Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - NATIONAL RETAIL PROPERTIES, INC. | d71707d8k.htm |
Exhibit 12.1
NATIONAL RETAIL PROPERTIES, INC. AND SUBSIDIARIES
EXHIBIT 12
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(dollars in thousands)
| 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
| Pretax income from continuing operations before income from equity investees |
$ | 100,205 | $ | 191,289 | $ | 155,631 | $ | 117,333 | $ | 91,389 | $ | 71,249 | ||||||||||||
| Add: |
||||||||||||||||||||||||
| Fixed charges (excluding capitalized interest) |
43,446 | 85,514 | 85,912 | 83,937 | 80,357 | 72,427 | ||||||||||||||||||
| Distributed income from equity investees |
— | — | — | 8,239 | 593 | 578 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Pretax earnings from operations, as adjusted |
$ | 143,651 | $ | 276,803 | $ | 241,543 | $ | 209,509 | $ | 172,339 | $ | 144,254 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed Charges: |
||||||||||||||||||||||||
| Interest on indebtedness |
$ | 40,667 | $ | 80,370 | $ | 79,175 | $ | 76,153 | $ | 70,022 | $ | 61,639 | ||||||||||||
| Capitalized interest |
948 | 1,628 | 1,369 | 1,540 | 1,213 | 617 | ||||||||||||||||||
| Amortization of net discount relating to indebtedness |
536 | 1,238 | 3,188 | 4,975 | 6,191 | 6,360 | ||||||||||||||||||
| Amortization of interest rate hedges |
832 | 1,129 | 438 | 231 | 9 | (165 | ) | |||||||||||||||||
| Amortization of deferred charges |
1,411 | 2,777 | 3,111 | 2,578 | 4,135 | 4,593 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 44,394 | $ | 87,142 | $ | 87,281 | $ | 85,477 | $ | 81,570 | $ | 73,044 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of net earnings to fixed charges |
3.24 | 3.18 | 2.77 | 2.45 | 2.11 | 1.97 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 44,394 | $ | 87,142 | $ | 87,281 | $ | 85,477 | $ | 81,570 | $ | 73,044 | ||||||||||||
| Preferred stock dividends |
17,717 | 35,434 | 27,923 | 17,428 | 6,785 | 6,785 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Combined fixed charges and preferred stock dividends |
$ | 62,111 | $ | 122,576 | $ | 115,204 | $ | 102,905 | $ | 88,355 | $ | 79,829 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to combined fixed charges and preferred stock dividends |
2.31 | 2.26 | 2.10 | 2.04 | 1.95 | 1.81 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||