- MAA Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-3ASR Filing
Mid-America Apartment Communities (MAA) S-3ASRAutomatic shelf registration
Filed: 27 Sep 18, 12:00am
EXHIBIT 12.1
Mid-America Apartment Communities, Inc.
Computation of Ratio of Earnings to Fixed Charges (Dollars in thousands)
Six Months Ended June 30, | Year ended December 31, | |||||||||||||||||||||||
2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
Earnings | ||||||||||||||||||||||||
Net income | $ | 112,801 | $ | 340,536 | $ | 224,402 | $ | 350,745 | $ | 150,946 | $ | 37,692 | ||||||||||||
Equity in (income) loss of unconsolidated entities | (854 | ) | (1,370 | ) | (241 | ) | 2 | (6,009 | ) | (338 | ) | |||||||||||||
Income tax expense | 1,210 | 2,619 | 1,699 | 1,673 | 2,050 | 893 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net income before equity in (income) loss of unconsolidated entities and income tax expense | 113,157 | 341,785 | 225,860 | 352,420 | 146,987 | 38,247 | ||||||||||||||||||
Add: | ||||||||||||||||||||||||
Distribution of income from investments in unconsolidated entities | 1,039 | 907 | 1,999 | 6 | 15,964 | 9,768 | ||||||||||||||||||
Fixed charges, less preferred distribution requirement of consolidated subsidiaries | 85,773 | 161,989 | 132,020 | 123,999 | 125,675 | 81,067 | ||||||||||||||||||
Deduct: | ||||||||||||||||||||||||
Capitalized interest | 1,283 | 7,238 | 2,073 | 1,655 | 1,722 | 2,089 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total earnings (A) | $ | 198,686 | $ | 497,443 | $ | 357,806 | $ | 474,770 | $ | 286,904 | $ | 126,993 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges and preferred dividends | ||||||||||||||||||||||||
Interest expense | $ | 84,490 | $ | 154,751 | $ | 129,947 | $ | 122,344 | $ | 123,953 | $ | 78,978 | ||||||||||||
Capitalized interest | 1,283 | 7,238 | 2,073 | 1,655 | 1,722 | 2,089 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges (B) | $ | 85,773 | $ | 161,989 | $ | 132,020 | $ | 123,999 | $ | 125,675 | $ | 81,067 | ||||||||||||
Preferred dividends, including redemption costs | 1,844 | 3,688 | 307 | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges and preferred dividends (C) | $ | 87,617 | $ | 165,677 | $ | 132,327 | $ | 123,999 | $ | 125,675 | $ | 81,067 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges (A/B) | 2.3 x | 3.1 x | 2.7 x | 3.8 x | 2.3 x | 1.6 x | ||||||||||||||||||
Ratio of Earnings to Fixed Charges and Preferred Dividends (A/C) | 2.3 x | 3.0 x | 2.7 x | 3.8 x | 2.3 x | 1.6 x |