|

|
The Inland name
and logo are registered trademarks being used under license. Inland refers
to some or all of the entities that are part of The Inland Real Estate Group
of Companies, Inc., a company that is comprised of separate legal entities,
some of which may be subsidiaries of the same entity, affiliates of each
other, share some common ownership or were previously sponsored by Inland
Real Estate Investment Corproration. The companies depicted in the
photographs and logos herein may have proprietary interests in their trade
names and trademarks and nothing herein shall be considered to be an
endorsement, authorization or approval of Inland Western Retail Real Estate
Trust, Inc. by the companies. Further, none of these companies are affiliated
with Inland Western Retail Real Estate Trust, Inc. in any manner other than
being a tenant in properties owned by Inland Western Retail Real Estate
Trust, Inc. 2901 BUTTERFIELD ROAD OAK BROOK, IL 60523 www.inlandwestern.com
CONTACT Inland Western Investor Relations ir@inland-western.com 800.541.7661
INLAND WESTERN Retail Real Estate Trust, Inc. CONSOLIDATED RETAIL OPERATING
PROPERTIES LEASE EXPIRATION SCHEDULE1 AWARD WINNING MARKETING PROGRAMS
BENEFIT RETAILERS AND CONSUMERS Inland Westerns marketing team partners with
retailers and community groups to create one of a kind marketing programs
that drive traffic, enhance retail sales and make an impact on the community.
The marketing team was recognized by the International Council of Shopping
Centers with 5 US MAXI Awards for its innovative events and programs in 2010.
Inland Western has won 12 MAXI Awards in the last two years. CASH FLOW
HISTORY AND DISTRIBUTIONS 1) Funds from Operations is a non-GAAP measure, and
is calculated as follows: 3 Mo. Ended 3 Mo. Ended 3 Mo. Ended 3 Mo. Ended
6/30/11 3/31/11 12/31/10 9/30/10 Net loss attributable to Company
shareholders $ (13,724) $ (40,025) $ (3,411) $ (25,527) Add: Deprection and
amortization 64,389 65,447 68,694 67,171 Less: Gain on sales of investment
properties (3,104) (6,119) (20,687) (2,248) Less: Noncontrolling interests
share of depreciation related to consolidated joint ventures (2,417) (2,932)
(3,583) (2,837) Funds from operations $ 45,144 $ 16,371 $ 41,013 $ 36,559
Safe Harbor Statement Forward-looking statements are statements that are not
historical including statements regarding managements intentions, beliefs,
expectations, representations, plans or predictions of the future, and are
typically identified by such words as believe, expect, anticipate,
intend, estimate, may, will, should and could. The Company
intends that such forward-looking statements be subject to the safe harbors
created by section 27A of the Securites Act of 1933 and Section 21E of the
Securites Exchange Act of 1934. There are numerous risks and uncertainties
that could cause actual results to differ materially from those set forth in
the forward-looking statements. For a more complete discussion of these risks
and uncertainties, please see the companys Annual Report on Form 10-K and
each Quarterly Report filed on Form 10-Q. Inland Western Retail Real Estate
Trust, Inc. disclaims any intention or obligation to update or revise any
forward-looking statements whether as a result of new information or future
events. Over 31,263 fans and followers receive regular information regarding
events, special offers and giveaways, which drive retail sales. DISTRIBUTION
HISTORY Since inception, the company has paid gross distributions of $1.4
billion. Yield based on annual statement of valuation with the exception of
2010 and 2011, which were based on the last published valuation for such a
time period. 2.5% 2.6% 7.5% 6.4% 6.4% 6.4% 6.6% 6.0% Cash Flows From
Operations Gross Distributions 1) Excludes month-to-month leases. (Square
Feet) Multi-Tenant Single Tenant 6.1% Average 7.5% 3.7% 5.6% 7.9% 10.7% 9.5%
2.3% 12.6% MORTGAGE DEBT MATURITY SCHEDULE Debt maturities exclude standard
amortization, net mortgage premium of $17.5 million and net mortgage discount
of $2.5 million as of 12/31/10. 1) Mortgage debt status is as of 8/8/11. The
2011 debt maturities include $123.2 million of mortgages payable that had
matured as of 12/31/10. 2) Includes $431.8 million of mortgages that were repaid,
including debt forgiveness of $14.4 million, using proceeds from our senior
secured credit facility, and the underlying properties were added as
collateral to that facility. Two of these properties, for which the combined
payoff was $17.4 million, were subsequently sold. 3.4% 6.2% 6.7% 3 Months 3
Months 3 Months 3 Months Ended Ended Ended Ended (in thousands) 6/30/11
3/31/11 12/31/10 9/30/10 Funds from Operations1 $ 45,144 $ 16,371 $ 41,013 $ 36,559 Cash Flow From Operations $ 53,156 $ 31,855 $ 30,400 $ 59,661
Distribitions Declared 30,031 28,433 26,851 24,248 Excess $ 23,125 $ 3,422 $ 3,549 $ 35,413 Paid, Refinanced, Extended & Forgiven2 20111 2012 2013
2014 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 Debt ($000s) Under
Application or Commitment Remaining to be Addressed
|