- MAC Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-3ASR Filing
The Macerich Company (MAC) S-3ASRAutomatic shelf registration
Filed: 10 Aug 17, 12:00am
Exhibit 12.1
Six Months Ended June 30, 2017 |
For the Years Ended December 31, | |||||||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Pretax income (loss) from continuing operations (1) | $ | 26,947 | $ | 94,945 | $ | 84,505 | $ | 64,501 | $ | 24,035 | $ | (2,441 | ) | |||||||||||
Adjustments Added: | ||||||||||||||||||||||||
Distibutions from unconsolidated joint ventures | 82,274 | 117,822 | 55,740 | 80,634 | 159,029 | 150,922 | ||||||||||||||||||
Fixed charges (see below) | 91,322 | 177,289 | 228,952 | 206,904 | 211,602 | 177,989 | ||||||||||||||||||
Adjustments Subtracted: | ||||||||||||||||||||||||
Interest Capitalized | (5,977 | ) | (10,316 | ) | (13,052 | ) | (12,559 | ) | (10,829 | ) | (10,703 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Earnings | $ | 194,566 | $ | 379,740 | $ | 356,145 | $ | 339,480 | $ | 383,837 | $ | 315,767 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest expense (2) | $ | 85,345 | $ | 166,973 | $ | 215,900 | $ | 194,345 | $ | 200,773 | $ | 167,286 | ||||||||||||
Capitalized interest | 5,977 | 10,316 | 13,052 | 12,559 | 10,829 | 10,703 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | $ | 91,322 | $ | 177,289 | $ | 228,952 | $ | 206,904 | $ | 211,602 | $ | 177,989 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges | 2.13 | 2.14 | 1.56 | 1.64 | 1.81 | 1.77 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Interest Expense | ||||||||||||||||||||||||
Ground Rent Expense | 5,168 | 9,894 | 11,870 | 10,968 | 10,579 | 8,681 | ||||||||||||||||||
Imputed percent as interest | 33.33 | % | 33.33 | % | 33.33 | % | 33.33 | % | 33.33 | % | 33.33 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Interest in Ground Rent | 1,723 | 3,298 | 3,957 | 3,656 | 3,526 | 2,894 | ||||||||||||||||||
Interest Expense as Reported | 83,622 | 163,675 | 211,943 | 190,689 | 197,247 | 164,392 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
85,345 | 166,973 | 215,900 | 194,345 | 200,773 | 167,286 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|