Attached files
file | filename |
---|---|
EX-32.3 - EXHIBIT 32.3 - CBL & ASSOCIATES PROPERTIES INC | exhibit323-3312016.htm |
EX-12.3 - EXHIBIT 12.3 - CBL & ASSOCIATES PROPERTIES INC | exhibit-123x3312016.htm |
EX-32.4 - EXHIBIT 32.4 - CBL & ASSOCIATES PROPERTIES INC | exhibit-324x3312016.htm |
EX-12.2 - EXHIBIT 12.2 - CBL & ASSOCIATES PROPERTIES INC | exhibit-122x3312016.htm |
EX-12.4 - EXHIBIT 12.4 - CBL & ASSOCIATES PROPERTIES INC | exhibit-124x3312016.htm |
EX-31.3 - EXHIBIT 31.3 - CBL & ASSOCIATES PROPERTIES INC | exhibit-313x3312016.htm |
EX-31.1 - EXHIBIT 31.1 - CBL & ASSOCIATES PROPERTIES INC | exhibit-311x3312016.htm |
EX-31.2 - EXHIBIT 31.2 - CBL & ASSOCIATES PROPERTIES INC | exhibit-312x3312016.htm |
EX-31.4 - EXHIBIT 31.4 - CBL & ASSOCIATES PROPERTIES INC | exhibit-314x3312016.htm |
10-Q - 10-Q - CBL & ASSOCIATES PROPERTIES INC | cbl-3312016x10q.htm |
EX-32.2 - EXHIBIT 32.2 - CBL & ASSOCIATES PROPERTIES INC | exhibit322-3312016.htm |
EX-32.1 - EXHIBIT 32.1 - CBL & ASSOCIATES PROPERTIES INC | exhibit-321x3312016.htm |
Exhibit 12.1
CBL & Associates Properties, Inc.
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends
(in thousands, except ratios)
Three Months Ended March 31, | Year Ended December 31, | ||||||||||||||||||||||||||
2016 | 2015 | 2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||||||||
Earnings: | |||||||||||||||||||||||||||
Income before discontinued operations, equity in earnings and noncontrolling interests | $ | 8,965 | $ | 48,466 | $ | 103,756 | $ | 242,675 | $ | 105,006 | $ | 179,140 | $ | 148,817 | |||||||||||||
Fixed charges less capitalized interest and preferred dividends | 55,371 | 59,157 | 229,458 | 239,844 | 231,934 | 242,357 | 262,978 | ||||||||||||||||||||
Distributed income of equity investees | 4,113 | 4,538 | 21,095 | 21,866 | 15,995 | 17,074 | 9,586 | ||||||||||||||||||||
Equity in losses of equity investees for which charges arise from guarantees | (237 | ) | — | (197 | ) | (63 | ) | (44 | ) | — | — | ||||||||||||||||
Noncontrolling interest in earnings of subsidiaries that have not incurred fixed charges | (52 | ) | (65 | ) | (152 | ) | (273 | ) | (3,069 | ) | (3,729 | ) | (4,158 | ) | |||||||||||||
Total earnings | $ | 68,160 | $ | 112,096 | $ | 353,960 | $ | 504,049 | $ | 349,822 | $ | 434,842 | $ | 417,223 | |||||||||||||
Combined fixed charges and preferred dividends (1): | |||||||||||||||||||||||||||
Interest expense (2) | $ | 55,371 | $ | 59,157 | $ | 229,458 | $ | 239,844 | $ | 231,934 | $ | 242,357 | $ | 262,978 | |||||||||||||
Capitalized interest | 547 | 1,198 | 4,153 | 7,246 | 5,837 | 2,671 | 4,955 | ||||||||||||||||||||
Preferred dividends (3) | 11,223 | 11,223 | 44,892 | 44,892 | 59,529 | 68,197 | 63,020 | ||||||||||||||||||||
Total combined fixed charges and preferred dividends | $ | 67,141 | $ | 71,578 | $ | 278,503 | $ | 291,982 | $ | 297,300 | $ | 313,225 | $ | 330,953 | |||||||||||||
Ratio of earnings to combined fixed charges and preferred dividends | 1.02 | 1.57 | 1.27 | 1.73 | 1.18 | 1.39 | 1.26 | ||||||||||||||||||||
(1) | The interest portion of rental expense is not calculated because the rental expense of the Company is not significant. |
(2) | Interest expense includes amortization of capitalized debt expenses and amortization of premiums and discounts. |
(3) | Includes preferred distributions to the Company's partner in CW Joint Venture, LLC, through September 2013 when the outstanding perpetual preferred joint venture units were redeemed. |