EXHIBIT 12 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (UNAUDITED) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year Ended December 31, |
| Six Months Ended June 30, | |||||||||||||||||
(dollars in thousands) |
| 2010 |
| 2011 |
| 2012 |
| 2013 |
| 2014 |
| 2014 |
| 2015 | |||||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax income from continuing operations before adjustment for income or loss from equity investees(1) |
| $ | 32,976 |
| $ | 112,203 |
| $ | 185,912 |
| $ | 102,245 |
| $ | 384,213 |
| $ | 160,154 |
| $ | 315,637 |
Fixed charges |
|
| 134,905 |
|
| 290,240 |
|
| 359,947 |
|
| 460,918 |
|
| 485,762 |
|
| 243,223 |
|
| 248,470 |
Capitalized interest |
|
| (20,792) |
|
| (13,164) |
|
| (9,777) |
|
| (6,700) |
|
| (7,150) |
|
| (3,305) |
|
| (4,446) |
Amortized premiums, discounts and capitalized expenses related to indebtedness |
|
| 13,945 |
|
| 13,905 |
|
| 11,395 |
|
| 4,142 |
|
| 2,427 |
|
| 1,980 |
|
| (4,082) |
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges |
|
| (357) |
|
| 4,894 |
|
| 2,415 |
|
| 6,770 |
|
| (147) |
|
| 1,502 |
|
| (3,804) |
Earnings |
| $ | 160,677 |
| $ | 408,078 |
| $ | 549,892 |
| $ | 567,375 |
| $ | 865,105 |
| $ | 403,554 |
| $ | 551,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense(1) |
| $ | 128,058 |
| $ | 290,981 |
| $ | 361,565 |
| $ | 458,360 |
| $ | 481,039 |
| $ | 241,898 |
| $ | 239,942 |
Capitalized interest |
|
| 20,792 |
|
| 13,164 |
|
| 9,777 |
|
| 6,700 |
|
| 7,150 |
|
| 3,305 |
|
| 4,446 |
Amortized premiums, discounts and capitalized expenses related to indebtedness |
|
| (13,945) |
|
| (13,905) |
|
| (11,395) |
|
| (4,142) |
|
| (2,427) |
|
| (1,980) |
|
| 4,082 |
Fixed charges |
| $ | 134,905 |
| $ | 290,240 |
| $ | 359,947 |
| $ | 460,918 |
| $ | 485,762 |
| $ | 243,223 |
| $ | 248,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated ratio of earnings to fixed charges |
|
| 1.19 |
|
| 1.41 |
|
| 1.53 |
|
| 1.23 |
|
| 1.78 |
|
| 1.66 |
|
| 2.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax income from continuing operations before adjustment for income or loss from equity investees(1) |
| $ | 32,976 |
| $ | 112,203 |
| $ | 185,912 |
| $ | 102,245 |
| $ | 384,213 |
| $ | 160,154 |
| $ | 315,637 |
Fixed charges |
|
| 134,905 |
|
| 290,240 |
|
| 359,947 |
|
| 460,918 |
|
| 485,762 |
|
| 243,223 |
|
| 248,470 |
Capitalized interest |
|
| (20,792) |
|
| (13,164) |
|
| (9,777) |
|
| (6,700) |
|
| (7,150) |
|
| (3,305) |
|
| (4,446) |
Amortized premiums, discounts and capitalized expenses related to indebtedness |
|
| 13,945 |
|
| 13,905 |
|
| 11,395 |
|
| 4,142 |
|
| 2,427 |
|
| 1,980 |
|
| (4,082) |
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges |
|
| (357) |
|
| 4,894 |
|
| 2,415 |
|
| 6,770 |
|
| (147) |
|
| 1,502 |
|
| (3,804) |
Earnings |
| $ | 160,677 |
| $ | 408,078 |
| $ | 549,892 |
| $ | 567,375 |
| $ | 865,105 |
| $ | 403,554 |
| $ | 551,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense(1) |
| $ | 128,058 |
| $ | 290,981 |
| $ | 361,565 |
| $ | 458,360 |
| $ | 481,039 |
| $ | 241,898 |
| $ | 239,942 |
Capitalized interest |
|
| 20,792 |
|
| 13,164 |
|
| 9,777 |
|
| 6,700 |
|
| 7,150 |
|
| 3,305 |
|
| 4,446 |
Amortized premiums, discounts and capitalized expenses related to indebtedness |
|
| (13,945) |
|
| (13,905) |
|
| (11,395) |
|
| (4,142) |
|
| (2,427) |
|
| (1,980) |
|
| 4,082 |
Fixed charges |
|
| 134,905 |
|
| 290,240 |
|
| 359,947 |
|
| 460,918 |
|
| 485,762 |
|
| 243,223 |
|
| 248,470 |
Preferred stock dividends |
|
| 21,645 |
|
| 60,502 |
|
| 69,129 |
|
| 66,336 |
|
| 65,408 |
|
| 32,705 |
|
| 32,703 |
Combined fixed charges and preferred stock dividends |
| $ | 156,550 |
| $ | 350,742 |
| $ | 429,076 |
| $ | 527,254 |
| $ | 551,170 |
| $ | 275,928 |
| $ | 281,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated ratio of earnings to combined fixed charges and preferred stock dividends |
|
| 1.03 |
|
| 1.16 |
|
| 1.28 |
|
| 1.08 |
|
| 1.57 |
|
| 1.46 |
|
| 1.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) We have reclassified the income and expenses attributable to the properties sold prior to or held for sale at January 1, 2014 to discontinued operations. |