193        9,738        39,958        —          2,307        9,738        42,265        52,003        3,145        2009   

OAK PARK II

Dallas, TX

    2,165        8,499        —          —          —          8,499        —          8,499        —          2011   

OAK PARK TRS

Dallas, TX

    3,737        19,030        —          —          —          19,030        —          19,030        —          2011   

PARKSIDE APARTMENTS

The Woodlands, TX

    18,000        5,500        15,623        —          —          5,500        15,623        21,123        1,377        2009   

SEVEN PALMS APARTMENTS

Webster, TX

    18,750        3,550        24,348        —          5        3,550        24,353        27,903        4,052        2006   

SOUTHGATE APARTMENTS

Louisville, KY

    10,725        1,730        16,356        —          —          1,730        16,356        18,086        3,536        2007   

STERLING RIDGE ESTATES

The Woodlands, TX

    14,324        4,140        20,550        —          (46     4,140        20,504        24,644        1,934        2009   

 

-177-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

THE RADIAN (PENN)

Radian, PA

    58,061        —          79,997        —          11,943        —          91,939        91,939        11,048        2007   

UNIV HOUSE AT GAINESVILLE

Gainesville, FL

    15,945        6,561        36,879        —          902        6,561        37,781        44,342        5,150        2007   

UNIV HOUSE AT HUNTSVILLE

Huntsville, TX

    13,325        1,351        26,308        —          1,230        1,351        27,538        28,888        4,190        2007   

UNIV HOUSE AT LAFAYETTE

Lafayette, AL

    9,306        —          16,357        —          1,692        —          18,049        18,049        2,713        2007   

VILLAGES AT KITTY HAWK

Universal City, TX

    11,550        2,070        17,397        —          11        2,070        17,408        19,478        3,099        2007   

VILLAS AT SHADOW CREEK

Pearland, TX

    16,117        3,690        24,142        —          176        3,690        24,318        28,008        2,908        2007   

WATERFORD PLACE AT SHADOW CREEK

Pearland, TX

    16,500        2,980        24,573        —          74        2,980        24,646        27,626        4,436        2007   

WOODRIDGE APARTMENTS The Woodlands, TX

    12,952        3,680        11,235        —          —          3,680        11,235        14,915        972        2009   

Industrial

                   

11500 MELROSE AVE -294 TOLLWAY

Franklin Park, IL

    4,561        2,500        5,071        —          —          2,500        5,071        7,571        821        2006   

 

-178-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

1800 BRUNING

Itasca, IL

    10,156        10,000        7,971        —          83        10,000        8,053        18,053        1,494        2006   

500 HARTLAND

Hartland, WI

    5,860        1,200        7,459        —          —          1,200        7,459        8,659        1,413        2006   

55th STREET

Kenosha, WI

    7,351        1,600        11,115        —          —          1,600        11,115        12,715        2,105        2007   

AIRPORT DISTRIB CENTER #10

Memphis, TN

    2,042        600        2,861        (257     (1,668     343        1,194        1,536        12        2007   

AIRPORT DISTRIB CENTER #11

Memphis, TN

    1,539        400        2,120        (169     (1,236     231        884        1,114        —          2007   

AIRPORT DISTRIB CENTER #15

Memphis, TN

    1,203        200        1,651        (83     (970     117        680        797        —          2007   

AIRPORT DISTRIB CENTER #16

Memphis, TN

    2,714        600        3,750        (254     (2,210     346        1,541        1,887        —          2007   

AIRPORT DISTRIB CENTER #18

Memphis, TN

    1,007        200        1,317        (84     (738     116        579        695        18        2007   

AIRPORT DISTRIB CENTER #19

Memphis, TN

    2,546        600        3,866        (257     (2,300     343        1,566        1,909        —          2007   

 

-179-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

AIRPORT DISTRIB CENTER #2

Memphis, TN

    1,734        400        2,282        (169     (1,341     231        941        1,172        —          2007   

AIRPORT DISTRIB CENTER #4

Memphis, TN

    1,287        300        1,662        (127     (978     173        684        858        —          2007   

AIRPORT DISTRIB CENTER #7

Memphis, TN

    699        200        832        (85     (497     115        335        450        —          2007   

AIRPORT DISTRIB CENTER #8

Memphis, TN

    448        100        630        (42     (374     58        256        314        —          2007   

AIRPORT DISTRIB CENTER #9

Memphis, TN

    811        200        948        (88     (527     112        421        534        19        2007   

ANHEUSER BUSCH

Devens, MA

    7,547        2,200        13,598        —          —          2,200        13,598        15,798        2,062        2007   

ATLAS—BELVIDERE

Belvidere, IL

    11,329        1,600        15,521        —          —          1,600        15,521        17,121        2,314        2007   

ATLAS—CARTERSVILLE

Cartersville, GA

    8,273        900        13,112        —          (39     900        13,073        13,973        1,946        2007   

ATLAS—DOUGLAS

Douglas, GA

    3,432        75        6,681        —          —          75        6,681        6,756        994        2007   

ATLAS—GAFFNEY

Gaffney, SC

    3,350        950        5,114        —          —          950        5,114        6,064        761        2007   

ATLAS—GAINESVILLE

Gainesville, GA

    7,731        550        12,783        —          —          550        12,783        13,333        1,901        2007   

ATLAS—PENDERGRASS

Pendergrass, GA

    14,919        1,250        24,259        —          —          1,250        24,259        25,509        3,608        2007   

 

-180-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

ATLAS—PIEDMONT

Piedmont, SC

    13,563        400        23,113        —          7        400        23,120        23,520        3,439        2007   

ATLAS—ST PAUL

St. Paul, MN

    8,226        3,890        10,093        —          —          3,890        10,093        13,983        1,501        2007   

ATLAS-BROOKLYN PARK

Brooklyn Park, MN

    7,407        2,640        8,934        —          —          2,640        8,934        11,574        1,329        2007   

ATLAS-NEW ULM

New Ulm, MN

    6,015        900        9,359        —          —          900        9,359        10,259        1,394        2007   

ATLAS-ZUMBROTA

Zumbrota, MN

    10,242        1,300        16,437        —          —          1,300        16,437        17,737        2,445        2006   

BAYMEADOW—GLEN BURNIE

Glen Burnie, MD

    13,824        1,225        23,407        —          24        1,225        23,431        24,656        4,168        2006   

C&S—ABERDEEN

Aberdeen, MD

    22,720        4,650        33,276        (10     13        4,640        33,289        37,929        5,825        2006   

C&S—BIRMINGHAM

Birmingham, AL

    25,512        3,400        40,373        —          —          3,400        40,373        43,773        4,945        2008   

C&S—NORTH HATFIELD

Hatfield, MA

    20,280        4,800        30,103        —          14        4,800        30,117        34,917        5,270        2006   

C&S—SOUTH HATFIELD

Hatfield, MA

    10,000        2,500        15,251        —          11        2,500        15,262        17,762        2,671        2006   

C&S—WESTFIELD

Westfield, MA

    29,500        3,850        45,906        —          13        3,850        45,919        49,769        8,036        2006   

CLARION

Clarion, IA

    3,172        87        4,790        —          64        87        4,854        4,941        862        2007   

 

-181-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

COLOMA

Coloma, MI

    10,017        410        17,110        —          768        410        17,878        18,288        2,667        2006   

DEER PARK SEACO

Deer Park, TX

    2,965        240        5,271        —          —          240        5,271        5,511        999        2007   

DELP DISTRIBUTION CENTER #2

Memphis, TN

    1,623        280        2,282        (118     (1,337     162        945        1,107        21        2007   

DELP DISTRIBUTION CENTER #5

Memphis, TN

    1,623        390        2,050        (165     (1,172     225        878        1,103        —          2007   

DELP DISTRIBUTION CENTER #8

Memphis, TN

    1,399        760        1,388        (340     (862     420        525        945        —          2006   

DORAL—WAUKESHA

Waukesha, WI

    1,364        240        2,013        —          —          240        2,013        2,253        381        2006   

HASKELL-ROLLING PLAINS FACILITY

Haskell, TX

    —          45        19,733        —          —          45        19,733        19,778        2,754        2008   

HOME DEPOT—LAKE PARK

Valdosta, GA

    15,469        1,350        24,770        —          4        1,350        24,774        26,124        2,601        2008   

HOME DEPOT—MACALLA

MaCalla, AL

    17,094        2,800        26,067        —          4        2,800        26,071        28,871        2,741        2008   

 

-182-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HUDSON CORRECTIONAL FACILITY

Hudson, CO

    —          1,382        —          —          93,137        1,382        93,137        94,520        8,465        2009   

IMAGINE AVONDALE

Avondale, AZ

    —          1,195        5,731        —          —          1,195        5,731        6,926        408        2010   

IMAGINE COOLIDGE

Coolidge, AZ

    —          2,260        3,895        (1,490     1,017        770        4,913        5,683        303        2010   

IMAGINE COOLIDGE

II Coolidge, AZ

    —          1,490        4,857        —          —          1,490        4,857        6,347        37        2011   

IMAGINE DISCOVERY

Baltimore, MD

    —          590        7,117        —          —          590        7,117        7,707        506        2010   

IMAGINE FIRESTONE

Firestone, CO

    —          680        6,439        —          —          680        6,439        7,119        458        2010   

IMAGINE HOPE LAMOND

Washington, DC

    —          775        9,706        —          —          775        9,706        10,481        688        2010   

IMAGINE INDIGO RANCH

Colorado Springs, CO

    —          1,150        7,304        —          —          1,150        7,304        8,454        519        2010   

IMAGINE TOWN CENTER

Palm Coast, FL

    —          1,175        7,309        —          1,909        1,175        9,218        10,393        529        2010   

INDUSTRIAL DRIVE

Horican, WI

    3,709        200        6,812        —          —          200        6,812        7,012        1,232        2007   

KATO/MILMONT

Fremont, CA

    —          2,340        5,460        —          —          2,340        5,460        7,800        —          2011   

 

-183-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

KINSTON

Kinston, NC

    8,930        460        14,837        —          —          460        14,837        15,297        2,378        2006   

KIRK ROAD

St. Charles, IL

    7,863        2,200        11,413        —          42        2,200        11,455        13,655        2,168        2007   

LIBERTYVILLE ASSOCIATES

Libertyville, IL

    14,807        3,600        20,563        —          9        3,600        20,571        24,171        3,538        2005   

MOUNT ZION ROAD

Lebanon, IN

    24,632        2,570        41,667        —          —          2,570        41,667        44,237        7,169        2007   

NORTH POINTE ONE

Hanahan, SC

    —          1,963        14,588        —          —          1,963        14,588        16,552        764        2011   

NORTH POINTE PARK

Hanahan, SC

    —          2,350        —          —          —          2,350        —          2,350        —          2011   

OTTAWA

Ottawa, IL

    1,768        200        2,905        —          —          200        2,905        3,105        532        2007   

SCHNEIDER ELECTRIC

Loves Park, IL

    11,000        2,150        14,720        —          59        2,150        14,779        16,929        2,491        2007   

SOUTHWIDE INDUSTRIAL CENTER #5

Memphis, TN

    392        122        425        (52     (255     70        171        241        —          2007   

SOUTHWIDE INDUSTRIAL CENTER #6

Memphis, TN

    1,007        248        1,361        (105     (805     143        557        700        1        2007   

 

-184-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

SOUTHWIDE INDUSTRIAL CENTER #7

Memphis, TN

    2,014        483        2,792        (202     (1,649     281        1,143        1,424        4        2007   

SOUTHWIDE INDUSTRIAL CENTER #8

Memphis, TN

    196        42        286        (17     (169     24        117        142        —          2007   

STONE FORT DISTRIB CENTER #1

Chattanooga, TN

    6,770        1,910        9,264        (803     (5,529     1,107        3,735        4,842        —          2007   

STONE FORT DISTRIB CENTER #4

Chattanooga, TN

    1,399        490        1,782        (224     (1,126     266        656        922        —          2006   

THERMO PROCESS SYSTEMS

Sugar Land, TX

    7,681        1,202        11,995        —          —          1,202        11,995        13,197        2,601        2007   

TRI-STATE HOLDINGS I

Wood Dale, IL

    4,665        4,700        3,973        —          —          4,700        3,973        8,673        716        2007   

TRI-STATE HOLDINGS II

Houston, TX

    6,372        1,630        11,252        —          —          1,630        11,252        12,882        1,936        2007   

TRI-STATE HOLDINGS III

Mosinee, WI

    4,334        650        8,083        —          —          650        8,083        8,733        1,391        2007   

UNION VENTURE

West Chester, OH

    34,420        4,600        54,292        —          —          4,600        54,292        58,892        7,923        2007   

UPS E-LOGISTICS

Elizabethtown, KY

    9,247        950        18,453        —          —          950        18,453        19,403        2,798        2006   

 

-185-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

WESTPORT—MECHANICSBURG

Mechanicsburg, PA

    4,029        1,300        6,185        —          486        1,300        6,671        7,971        1,216        2006   

Hotel

                   

ALOFT CHAPEL HILL

Chapel Hill, NC

    —          6,484        16,478        45        16        6,529        16,494        23,023        1,422        2010   

COMFORT INN—CROSS CREEK

Fayetteville, NC

    —          571        8,789        —          4,042        571        12,832        13,403        3,296        2007   

COURTYARD BY MARRIOTT QUORUM

Addison, TX

    18,860        4,000        26,141        —          2,041        4,000        28,183        32,183        5,578        2007   

COURTYARD BY MARRIOTT

Ann Arbor, MI

    11,999        4,989        18,988        —          4,105        4,989        23,093        28,083        5,047        2007   

COURTYARD BY MARRIOTT DUNN LORING-FAIRFAX

Vienna, VA

    30,810        12,100        40,242        —          2,249        12,100        42,491        54,591        9,691        2007   

COURTYARD—DOWNTOWN AT UAB

Birmingham, AL

    6,378        —          20,810        —          1,525        —          22,335        22,335        5,380        2008   

COURTYARD—FORT MEADE AT NBP

Annapolis Junction, MD

    14,400        1,611        22,622        —          1,544        1,611        24,166        25,777        5,266        2008   

COURTYARD BY MARRIOTT -WEST LANDS END

Fort Worth, TX

    7,550        1,500        13,416        —          959        1,500        14,375        15,875        3,180        2007   

 

-186-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

COURTYARD—FT WORTH

Fort Worth, TX

    14,215        774        45,820        —          1,479        774        47,299        48,073        10,604        2008   

COURTYARD BY MARRIOTT

Harlingen, TX

    6,790        1,600        13,247        —          2,993        1,600        16,240        17,840        3,838        2007   

COURTYARD BY MARRIOTT—NORTHWEST

Houston, TX

    7,129        1,428        15,085        —          1,474        1,428        16,558        17,986        3,787        2007   

COURTYARD BY MARRIOTT—WESTCHASE

Houston, TX

    16,680        4,400        22,626        —          3,023        4,400        25,649        30,049        5,055        2007   

COURTYARD BY MARRIOTT WEST UNIVERSITY

Houston, TX

    10,980        2,200        16,408        —          1,748        2,200        18,156        20,356        3,729        2007   

COURTYARD BY MARRIOTT—COUNTRY CLUB PLAZA

Kansas City, MO

    8,598        3,426        16,349        —          495        3,426        16,844        20,270        4,515        2007   

COURTYARD BY MARRIOTT

Lebanon, NJ

    10,320        3,200        19,009        —          2,328        3,200        21,337        24,537        4,697        2007   

COURTYARD BY MARRIOTT

Houston, TX

    —          5,272        12,778        (1,223     (2,146     4,048        10,632        14,681        —          2007   

COURTYARD—NEWARK ELIZABETH

Elizabeth, NJ

    9,737        —          35,177        —          2,492        —          37,670        37,670        8,822        2008   

 

-187-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

COURTYARD—PITTSBURGH DOWNTOWN

Pittsburgh, PA

    16,916        2,700        33,086        —          1,866        2,700        34,951        37,651        2,328        2010   

COURTYARD—PITTSBURGH WEST HOME

Pittsburgh, PA

    8,220        1,500        14,364        —          471        1,500        14,835        16,335        1,023        2010   

COURTYARD—RICHMOND

Richmond, VA

    11,800        2,173        —          —          19,584        2,173        19,584        21,757        4,371        2007   

COURTYARD BY MARRIOTT—ROANOKE AIRPORT

Roanoke, VA

    14,380        3,311        22,242        —          2,370        3,311        24,612        27,922        4,985        2007   

COURTYARD BY MARRIOTT SEATTLE—FEDERAL WAY

Federal Way, WA

    22,830        7,700        27,167        —          1,594        7,700        28,761        36,461        5,535        2007   

COURTYARD BY MARRIOTT CHICAGO- ST.CHARLES St.

Charles, IL

    —          1,685        9,355        (725     (5,315     960        4,040        5,000        —          2007   

COURTYARD BY MARRIOTT—WILLIAM CENTER

Tucson, AZ

    16,030        4,000        20,942        —          3,212        4,000        24,154        28,154        5,307        2007   

COURTYARD BY MARRIOTT

Wilmington, NC

    —          2,397        18,560        —          3,355        2,397        21,916        24,313        4,509        2007   

 

-188-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

COURTYARD—WEST PALM AIRPORT

    5,917        1,900        8,703        —          950        1,900        9,653        11,553        653        2010   

Palm Coast, FL

                   

DOUBLETREE—ATLANTA GALLERIA

Alpharetta, GA

    6,116        1,082        20,397        —          1,736        1,082        22,133        23,214        5,353        2008   

DOUBLETREE—WASHINGTON DC

Washington, DC

    26,398        25,857        56,964        —          3,016        25,857        59,979        85,836        12,162        2008   

EMBASSY SUITES—BALTIMORE

Hunt Valley, MD

    12,661        2,429        38,927        —          4,569        2,429        43,497        45,926        10,440        2008   

FAIRFIELD INN

Ann Arbor, MI

    —          1,981        6,353        —          563        1,981        6,916        8,897        1,904        2007   

FAIRMONT—DALLAS

Dallas, TX

    42,500        8,700        60,634        —          —          8,700        60,634        69,334        1,241        2011   

HAMPTON INN SUITES—DENVER

Colorado Springs, CO

    7,216        6,144        26,472        —          1,205        6,144        27,676        33,820        6,220        2008   

HAMPTON INN ATLANTA—PERIMETER CENTER

Atlanta, GA

    8,294        2,768        14,072        (1,067     (7,273     1,701        6,799        8,500        —          2007   

 

-189-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HAMPTON INN BALTIMORE-INNER HARBOR

Baltimore, MD

    13,700        1,700        21,067        —          1,016        1,700        22,083        23,783        4,260        2007   

HAMPTON INN RALEIGH-CARY

Cary, NC

    4,634        2,268        10,503        (55     (1,052     2,213        9,451        11,664        —          2007   

HAMPTON INN UNIVERSITY PLACE

Charlotte, NC

    3,803        3,509        11,335        (1,219     (5,625     2,290        5,710        8,000        2,874        2007   

HAMPTON INN SUITES DULUTH-GWINNETT

Duluth, GA

    9,408        488        12,991        (90     (3,888     398        9,102        9,500        —          2007   

HAMPTON INN WHITE PLAINS-TARRYTOWN

Elmsford, NY

    15,354        3,200        26,160        —          5,405        3,200        31,565        34,765        6,021        2007   

HAMPTON INN

Jacksonville, NC

    —          2,753        3,782        (69     504        2,683        4,287        6,970        —          2007   

HGI—BOSTON BURLINGTON

Burlington, MA

    5,871        4,095        25,556        —          2,436        4,095        27,992        32,087        5,992        2008   

HGI—COLORADO SPRINGS

Colorado Springs, CO

    —          1,400        17,522        —          2,352        1,400        19,874        21,274        —          2008   

HGI—SAN ANTONIO AIRPORT

San Antonio, TX

    6,085        1,498        19,484        (516     (10,965     981        8,519        9,500        4,607        2008   

 

-190-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HGI—WASHINGTON DC

Washington, DC

    59,583        18,800        64,359        —          3,280        18,800        67,639        86,439        14,819        2008   

HILTON GARDEN INN TAMPA YBOR

Tampa, FL

    9,460        2,400        16,159        —          1,528        2,400        17,687        20,087        3,493        2007   

HILTON GARDEN INN—AKRON

Akron, OH

    6,421        900        11,556        —          (381     900        11,175        12,075        2,795        2007   

HILTON GARDEN INN ALBANY AIRPORT

Albany, NY

    12,050        1,645        20,263        —          4,144        1,645        24,407        26,052        5,097        2007   

HILTON GARDEN INN ATLANTA WINWARD

Alpharetta, GA

    10,309        1,030        18,206        (251     (6,985     779        11,221        12,000        —          2007   

HILTON GARDEN INN

Evanston, IL

    19,560        2,920        27,995        —          1,840        2,920        29,835        32,755        5,824        2007   

HILTON GARDEN INN RALEIGH -DURHAM

Raleigh, NC

    7,818        2,754        26,050        —          4,446        2,754        30,496        33,250        5,906        2007   

HILTON GARDEN INN

Westbury, NY

    21,680        8,900        25,156        —          3,884        8,900        29,039        37,939        5,762        2007   

HILTON GARDEN INN

Wilmington, NC

    5,160        6,354        10,328        —          253        6,354        10,581        16,935        3,162        2007   

 

-191-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HILTON GARDEN INN HARTFORD NORTH

Windsor, CT

    10,192        5,606        13,892        —          4,608        5,606        18,500        24,106        3,469        2007   

HILTON GARDEN INN PHOENIX

Phoenix, AZ

    —          5,114        57,105        —          691        5,114        57,796        62,910        11,848        2008   

HILTON—UNIVERSITY OF FLORIDA

Gainesville, FL

    27,775        —          50,407        —          5,562        —          55,969        55,969        12,701        2007   

HOLIDAY INN EXPRESS—CLEARWATER GATEWAY

Clearwater, FL

    —          2,283        6,202        —          (2,753     2,283        3,448        5,731        117        2007   

HOLIDAY INN HARMON MEADOW SECAUCUS

Secaucus, NJ

    —          —          23,291        1        9,443        1        32,734        32,736        6,760        2007   

HOMEWOOD—HOUSTON GALLERIA

Houston, TX

    9,415        1,655        30,587        —          502        1,655        31,089        32,744        8,044        2008   

HOMEWOOD SUITES

Albuquerque, NM

    10,160        2,400        18,071        —          2,790        2,400        20,861        23,261        5,116        2007   

HOMEWOOD SUITES

Baton Rouge, LA

    12,930        4,300        15,629        —          2,648        4,300        18,277        22,577        4,406        2007   

HOMEWOOD SUITES

Cary, NC

    12,511        1,478        19,404        —          4,998        1,478        24,402        25,880        5,761        2007   

 

-192-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HOMEWOOD SUITES HOUSTON - CLEARLAKE

Houston, TX

    7,089        1,235        12,655        (262     (3,307     974        9,348        10,322        —          2007   

HOMEWOOD SUITES

Durham, NC

    7,803        2,403        10,441        (709     (4,135     1,694        6,306        8,000        —          2007   

HOMEWOOD SUITES

Lake Mary, FL

    9,757        721        9,592        (221     (3,991     500        5,601        6,102        —          2007   

HOMEWOOD SUITES METRO CENTER

Phoenix, AZ

    6,213        2,684        9,740        (1,275     (5,970     1,409        3,770        5,179        35        2007   

HOMEWOOD SUITES

Princeton, NJ

    14,300        3,203        21,300        —          427        3,203        21,726        24,929        5,412        2007   

HOMEWOOD SUITES CRABTREE VALLEY

Raleigh, NC

    12,631        2,194        21,292        —          3,198        2,194        24,490        26,684        5,178        2007   

HOMEWOOD SUITES CLEVELAND SOLON

Solon, OH

    5,490        1,900        10,757        —          1,700        1,900        12,457        14,357        3,067        2007   

HOMEWOOD SUITES COLORADO SPRINGS NORTH

Colorado Springs, CO

    7,830        2,900        14,011        —          2,606        2,900        16,617        19,517        4,447        2007   

HYATT REGENCY—OC

Orange County, CA

    65,000        18,688        93,384        —          24,699        18,688        118,083        136,771        19,669        2008   

 

-193-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

HYATT—BOSTON/MEDFORD

Medford, MA

    8,142        2,766        29,141        —          283        2,766        29,424        32,190        7,511        2008   

MARRIOTT—ATL CENTURY CENTER

Atlanta, GA

    9,628        —          36,571        —          2,840        —          39,411        39,411        11,197        2008   

MARRIOTT—CHICAGO—MED DIST UIC

Chicago, IL

    7,896        8,831        17,911        —          5,047        8,831        22,958        31,789        5,732        2008   

MARRIOTT—CHARLESTON

Charleston, SC

    17,752        —          26,647        —          —          —          26,647        26,647        1,877        2008   

MARRIOTT—DALLAS

Dallas, TX

    30,553        6,300        45,158        —          11,432        6,300        56,590        62,890        3,368        2010   

MARRIOTT—NAPA VALLEY

Napa Valley, CA

    40,000        14,800        57,223        —          —          14,800        57,223        72,023        883        2011   

MARRIOTT—WOODLANDS WATERWAY

Woodlands, TX

    77,897        5,500        98,886        —          24,389        5,500        123,275        128,775        23,055        2007   

MARRIOTT—WEST DES MOINES

Des Moines, IA

    10,976        3,410        15,416        —          2,531        3,410        17,947        21,357        1,073        2010   

QUALITY SUITES Charleston, SC

    10,159        1,331        13,709        —          13,502        1,331        27,211        28,543        3,406        2007   

 

-194-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

RESIDENCE INN—BALTIMORE

Baltimore, MD

    40,040        —          55,410        —          3,764        —          59,175        59,175        12,897        2008   

RESIDENCE INN

Brownsville, TX

    6,900        1,700        12,629        —          1,085        1,700        13,714        15,414        2,909        2007   

RESIDENCE INN—CAMBRIDGE

Cambridge, MA

    26,726        10,346        72,735        —          712        10,346        73,447        83,792        15,298        2008   

RESIDENCE INN SOUTH BRUNSWICK-CRANBURY

Cranbury, NJ

    10,000        5,100        15,368        —          2,547        5,100        17,916        23,016        4,073        2007   

RESIDENCE INN CYPRESS—LOS ALAMITS

Cypress, CA

    20,650        9,200        25,079        —          3,280        9,200        28,359        37,559        6,509        2007   

RESIDENCE INN DFW AIRPORT NORTH

Dallas-Fort Worth, TX

    9,560        2,800        14,782        —          791        2,800        15,573        18,373        3,245        2007   

RESIDENCE INN PARK CENTRAL

Dallas , TX

    8,970        2,600        17,322        —          2,781        2,600        20,102        22,702        4,805        2007   

 

-195-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

RESIDENCE INN SOMERSET-FRANKLIN

Franklin , NJ

    9,890        3,100        14,322        —          2,243        3,100        16,564        19,664        3,738        2007   

RESIDENCE INN

Hauppauge, NY

    10,810        5,300        14,632        —          2,263        5,300        16,895        22,195        3,824        2007   

RESIDENCE INN WESTCHASE

Westchase, TX

    12,550        4,300        16,969        —          863        4,300        17,832        22,132        3,731        2007   

RESIDENCE INN WEST UNIVERSITY

Houston, TX

    13,100        3,800        18,834        —          618        3,800        19,452        23,252        4,148        2007   

RESIDENCE INN NASHVILLE AIRPORT

Nashville, TN

    12,120        3,500        14,147        —          1,662        3,500        15,809        19,309        3,357        2007   

RESIDENCE INN—POUGHKEEPSIE

Poughkeepsie, NY

    8,109        1,003        24,590        —          595        1,003        25,185        26,188        5,872        2008   

RESIDENCE INN ROANOKE AIRPORT

Roanoke, VA

    5,800        500        9,499        —          238        500        9,736        10,236        2,382        2007   

RESIDENCE INN WILLIAMS CENTRE

Tucson, AZ

    12,770        3,700        17,601        —          521        3,700        18,122        21,822        3,964        2007   

 

-196-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

 

          Initial Cost (A)                 Gross amount at which carried at end of period  
    Encumbrance     Land     Buildings and
Improvements
    Adjustments
to Land
Basis

(C)
    Adjustments
to Basis (C)
    Land and
Improvements
    Buildings and
Improvements (D)
    Total (D,E)     Accumulated
Depreciation (D,F)
    Date of
Completion
of
Construction
or
Acquisition
 

RESIDENCE INN—NEWARK ELIZABETH

Elizabeth, NJ

    10,297        —          41,096        —          2,101        —          43,197        43,197        10,370        2008   

SPRINGHILL SUITES

Danbury, CT

    9,130        3,200        14,833        —          1,364        3,200        16,198        19,398        3,066        2007   

Balance

    5,770,595        1,955,409        8,064,150        (16,772     401,452        1,938,637        8,465,602        10,404,239        1,301,899     

 

-197-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III (continued)

Real Estate and Accumulated Depreciation

December 31, 2011

(Dollar amounts in thousands)

Notes:

 

(A) The initial cost to the Company represents the original purchase price of the property, including amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired.

 

(B) The aggregate cost of real estate owned at December 31, 2011 for Federal income tax purposes was approximately $11,048,124 (unaudited).

 

(C) Cost capitalized subsequent to acquisition includes payments under master lease agreements as well as additional tangible costs associated with investment properties, including any earnout of tenant space.

 

(D) Reconciliation of real estate owned:

 

     2011     2010     2009  

Balance at January 1,

   $ 10,295,107        9,551,426       8,216,942  

Acquisitions and capital improvements

     433,410        1,058,837       1,378,465  

Intangible assets

     4,550        (73,901     (81,052

Intangible liabilities

     6,846        10,916       37,071  

Sales

     (335,674     (252,171     —     
  

 

 

   

 

 

   

 

 

 

Balance at December 31,

   $ 10,404,239        10,295,107       9,551,426  
  

 

 

   

 

 

   

 

 

 

 

(E) Reconciliation of accumulated depreciation:

 

Balance at January 1,

   $ 1,038,829         717,547         406,235  

Depreciation expense

     263,070         321,282         311,312  
  

 

 

    

 

 

    

 

 

 

Balance at December 31,

   $ 1,301,899         1,038,829         717,547  
  

 

 

    

 

 

    

 

 

 

 

(F) Depreciation is computed based upon the following estimated lives:

 

Buildings and improvements

     30 years   

Tenant improvements

     Life of the lease   

Furniture, fixtures & equipment

     5-15 years   

 

-198-


Table of Contents

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

Not applicable.

Item 9A. Controls and Procedures

As required by Rule 13a-15(b) and Rule 15d-15(b) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our management, including our principal executive officer and our principal financial officer evaluated as of December 31, 2011, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rules 13a-15(e) and Rule 15d-15(e). Based on that evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures, as of December 31, 2011, were effective for the purpose of ensuring that information required to be disclosed by us in this report is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the Exchange Act and is accumulated and communicated to management, including the principal executive officer and our principal financial officer as appropriate to allow timely decisions regarding required disclosures.

Management’s Annual Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Our management, including our principal executive officer and principal financial officer, evaluated as of December 31, 2011, the effectiveness of our internal control over financial reporting based on the framework in “Internal Control-Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on its evaluation, our management has concluded that we maintained effective internal control over financial reporting as of December 31, 2011.

This annual report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to permanent deferral of the Securities and Exchange Commission that permit the Company to provide only management’s report in this annual report.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting during the fourth quarter of 2011 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. Other Information

None.

 

-199-


Table of Contents

Part III

Item 10. Directors, Executive Officers and Corporate Governance.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Code of Ethics

We have adopted a code of ethics applicable to our directors, officers and employees, which is available on our website free of charge at http://www.inlandamerican.com. We will provide the code of ethics free of charge upon request to our customer relations group.

Item 11. Executive Compensation

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 14. Principal Accounting Fees and Services.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

 

-200-


Table of Contents

Part IV

Item 15. Exhibits and Financial Statement Schedules

 

(a) List of documents filed:

 

(1) Financial Statements:

 

  Report of Independent Registered Public Accounting Firm

 

  The consolidated financial statements of the Company are set forth in the report in Item 8.

 

(2) Financial Statement Schedules:

 

  Financial statement schedule for the year ended December 31, 2011 is submitted herewith.

 

  Real Estate and Accumulated Depreciation (Schedule III)

 

(3) Exhibits:

 

  The list of exhibits filed as part of this Annual Report is set forth on the Exhibit Index attached hereto.

 

(b) Exhibits:

 

  The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto.

 

(c) Financial Statement Schedules

All schedules other than those indicated in the index have been omitted as the required information is inapplicable or the information is presented in the consolidated financial statements or related notes.

 

-201-


Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

INLAND AMERICAN REAL ESTATE TRUST, INC.

 

   

/s/ Brenda G. Gujral

By:

  Brenda G. Gujral
  President and Director

Date:

  March 8, 2012

Pursuant to the requirements of the Securities Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

    

Signature

  

Title

 

Date

By:  

/s/ Robert D. Parks

   Director and chairman of the board   March 8, 2012
Name:   Robert D. Parks     
By:  

/s/ Brenda G. Gujral

   Director and president (principal executive officer)   March 8, 2012
Name:   Brenda G. Gujral     
By:  

/s/ Jack Potts

   Treasurer and principal financial officer   March 8, 2012
Name:   Jack Potts     
By:  

/s/ Anna N. Fitzgerald

   Principal accounting officer   March 8, 2012
Name:   Anna N. Fitzgerald     
By:  

/s/ J. Michael Borden

   Director   March 8, 2012
Name:   J. Michael Borden     
By:  

/s/ Thomas F. Meagher

   Director   March 8, 2012
Name:   Thomas F. Meagher     
By:  

/s/ Paula Saban

   Director   March 8, 2012
Name:   Paula Saban     
By:  

/s/ William J. Wierzbicki

   Director   March 8, 2012
Name:   William J. Wierzbicki     
By:  

/s/ Thomas F. Glavin

   Director   March 8, 2012
Name:   Thomas F. Glavin     

 

-202-


Table of Contents

EXHIBIT INDEX

 

EXHIBIT
NO.
  

DESCRIPTION

  3.1    Sixth Articles of Amendment and Restatement of Inland American Real Estate Trust, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 26, 2010)
  3.2    Amended and Restated Bylaws of Inland American Real Estate Trust, Inc., effective as of April 1, 2008 (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on April 1, 2008), as amended by the Amendment to the Amended and Restated Bylaws of Inland American Real Estate Trust, Inc., effective as of January 20, 2009 (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 23, 2009)
  4.1    Second Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 23, 2010)
  4.2    Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.4 to the Registrant’s Amendment No. 1 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on July 31, 2007 (file number 333-139504))
10.1    First Amended and Restated Business Management Agreement, dated as of July 30, 2007, by and between Inland American Real Estate Trust, Inc. and Inland American Business Manager & Advisor, Inc. (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 3, 2009)
10.2.1    Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Retail Management LLC (incorporated by reference to Exhibit 10.2.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.2    Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Apartment Management LLC (incorporated by reference to Exhibit 10.2.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.3    Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Industrial Management LLC (incorporated by reference to Exhibit 10.2.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)

 

-203-


Table of Contents
EXHIBIT
NO.
  

DESCRIPTION

10.2.4    Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Office Management LLC (incorporated by reference to Exhibit 10.2.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.5    Master Management Agreement and Property Management Agreement Extension Agreement, dated as of December 29, 2011, by and between Inland American Real Estate Trust, Inc. and Inland American Apartment Management LLC, Inland American Industrial Management LLC, Inland American Office Management LLC and Inland American Retail Management LLC (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on December 29, 2011)
10.3    First Amended and Restated Property Acquisition Agreement, dated as of July 30, 2007, by and between Inland American Real Estate Trust, Inc. and Inland American Real Estate Acquisitions, Inc. (incorporated by reference to Exhibit 10.3.1 to the Registrant’s Amendment No. 1 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on July 31, 2007 (file number 333-139504))
10.4    Form of Indemnification Agreement (previously filed and incorporated by reference to Exhibit 10.5 to the Registrant’s Amendment No. 4 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on August 18, 2005 (file number 333-122743))
10.5    Indemnity Agreement, dated as of June 9, 2008, by Inland American Real Estate Trust, Inc. in favor of and for the benefit of Inland Real Estate Acquisitions, Inc. (incorporated by reference to Exhibit 10.177 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on June 13, 2008)
10.6    Amended and Restated Independent Director Stock Option Plan (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on July 26, 2010)
10.7    Articles of Association of Oak Real Estate Association by and among Inland Real Estate Corporation, Inland Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc. and Inland American Real Estate Trust, Inc., dated September 29, 2006 (incorporated by reference to Exhibit 10.139 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
10.8    Operating Agreement of Oak Property and Casualty L.L.C. by and among Inland Real Estate Corporation, Inland Retail Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc. and Inland American Real Estate Trust, Inc, dated September 29, 2006 (incorporated by reference to Exhibit 10.140 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
10.9    Oak Property and Casualty L.L.C. Membership Participation Agreement by and among Inland Real Estate Corporation, Inland Retail Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc., Inland American Real Estate Trust, Inc., and Oak Property and Casualty L.L.C. dated September 29, 2006 (incorporated by reference to Exhibit 10.141 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
21.1    Subsidiaries of the Registrant*
23.1    Consent of KPMG LLP*

 

-204-


Table of Contents
EXHIBIT
NO.
  

DESCRIPTION

31.1    Certification by Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2    Certification by Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32.1    Certification by Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2    Certification by Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
99.1    Non-Retaliation Policy (incorporated by reference to Exhibit 99.1 to the Registrant’s Form S-11 Registration Statement, as filed by the Registrant with the SEC on February 11, 2005 (file number 333-122743))
99.2    Responsibilities of the Compliance Officer of the Company (incorporated by reference to Exhibit 99.2 to the Registrant’s Form S-11 Registration Statement, as filed by the Registrant with the SEC on February 11, 2005 (file number 333-122743))
99.3    First Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. (incorporated by reference to Exhibit 99.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.4    Articles of Amendment to the First Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to 3.5% Series A Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.5    Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. (incorporated by reference to Exhibit 99.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.6    Articles of Amendment to the Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to Convertible Special Voting Stock (incorporated by reference to Exhibit 99.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.7    Articles of Amendment to the Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to 125 Shares of 12.5% Series B Cumulative Non-Voting Preferred Stock (incorporated by reference to Exhibit 99.5 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.8    Amended and Restated Share Repurchase Program, effective April 11, 2011 (incorporated by reference to Exhibit 99.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on March 11, 2011), as amended by the First Amendment to the Amended and Restated Share Repurchase Program of Inland American Real Estate Trust, Inc., effective August 12, 2011 (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on July 12, 2011),
99.9    Second Amended and Restated Share Repurchase Program, effective February 1, 2012 (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on December 29, 2011)

 

-205-


Table of Contents
EXHIBIT
NO.
  

DESCRIPTION

101    The following financial information from our Annual Report on Form 10-K for the year ended December 31, 2011, filed with the Securities and Exchange Commission on March 8, 2012, is formatted in Extensible Business Reporting Language (“XBRL”): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations and Other Comprehensive Income, (iii) Consolidated Statements of Equity, (iv) Consolidated Statements of Cash Flows (v) Notes to Consolidated Financial Statements (tagged as blocks of text).**

 

* Filed as part of this Annual Report on Form 10-K.
** The XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, or otherwise subject to liability of that section and shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.

 

-206-