- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Content analysis
?Positive | ||
Negative | ||
Uncertain | ||
Constraining | ||
Legalese | ||
Litigous | ||
Readability |
H.S. freshman Good
|
- 10-K Annual report
- 10.14 EX-10.14
- 10.15 EX-10.15
- 10.16 EX-10.16
- 10.27 EX-10.27
- 10.48 EX-10.48
- 10.55 EX-10.55
- 10.63 EX-10.63
- 12.1 EX-12.1
- 12.2 EX-12.2
- 21.1 EX-21.1
- 23.1 EX-23.1
- 23.2 EX-23.2
- 31.1 EX-31.1
- 31.2 EX-31.2
- 31.3 EX-31.3
- 31.4 EX-31.4
- 32.1 EX-32.1
- 32.2 EX-32.2
- Download Excel data file
- View Excel data file
EXHIBIT 12.1
PROLOGIS, INC. AND PROLOGIS, L.P.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
| Year Ended December 31, |
| ||||||||||||||||||
|
| 2015 |
|
| 2014 |
|
| 2013 |
|
| 2012 |
|
| 2011 |
| |||||
Consolidated net earnings (loss) from continuing operations |
| $ | 925,515 |
|
| $ | 739,284 |
|
| $ | 229,529 |
|
| $ | (106,397 | ) |
| $ | (274,944 | ) |
Add (Deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges |
|
| 375,094 |
|
|
| 382,210 |
|
|
| 458,285 |
|
|
| 572,108 |
|
|
| 529,798 |
|
Capitalized interest |
|
| (60,808 | ) |
|
| (61,457 | ) |
|
| (67,955 | ) |
|
| (53,397 | ) |
|
| (52,651 | ) |
Earnings from unconsolidated entities, net |
|
| (159,262 | ) |
|
| (134,288 | ) |
|
| (97,220 | ) |
|
| (31,676 | ) |
|
| (59,935 | ) |
Distributed income from equity entities |
|
| 144,045 |
|
|
| 117,938 |
|
|
| 68,319 |
|
|
| 34,945 |
|
|
| 72,976 |
|
Income tax expense (benefit) |
|
| 23,090 |
|
|
| (25,656 | ) |
|
| 106,733 |
|
|
| 3,580 |
|
|
| 1,776 |
|
Earnings, as adjusted |
| $ | 1,247,674 |
|
| $ | 1,018,031 |
|
| $ | 697,691 |
|
| $ | 419,163 |
|
| $ | 217,020 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
| $ | 301,363 |
|
| $ | 308,885 |
|
| $ | 379,327 |
|
| $ | 505,215 |
|
| $ | 466,571 |
|
Capitalized interest |
|
| 60,808 |
|
|
| 61,457 |
|
|
| 67,955 |
|
|
| 53,397 |
|
|
| 52,651 |
|
Portion of rents representative of the interest factor |
|
| 12,923 |
|
|
| 11,868 |
|
|
| 11,003 |
|
|
| 13,496 |
|
|
| 10,576 |
|
Total fixed charges |
| $ | 375,094 |
|
| $ | 382,210 |
|
| $ | 458,285 |
|
| $ | 572,108 |
|
| $ | 529,798 |
|
Ratio of earnings, as adjusted, to fixed charges |
|
| 3.3 |
|
|
| 2.7 |
|
|
| 1.5 |
|
| (a | ) |
| (a | ) |
(a) | The loss from continuing operations for 2012 and 2011 included impairment charges of $269.0 million and $147.7 million, respectively. Our fixed charges exceed our earnings, as adjusted, by $152.9 million and $312.8 million for the years ended December 31, 2012 and 2011, respectively. |