EX-12.1 5 d642945dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RETAIL PROPERTIES OF AMERICA, INC.

Computation of Ratio of Earnings to Fixed Charges

Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

     Nine
Months
Ended
    Year Ended December 31,  
     9/30/2018     2017     2016     2015      2014      2013  

Earnings

              

Income (loss) from continuing operations

   $ 28,285     $ (86,484   $ 37,110     $ 3,832      $ 597      $ (42,855

Equity in loss of unconsolidated joint ventures, net

     —         —         —         —          2,088        1,246  

Gain on sales of investment properties, net

     37,211       337,975       129,707       121,792        42,196        5,806  

Adjustments added:

              

Fixed charges (see below)

     59,366       149,890       113,539       142,987        137,944        150,685  

Distributions on investments in unconsolidated joint ventures

     —         —         —         —          1,360        7,105  

Adjustments subtracted:

              

Interest capitalized

     (348     (485     (69     —          —          —    
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total earnings

   $ 124,514     $ 400,896     $ 280,287     $ 268,611      $ 184,185      $ 121,987  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Fixed charges:

              

Interest expense

   $ 56,918     $ 146,092     $ 109,730     $ 138,938      $ 133,835      $ 146,805  

Interest capitalized

     348       485       69       —          —          —    

Estimate of interest within rental expense

     2,100       3,313       3,740       4,049        4,109        3,880  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 59,366     $ 149,890     $ 113,539     $ 142,987      $ 137,944      $ 150,685  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Preferred stock dividends

     —         13,867       9,450       9,450        9,450      9,450  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total fixed charges and preferred stock dividends

   $ 59,366     $ 163,757     $ 122,989     $ 152,437      $ 147,394      $ 160,135  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     2.10       2.67       2.47       1.88        1.34        —   (1) 
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

     2.10       2.45       2.28       1.76        1.25        —   (2) 
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

(1)

The ratio was less than 1:1 for the year ended December 31, 2013 as earnings were inadequate to cover fixed charges by a deficiency of approximately $28.7 million.

(2)

The ratio was less than 1:1 for the year ended December 31, 2013 as earnings were inadequate to cover combined fixed charges and preferred stock dividends by a deficiency of approximately $38.1 million.