EX-12 3 a2118316zex-12.htm EX-12
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12

Statement re: Calculation of Ratios of Earnings to
Combined Fixed Charges and Preferred Unit Distributions
(Dollars in thousands)

 
  Six Months
Ended
June 30, 2003

  Year Ended
December 31, 2002

  Year Ended
December 31, 2001

  Year Ended
December 31, 2000

  Year Ended
December 31, 1999

  Year Ended
December 31, 1998

 
Net income from continuing operations less preferred distributions   $ 77,002   $ 176,130   $ 257,914   $ 243,841   $ 159,447   $ 103,112  
Preferred distributions     20,308     52,613     60,850     57,389     46,808     19,833  
Earnings from land and depreciated property dispositions     (11,146 )   (2,340 )   (45,708 )   (60,692 )   (10,012 )   (1,351 )
Interest expense     67,377     116,570     111,419     131,048     86,757     60,217  
   
 
 
 
 
 
 
  Earnings before fixed charges     153,541     342,973     384,475     371,586     283,000     181,811  
   
 
 
 
 
 
 
Interest expense     67,377     116,570     111,419     131,048     86,757     60,217  
Preferred distributions     20,308     52,613     60,850     57,389     46,808     19,833  
Interest costs capitalized     3,306     13,529     25,859     32,980     26,017     8,546  
   
 
 
 
 
 
 
  Total fixed charges     90,991     182,712     198,128     221,417     159,582     88,596  
   
 
 
 
 
 
 

Ratio of Earnings to Fixed Charges

 

 

2.17

 

 

2.64

 

 

2.80

 

 

2.27

 

 

2.51

 

 

2.64

 
   
 
 
 
 
 
 
Ratio of Earnings to Combined Fixed Charges and Preferred Distributions     1.69     1.88     1.94     1.68     1.77     2.05  
   
 
 
 
 
 
 

8




QuickLinks