Exhibit 12
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS
TO FIXED CHARGES
(UNAUDITED)
(Dollars in thousands)
TO FIXED CHARGES
(UNAUDITED)
(Dollars in thousands)
Three Months | ||||||||||||||||||||||||||||
Ended | ||||||||||||||||||||||||||||
Year Ended December 31, | March 31, | |||||||||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | 2006 | 2007 | ||||||||||||||||||||||
(dollars in thousdands) | ||||||||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||||||
Income from continuing operations before extraordinary items (1) | $ | 54,500 | $ | 69,602 | $ | 82,208 | $ | 79,846 | $ | 103,504 | $ | 23,723 | $ | 28,509 | ||||||||||||||
Fixed charges | 44,644 | 59,833 | 76,824 | 86,000 | 104,559 | 25,151 | 35,593 | |||||||||||||||||||||
Capitalized interest | (170 | ) | (1,535 | ) | (875 | ) | (665 | ) | (4,470 | ) | (202 | ) | (2,327 | ) | ||||||||||||||
Equity (earnings) losses in less than 50% owned subsidiary | (15 | ) | (270 | ) | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
Earnings | $ | 98,959 | $ | 127,630 | $ | 158,157 | $ | 165,181 | $ | 203,593 | $ | 48,672 | $ | 61,775 | ||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||
Interest expense (2) | $ | 42,101 | $ | 55,377 | $ | 72,556 | $ | 82,625 | $ | 96,834 | $ | 24,238 | $ | 31,999 | ||||||||||||||
Capitalized interest | 170 | 1,535 | 875 | 665 | 4,470 | 202 | 2,327 | |||||||||||||||||||||
Amortization of loan expenses | 2,373 | 2,921 | 3,393 | 2,710 | 3,255 | 711 | 1,267 | |||||||||||||||||||||
Fixed charges | $ | 44,644 | $ | 59,833 | $ | 76,824 | $ | 86,000 | $ | 104,559 | $ | 25,151 | $ | 35,593 | ||||||||||||||
Consolidated ratio of earnings to fixed charges | 2.22 | 2.13 | 2.06 | 1.92 | 1.95 | 1.94 | 1.74 | |||||||||||||||||||||
(1) | In accordance with FASB Statement No. 144, we have reclassified the income and expenses attributable to the properties sold subsequent to January 1, 2002 and attributable to properties held for sale at March 31, 2007 to discontinued operations. | |
(2) | For purposes of this statement, interest expense consists of interest on all indebtedness including amounts allocated to discontinued operations, in accordance with FASB Statement No. 144. |