EXHIBIT 12.2
Kite Realty Group, L.P. and subsidiaries
Calculation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends
($ in thousands, except ratios) | Years ended December 31 | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||||||
Earnings: | |||||||||||||||||||||||
Net income (loss) from continuing operations | $ | 25,249 | $ | (16,452 | ) | $ | (726 | ) | $ | (11,455 | ) | $ | 3,753 | ||||||||||
Add: | |||||||||||||||||||||||
Income taxes expense (benefit) | 186 | 24 | 262 | (106 | ) | (1 | ) | ||||||||||||||||
Fixed charges, net of capitalized interest | 56,488 | 45,549 | 28,026 | 23,423 | 21,660 | ||||||||||||||||||
Less: | |||||||||||||||||||||||
Income (loss) from unconsolidated entities | — | — | — | — | 4,320 | ||||||||||||||||||
Earnings before fixed charges and preferred dividends | $ | 81,923 | $ | 29,121 | $ | 27,562 | $ | 11,862 | $ | 21,092 | |||||||||||||
Fixed charges: | |||||||||||||||||||||||
Interest expense | $ | 56,432 | $ | 45,513 | $ | 27,994 | $ | 23,392 | $ | 21,625 | |||||||||||||
Capitalized interest | 4,633 | 4,789 | 5,081 | 7,444 | 8,487 | ||||||||||||||||||
Interest within rental expense | 56 | 36 | 33 | 31 | 34 | ||||||||||||||||||
Total fixed charges | 61,121 | 50,338 | 33,108 | 30,867 | 30,146 | ||||||||||||||||||
Preferred dividends | 7,877 | 8,456 | 8,456 | 7,920 | 5,775 | ||||||||||||||||||
Total fixed charges and preferred dividends | $ | 68,998 | $ | 58,794 | $ | 41,564 | $ | 38,787 | $ | 35,921 | |||||||||||||
Ratio of earnings to fixed charges and preferred dividends | 1.19 | (1) | (2) | (3) | (4) |
____________________ | |
1 | The ratio is less than 1.0; the amount of coverage deficiency for the year ended December 31, 2014 was $29.7 million. The calculation of earnings includes $121.0 million of non-cash depreciation expense |
2 | The ratio is less than 1.0; the amount of coverage deficiency for the year ended December 31, 2013 was $14.0 million. The calculation of earnings includes $54.5 million of non-cash depreciation expense. |
3 | The ratio is less than 1.0; the amount of coverage deficiency for the year ended December 31, 2012 was $26.9 million. The calculation of earnings includes $38.8 million of non |
4 | The ratio is less than 1.0; the amount of coverage deficiency for the year ended December 31, 2011 was $14.8 million. The calculation of earnings includes $33.1 million of non-cash depreciation expense. |