Le Lézard
Classified in: Business
Subjects: ERN, CCA, PER, ERP, DIV

Retail Properties Of America, Inc. Reports Fourth Quarter And Full Year 2017 Results


OAK BROOK, Ill., Feb. 13, 2018 /PRNewswire/ -- Retail Properties of America, Inc. (NYSE: RPAI) (the "Company") today reported financial and operating results for the quarter and year ended December 31, 2017.

FINANCIAL RESULTS
For the quarter ended December 31, 2017, the Company reported:

For the year ended December 31, 2017, the Company reported:

OPERATING RESULTS
For the quarter ended December 31, 2017, the Company's portfolio results were as follows:

For the year ended December 31, 2017, the Company's portfolio results were as follows:

"2017 marks the year we virtually completed our portfolio transformation plan with over $1.1 billion in total transactions," stated Steve Grimes, president and chief executive officer. "We achieved an all-time high for blended re-leasing spreads of 10% and further strengthened our best-in-class balance sheet with the redemption of our preferred equity, ending the year with net debt to adjusted EBITDA of 5.5x.  Our very well-positioned portfolio, platform and balance sheet will allow us to make the turn and focus inward as we begin to capitalize on our organic growth opportunities."

INVESTMENT ACTIVITY
Dispositions
In 2017, the Company completed $917.8 million of dispositions, which included the sales of 41 multi-tenant retail assets for $870.2 million, six single-user retail assets for $30.1 million and one single-user parcel for $17.5 million. The Company completed its multi-tenant retail exit from six states and 25 markets in 2017.

During the quarter ended December 31, 2017, the Company completed $275.1 million of dispositions, which included the sales of 13 multi-tenant retail assets.

Subsequent to year end, the Company completed the sale of one single-user retail asset, which was classified as held for sale as of December 31, 2017, for $6.9 million. The Company is under contract for dispositions totaling $173.1 million, comprised of its one remaining office building, Schaumburg Towers, which is located in the northwest suburbs of Chicago, for a purchase price of $86.6 million, five multi-tenant retail assets for $83.1 million and two single-user retail assets for $3.4 million. These transactions are expected to close during the first quarter of 2018, subject to satisfaction of customary closing conditions.

Acquisitions
In 2017, the Company completed $202.9 million of acquisitions, which included three multi-tenant retail shopping centers, five additional phases at One Loudoun Downtown, the fee interest in an existing multi-tenant retail shopping center and an outparcel at an existing multi-tenant retail shopping center. These acquisitions are located in the Chicago, Dallas, New York and Washington, D.C. metropolitan statistical areas (MSAs) and possess strong demographic profiles, with weighted average household income of $142,000 and weighted average population of 98,000 within a three-mile radius.

During the quarter, the Company completed the acquisition of the Z Gallerie Building at Southlake Town Square in the Dallas MSA for $7.0 million. In addition, the Company completed the acquisition of Plaza del Lago, a grocery-anchored center located in the affluent community of Wilmette, Illinois in the Chicago MSA, for a gross purchase price of $48.3 million. Plaza del Lago sits in a high barrier-to-entry sub-market and features 100,213 square feet of retail and office space as well as 15 second-story residential apartments. Plaza del Lago is 91.2% leased and anchored by a diverse line-up of retailers including Jewel-Osco, Starbucks, CVS Pharmacy and NorthShore University HealthSystem, as well as a variety of boutique local restaurants and soft-goods retailers. The property is located within a "super-zip," one of the most affluent and well-educated zip codes in the country, and boasts average household income of $163,000 and population of 83,000 within a three-mile radius.

APPOINTMENT OF CHIEF FINANCIAL OFFICER
On February 6, 2018, the board of directors of the Company appointed Julie M. Swinehart to serve as the Company's executive vice president, chief financial officer and treasurer. Ms. Swinehart's role will include the oversight and execution of all the Company's financial activities, including internal and external reporting, capital markets, investor relations, internal audit and treasury.

Ms. Swinehart joined RPAI in June 2008 and held the position of senior vice president and chief accounting officer from July 2015 through February 2018. Before assuming her role as chief accounting officer in 2015, Ms. Swinehart served as the Company's senior vice president and corporate controller since April 2013 and held various accounting and financial reporting positions since joining the team in 2008. Before joining RPAI, Ms. Swinehart was a manager of external reporting at Equity Office Properties Trust for two years and she spent eight years in public accounting in the audit practices of Arthur Andersen LLP and Deloitte & Touche LLP. Ms. Swinehart received her B.S. in accountancy from the University of Illinois at Urbana-Champaign and is a certified public accountant.

BALANCE SHEET AND CAPITAL MARKETS ACTIVITY
As of December 31, 2017, the Company had approximately $1.8 billion of consolidated indebtedness with a weighted average contractual interest rate of 3.83%, a weighted average maturity of 5.1 years and a net debt to adjusted EBITDA ratio of 5.5x.

During 2017, the Company executed on numerous significant capital markets initiatives, including the following:

2018 GUIDANCE
The Company expects to generate net income attributable to common shareholders of $0.36 to $0.40 per diluted share in 2018. The Company expects to generate Operating FFO of $0.98 to $1.02 per diluted share in 2018, based, in part, on the following assumptions:

The following table reconciles the Company's reported 2017 Operating FFO to the Company's 2018 Operating FFO guidance range.


Low

High

2017 Operating FFO per common share outstanding ? diluted

$1.06

$1.06




2017 net retail investment activity

(0.12)

(0.12)

2018 net retail investment activity(1)

(0.04)

(0.025)

Schaumburg Towers

0.015

0.015

Subtotal

$0.915

$0.93




Same store NOI growth

0.025

0.04

Redevelopment assets(2)

(0.005)

(0.005)

Interest expense(1)

0.02

0.015

General and administrative expenses

(0.005)

0.01

Lease termination fee income(3)

(0.005)

(0.005)

Non-cash items(4)

(0.005)

(0.005)

Preferred stock dividends

0.04

0.04

2018 estimated Operating FFO per common share outstanding ? diluted

$0.98

$1.02


(1) Reflects the expected relative timing of acquisitions and dispositions during the year


(2) Primarily represents three properties where the Company has begun redevelopment and/or activities in anticipation of future redevelopment: Reisterstown Road Plaza, Towson Circle and Boulevard at the Capital Centre


(3) The Company has not forecasted speculative lease termination fee income for 2018


(4) Non-cash items include straight-line rental income, amortization of above and below market lease intangibles and lease inducements, and non-cash ground rent expense

DIVIDEND
On February 8, 2018, the Company declared the first quarter 2018 quarterly cash dividend of $0.165625 per share on its outstanding Class A common stock, which will be paid on April 10, 2018 to Class A common shareholders of record on March 27, 2018.

WEBCAST AND CONFERENCE CALL INFORMATION
The Company's management team will hold a webcast on Wednesday, February 14, 2018 at 11:00 AM (ET), to discuss its quarterly and full year financial results and operating performance, as well as business highlights and outlook. In addition, the Company may discuss business and financial developments and trends and other matters affecting the Company, some of which may not have been previously disclosed.

A live webcast will be available online on the Company's website at www.rpai.com in the INVEST section. A replay of the webcast will be available. To listen to the replay, please go to www.rpai.com in the INVEST section of the website and follow the instructions.

The conference call can be accessed by dialing (877) 705-6003 or (201) 493-6725 for international participants. Please dial in at least ten minutes prior to the start of the call to register. A replay of the call will be available from 2:00 PM (ET) on February 14, 2018 until midnight (ET) on February 28, 2018. The replay can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers and entering pin number 13674071.

SUPPLEMENTAL INFORMATION
The Company has posted supplemental financial and operating information and other data in the INVEST section of its website.

ABOUT RPAI
Retail Properties of America, Inc. is a REIT that owns and operates high quality, strategically located shopping centers in the United States. As of December 31, 2017, the Company owned 112 retail operating properties representing 20.3 million square feet. The Company is publicly traded on the New York Stock Exchange under the ticker symbol RPAI. Additional information about the Company is available at www.rpai.com.

SAFE HARBOR LANGUAGE
The statements and certain other information contained in this press release, which can be identified by the use of forward-looking terminology such as "believes," "expects," "may," "should," "intends," "plans," "estimates," "continue" or "anticipates" and variations of such words or similar expressions or the negative of such words, constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbors created thereby. These forward-looking statements reflect the Company's current views about its plans, intentions, expectations, strategies and prospects, which are based on the information currently available to the Company and on assumptions it has made. Although the Company believes that its plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, the Company can give no assurance that such plans, intentions, expectations or strategies will be attained or achieved. Furthermore, these forward-looking statements should be considered as subject to the many risks and uncertainties that exist in the Company's operations and business environment. Such risks and uncertainties could cause actual results to differ materially from those projected. These uncertainties include, but are not limited to, economic, business and financial conditions, and changes in the Company's industry and changes in the real estate markets in particular, rental rates and/or vacancy rates, frequency and magnitude of defaults on, early terminations of or non-renewal of leases by tenants, bankruptcy or insolvency of a major tenant or a significant number of smaller tenants, interest rates or operating costs, real estate valuations, the availability, terms and deployment of capital, general volatility of the capital and credit markets and the market price of the Company's Class A common stock, risks generally associated with real estate acquisitions and dispositions, including the Company's ability to identify and pursue acquisition and disposition opportunities, risks generally associated with redevelopment, including the impact of construction delays and cost overruns, the Company's ability to lease redeveloped space and identify and pursue redevelopment opportunities, competitive and cost factors, the Company's ability to enter into new leases or renew leases on favorable terms, the Company's ability to create long-term shareholder value, satisfaction of closing conditions to the pending transactions described herein, regulatory changes and other risk factors, including those detailed in the sections of the Company's most recent Forms 10-K and 10-Q filed with the SEC titled "Risk Factors." The Company assumes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

NON-GAAP FINANCIAL MEASURES
As defined by the National Association of Real Estate Investment Trusts (NAREIT), an industry trade group, Funds From Operations (FFO) means net income (loss) computed in accordance with generally accepted accounting principles (GAAP), excluding gains (or losses) from sales of depreciable real estate, plus depreciation and amortization and impairment charges on depreciable real estate. The Company has adopted the NAREIT definition in its computation of FFO attributable to common shareholders. The Company believes that, subject to the following limitations, FFO attributable to common shareholders provides a basis for comparing its performance and operations to those of other real estate investment trusts (REITs). The Company believes that FFO attributable to common shareholders, which is a supplemental non-GAAP financial measure, provides an additional and useful means to assess the operating performance of REITs. FFO attributable to common shareholders does not represent an alternative to (i) "Net income" or "Net income attributable to common shareholders" as an indicator of the Company's financial performance, or (ii) "Cash flows from operating activities" in accordance with GAAP as a measure of the Company's capacity to fund cash needs, including the payment of dividends.

The Company also reports Operating FFO attributable to common shareholders, which is defined as FFO attributable to common shareholders excluding the impact of discrete non-operating transactions and other events which the Company does not consider representative of the comparable operating results of its real estate operating portfolio, which is its core business platform. Specific examples of discrete non-operating transactions and other events include, but are not limited to, the impact on earnings from gains or losses associated with the early extinguishment of debt or other liabilities, impairment charges to write down the carrying value of assets other than depreciable real estate, litigation involving the Company, including actual or anticipated settlement and associated legal costs, the impact on earnings from executive separation and the excess of redemption value over carrying value of preferred stock redemption, which are not otherwise adjusted in the Company's calculation of FFO attributable to common shareholders. The Company believes that Operating FFO attributable to common shareholders, which is a supplemental non-GAAP financial measure, provides an additional and useful means to assess the operating performance of REITs. Operating FFO attributable to common shareholders does not represent an alternative to (i) "Net income" or "Net income attributable to common shareholders" as an indicator of the Company's financial performance, or (ii) "Cash flows from operating activities" in accordance with GAAP as a measure of the Company's capacity to fund cash needs, including the payment of dividends. Comparison of the Company's presentation of Operating FFO attributable to common shareholders to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

The Company also reports Net Operating Income (NOI), which it defines as all revenues other than straight-line rental income, amortization of lease inducements, amortization of acquired above and below market lease intangibles and lease termination fee income, less real estate taxes and all operating expenses other than straight-line ground rent expense (non-cash) and amortization of acquired ground lease intangibles (non-cash). NOI consists of Same Store NOI and NOI from Other Investment Properties. Same Store NOI for the three months and year ended December 31, 2017 represents NOI from the Company's same store portfolio consisting of 102 retail operating properties acquired or placed in service and stabilized prior to January 1, 2016. NOI from Other Investment Properties for the three months and year ended December 31, 2017 represents NOI primarily from properties acquired during 2016 and 2017, the Company's one remaining office property, three properties where the Company has begun redevelopment and/or activities in anticipation of future redevelopment, the properties that were sold or held for sale in 2016 and 2017, the net income from the Company's wholly-owned captive insurance company and the historical ground rent expense related to an existing same store investment property that was subject to a ground lease with a third party prior to the Company's acquisition of the fee interest on April 29, 2016. The Company believes that NOI, Same Store NOI and NOI from Other Investment Properties, which are supplemental non-GAAP financial measures, provide an additional and useful operating perspective not immediately apparent from "Operating income" or "Net income attributable to common shareholders" in accordance with GAAP. The Company uses these measures to evaluate its performance on a property-by-property basis because they allow management to evaluate the impact that factors such as lease structure, lease rates and tenant base have on the Company's operating results. NOI, Same Store NOI and NOI from Other Investment Properties do not represent alternatives to "Net income" or "Net income attributable to common shareholders" in accordance with GAAP as indicators of the Company's financial performance. Comparison of the Company's presentation of NOI, Same Store NOI and NOI from Other Investment Properties to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

Adjusted EBITDA is a supplemental non-GAAP financial measure and represents net income attributable to common shareholders before interest, income taxes, depreciation and amortization, as further adjusted to eliminate the impact of certain items that the Company does not consider indicative of its ongoing performance. The Company believes that Adjusted EBITDA is useful because it allows investors and management to evaluate and compare the Company's performance from period to period in a meaningful and consistent manner in addition to standard financial measurements under GAAP. Adjusted EBITDA should not be considered an alternative to "Net income attributable to common shareholders" as an indicator of the Company's financial performance. Comparison of the Company's presentation of Adjusted EBITDA to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

Net Debt to Adjusted EBITDA is a supplemental non-GAAP financial measure and represents (i) the Company's total notional debt, excluding unamortized premium, discount and capitalized loan fees, less cash and cash equivalents and disposition proceeds temporarily restricted related to potential Internal Revenue Code Section 1031 tax-deferred exchanges (1031 Exchanges) divided by (ii) Adjusted EBITDA for the prior three months, annualized. The Company believes that this ratio is useful because it provides investors with information regarding its total notional debt net of cash and cash equivalents and disposition proceeds temporarily restricted related to potential 1031 Exchanges, which could be used to repay debt, compared to its performance as measured using Adjusted EBITDA. Comparison of the Company's presentation of Net Debt to Adjusted EBITDA to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

CONTACT INFORMATION
Michael Fitzmaurice
Senior Vice President ? Finance
Retail Properties of America, Inc.         
(630) 634-4233

 

Retail Properties of America, Inc.

Consolidated Balance Sheets

(amounts in thousands, except par value amounts)

(unaudited)




December 31,
 2017


December 31,
 2016

Assets





Investment properties:





Land


$

1,066,705



$

1,191,403


Building and other improvements


3,686,200



4,284,664


Developments in progress


33,022



23,439




4,785,927



5,499,506


Less accumulated depreciation


(1,215,990)



(1,443,333)


Net investment properties


3,569,937



4,056,173







Cash and cash equivalents


25,185



53,119


Accounts and notes receivable (net of allowances of $6,567 and $6,886, respectively)


71,678



78,941


Acquired lease intangible assets, net


122,646



142,015


Assets associated with investment properties held for sale


3,647



30,827


Other assets, net


125,171



91,898


Total assets


$

3,918,264



$

4,452,973







Liabilities and Equity





Liabilities:





Mortgages payable, net (includes unamortized premium of $1,024 and $1,437, respectively, unamortized discount of $(579) and $(622), respectively, and unamortized capitalized loan fees of $(615) and $(5,026), respectively)


$

287,068



$

769,184


Unsecured notes payable, net (includes unamortized discount of $(853) and $(971), respectively, and unamortized capitalized loan fees of $(3,399) and $(3,886), respectively)


695,748



695,143


Unsecured term loans, net (includes unamortized capitalized loan fees of $(2,730) and $(2,402), respectively)


547,270



447,598


Unsecured revolving line of credit


216,000



86,000


Accounts payable and accrued expenses


82,698



83,085


Distributions payable


36,311



39,222


Acquired lease intangible liabilities, net


97,971



105,290


Liabilities associated with investment properties held for sale


?



864


Other liabilities


69,498



74,501


Total liabilities


2,032,564



2,300,887







Commitments and contingencies










Equity:





Preferred stock, $0.001 par value, 10,000 shares authorized, 7.00% Series A cumulative redeemable preferred stock, liquidation preference $135,000, 0 and 5,400 shares issued and outstanding as of December 31, 2017 and 2016, respectively


?



5


Class A common stock, $0.001 par value, 475,000 shares authorized, 219,237 and 236,770 shares issued and outstanding as of December 31, 2017 and 2016, respectively


219



237


Additional paid-in capital


4,574,428



4,927,155


Accumulated distributions in excess of earnings


(2,690,021)



(2,776,033)


Accumulated other comprehensive income


1,074



722


Total equity


1,885,700



2,152,086


Total liabilities and equity


$

3,918,264



$

4,452,973


 

Retail Properties of America, Inc.

Consolidated Statements of Operations

(amounts in thousands, except per share amounts)

(unaudited)




Three Months Ended

December 31,


Year Ended

December 31,



2017


2016


2017


2016

Revenues









Rental income


$

97,836



$

111,577



$

414,804



$

455,658


Tenant recovery income


27,610



29,429



115,944



118,569


Other property income


1,142



1,746



7,391



8,916


Total revenues


126,588



142,752



538,139



583,143











Expenses









Operating expenses


22,116



22,457



84,556



85,895


Real estate taxes


17,526



20,808



82,755



81,774


Depreciation and amortization


46,598



60,828



203,866



224,430


Provision for impairment of investment properties


8,147



9,328



67,003



20,376


General and administrative expenses


11,356



11,233



40,724



44,522


Total expenses


105,743



124,654



478,904



456,997











Operating income


20,845



18,098



59,235



126,146











Gain on extinguishment of debt


?



?



?



13,653


Gain on extinguishment of other liabilities


?



?



?



6,978


Interest expense


(18,015)



(31,387)



(146,092)



(109,730)


Other (expense) income, net


(7)



(386)



373



63


Income (loss) from continuing operations


2,823



(13,675)



(86,484)



37,110


Gain on sales of investment properties


107,101



31,970



337,975



129,707


Net income


109,924



18,295



251,491



166,817


Preferred stock dividends


(6,780)



(2,363)



(13,867)



(9,450)


Net income attributable to common shareholders


$

103,144



$

15,932



$

237,624



$

157,367











Earnings per common share ? basic and diluted









Net income per common share attributable to common shareholders


$

0.46



$

0.07



$

1.03



$

0.66











Weighted average number of common shares outstanding ? basic


222,942



236,528



230,747



236,651











Weighted average number of common shares outstanding ? diluted


223,095



236,852



230,927



236,951


 

Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures

(amounts in thousands, except per share amounts)

(unaudited)


Funds From Operations (FFO) Attributable to Common Shareholders and

Operating FFO Attributable to Common Shareholders




Three Months Ended

December 31,


Year Ended

December 31,



2017


2016


2017


2016










Net income attributable to common shareholders


$

103,144



$

15,932



$

237,624



$

157,367


Depreciation and amortization of depreciable real estate


46,253



60,441



202,110



223,018


Provision for impairment of investment properties


8,147



8,485



67,003



17,369


Gain on sales of depreciable investment properties


(107,101)



(31,970)



(337,975)



(129,707)


FFO attributable to common shareholders


$

50,443



$

52,888



$

168,762



$

268,047











FFO attributable to common shareholders per common share outstanding ? diluted


$

0.23



$

0.22



$

0.73



$

1.13




















FFO attributable to common shareholders


$

50,443



$

52,888



$

168,762



$

268,047


Impact on earnings from the early extinguishment of debt, net


979



5,814



72,654



(7,028)


Provision for hedge ineffectiveness


(7)



14



9



(21)


Provision for impairment of non-depreciable investment property


?



843



?



3,007


Gain on extinguishment of other liabilities


?



?



?



(6,978)


Impact on earnings from executive separation, net (a)


?



?



(1,086)



?


Excess of redemption value over carrying value of preferred stock redemption (b)


4,706



?



4,706



?


Other (c)


253



321



441



132


Operating FFO attributable to common shareholders


$

56,374



$

59,880



$

245,486



$

257,159











Operating FFO attributable to common shareholders per common share outstanding ? diluted


$

0.25



$

0.25



$

1.06



$

1.09











Weighted average number of common shares outstanding ? diluted


223,095



236,852



230,927



236,951




(a)

Reflected as a reduction to "General and administrative expenses" in the consolidated statements of operations.

(b)

Included in "Preferred stock dividends" in the consolidated statements of operations.

(c)

Primarily consists of the impact on earnings from litigation involving the Company, including actual or anticipated settlement and associated legal costs, which are included in "Other (expense) income, net" in the consolidated statements of operations.

 

FFO Attributable to Common Shareholders and Operating FFO Attributable to Common Shareholders Guidance




Per Share Guidance Range

Full Year 2018



Low


High






Net income attributable to common shareholders


$

0.36



$

0.40


Depreciation and amortization of depreciable real estate


0.785



0.785


Provision for impairment of investment properties


?



?


Gain on sales of depreciable investment properties


(0.15)



(0.15)


FFO attributable to common shareholders


$

0.995



$

1.035







Impact on earnings from the early extinguishment of debt, net


0.01



0.01


Provision for hedge ineffectiveness


?



?


Gain on sale of non-depreciable investment property


(0.025)



(0.025)


Other


?



?


Operating FFO attributable to common shareholders


$

0.98



$

1.02


 

Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(amounts in thousands)

(unaudited)


Reconciliation of Net Income Attributable to Common Shareholders to Same Store NOI




Three Months Ended
December 31,


Year Ended
December 31,



2017


2016


2017


2016










Net income attributable to common shareholders


$

103,144



$

15,932



$

237,624



$

157,367


Adjustments to reconcile to Same Store NOI:









Preferred stock dividends


6,780



2,363



13,867



9,450


Gain on sales of investment properties


(107,101)



(31,970)



(337,975)



(129,707)


Depreciation and amortization


46,598



60,828



203,866



224,430


Provision for impairment of investment properties


8,147



9,328



67,003



20,376


General and administrative expenses


11,356



11,233



40,724



44,522


Gain on extinguishment of debt


?



?



?



(13,653)


Gain on extinguishment of other liabilities


?



?



?



(6,978)


Interest expense


18,015



31,387



146,092



109,730


Straight-line rental income, net


(1,537)



(1,547)



(4,646)



(4,601)


Amortization of acquired above and below market lease intangibles, net


(1,551)



(579)



(3,313)



(2,991)


Amortization of lease inducements


241



216



1,065



1,033


Lease termination fees, net


289



(269)



(2,021)



(3,339)


Straight-line ground rent expense


673



881



2,710



3,253


Amortization of acquired ground lease intangibles


(140)



(140)



(560)



(560)


Other expense (income), net


7



386



(373)



(63)


NOI


84,921



98,049



364,063



408,269


NOI from Other Investment Properties


(13,412)



(28,431)



(77,145)



(127,002)


Same Store NOI


$

71,509



$

69,618



$

286,918



$

281,267


 

Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(amounts in thousands, except ratios)

(unaudited)


Reconciliation of Mortgages Payable, Net, Unsecured Notes Payable, Net, Unsecured Term Loans, Net and

Unsecured Revolving Line of Credit to Total Net Debt and Total Net Debt and Preferred Stock




December 31,
 2017


December 31,
 2016






Mortgages payable, net


$

287,068



$

769,184


Unsecured notes payable, net


695,748



695,143


Unsecured term loans, net


547,270



447,598


Unsecured revolving line of credit


216,000



86,000


Total


1,746,086



1,997,925


Mortgage premium, net of accumulated amortization


(1,024)



(1,437)


Mortgage discount, net of accumulated amortization


579



622


Unsecured notes payable discount, net of accumulated amortization


853



971


Capitalized loan fees, net of accumulated amortization


6,744



11,314


Total notional debt


1,753,238



2,009,395


Less: consolidated cash and cash equivalents


(25,185)



(53,119)


Less: disposition proceeds temporarily restricted related to potential Internal Revenue Code Section 1031 tax-deferred exchanges


(54,087)



?


Total net debt


1,673,966



1,956,276


Series A preferred stock (a)


?



135,000


Total net debt and preferred stock


$

1,673,966



$

2,091,276


Net Debt to Adjusted EBITDA (b)


5.5x



5.6x


Net Debt and Preferred Stock to Adjusted EBITDA (a) (b)


5.5x



6.0x


 

Reconciliation of Net Income Attributable to Common Shareholders to Adjusted EBITDA




Three Months Ended December 31,



2017


2016






Net income attributable to common shareholders


$

103,144



$

15,932


Preferred stock dividends


6,780



2,363


Interest expense


18,015



31,387


Depreciation and amortization


46,598



60,828


Gain on sales of investment properties


(107,101)



(31,970)


Provision for impairment of investment properties


8,147



9,328


Adjusted EBITDA


$

75,583



$

87,868


Annualized


$

302,332



$

351,472




(a)

On December 20, 2017, the Company redeemed all 5,400 outstanding shares of its 7.00% Series A cumulative redeemable preferred stock for cash at a redemption price of $25.00 per preferred share.

(b)

For purposes of these ratio calculations, annualized three months ended figures were used.

 

RPAI Logo

 

SOURCE Retail Properties of America, Inc.


These press releases may also interest you

at 04:45
Kuaishou Technology ("Kuaishou" or the "Company"; HKD Counter Stock Code: 01024 / RMB Counter Stock Code: 81024), a leading content community and social platform, today announced that it will report its unaudited consolidated first quarterly results...

at 04:45
Yinson Production Offshore Pte. Ltd. ("Yinson Production") is pleased to announce the successful placement of a USD 500 million senior secured bond issue with a 5-year tenor and a fixed coupon of 9.625% per annum in the Nordic bond market. This bond...

at 04:45
Bitget, a leading cryptocurrency exchange and web3 company, is proud to announce the launch of the Bitget COO Apprentice: Web3 Leadership Program in Europe, as a cornerstone of its Blockchain4Youth corporate social responsibility (CSR) initiative....

at 04:39
CoinEx, a leading global cryptocurrency exchange, is honored to announce our sponsorship as a Gold Partner of Token 2049 Dubai on April 18-19, 2024. As one of the most influential blockchain and crypto events worldwide, Token 2049 gathers industry...

at 04:04
Weibo Corporation ("Weibo" or the "Company") , a leading social media in China, today announced that it has published its 2023 Environmental, Social and Governance ("ESG") Report and is accessible on the Company's investor relations website at...

at 04:00
At the World Future Energy Summit held in Abu Dhabi in the United Arab Emirates from April 16 to 18 the global energy storage and technology companies Trina Storage and Pacific Green have signed a letter of intent relating to 1,500 MWh integrated...



News published on and distributed by: