Exhibit 12.1
Apartment Investment and Management Company
Ratios of Earnings to Fixed Charges
(in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended December 31, | |
| | March 31, 2014 | | | 2013 | | | 2012 | | | 2011 | | | 2010 | | | 2009 | |
Earnings: | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before taxes and income or loss from equity investees | | $ | 9,200 | | | $ | 31,711 | | | $ | (15,206 | ) | | $ | (124,457 | ) | | $ | (154,472 | ) | | $ | (197,408 | ) |
Add: | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed charges | | | 61,779 | | | | 262,492 | | | | 253,924 | | | | 294,169 | | | | 279,772 | | | | 283,630 | |
Amortization of capitalized interest | | | 2,061 | | | | 4,207 | | | | 5,368 | | | | 7,012 | | | | 7,766 | | | | 7,861 | |
Distributed income of equity investees | | | 127 | | | | 699 | | | | 1,427 | | | | 1,796 | | | | 1,231 | | | | 4,893 | |
Subtract: | | | | | | | | | | | | | | | | | | | | | | | | |
Capitalized interest | | | (4,254 | ) | | | (17,608 | ) | | | (16,513 | ) | | | (13,363 | ) | | | (11,373 | ) | | | (9,938 | ) |
Preferred OP Unit distributions | | | (1,605 | ) | | | (6,423 | ) | | | (6,496 | ) | | | (6,683 | ) | | | (4,964 | ) | | | (6,288 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total earnings (A) | | $ | 67,308 | | | $ | 275,078 | | | $ | 222,504 | | | $ | 158,474 | | | $ | 117,960 | | | $ | 82,750 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 55,641 | | | | 237,048 | | | | 229,373 | | | | 272,315 | | | | 261,221 | | | | 264,826 | |
Estimate of interest within rental expense | | | 279 | | | | 1,413 | | | | 1,542 | | | | 1,808 | | | | 2,214 | | | | 2,578 | |
Capitalized interest | | | 4,254 | | | | 17,608 | | | | 16,513 | | | | 13,363 | | | | 11,373 | | | | 9,938 | |
Preferred OP Unit distributions | | | 1,605 | | | | 6,423 | | | | 6,496 | | | | 6,683 | | | | 4,964 | | | | 6,288 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges (B) | | $ | 61,779 | | | $ | 262,492 | | | $ | 253,924 | | | $ | 294,169 | | | $ | 279,772 | | | $ | 283,630 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock dividends | | | 697 | | | | 2,804 | | | | 27,262 | | | | 49,756 | | | | 53,844 | | | | 52,215 | |
Redemption related preferred issuance costs | | | (243 | ) | | | — | | | | 22,626 | | | | (3,904 | ) | | | (254 | ) | | | (1,649 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total preferred stock dividends | | | 454 | | | | 2,804 | | | | 49,888 | | | | 45,852 | | | | 53,590 | | | | 50,566 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges and preferred stock dividends (C) | | $ | 62,233 | | | $ | 265,296 | | | $ | 303,812 | | | $ | 340,021 | | | $ | 333,362 | | | $ | 334,196 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges (A divided by B) (1) | | | 1.09 | | | | 1.05 | | | | (1 | ) | | | (1 | ) | | | (1 | ) | | | (1 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges and preferred stock dividends (A divided by C) | | | 1.08 | | | | 1.04 | | | | (2 | ) | | | (2 | ) | | | (2 | ) | | | (2 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) During the period indicated, earnings were insufficient to cover fixed charges by: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | n/a | | | | n/a | | | $ | 31,420 | | | $ | 135,695 | | | $ | 161,812 | | | $ | 200,880 | |
(2) During the period indicated, earnings were insufficient to cover fixed charges and preferred stock dividends by: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | n/a | | | | n/a | | | $ | 81,308 | | | $ | 181,547 | | | $ | 215,402 | | | $ | 251,446 | |