EX-12.1 3 a2168384zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12


Simon Property Group, L.P. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(in thousands)

 
  For the year ended December 31,
 
 
  2005
  2004
  2003
  2002
  2001
 
Earnings:                                
  Pre-tax income from continuing operations   $ 473,557   $ 466,128   $ 441,560   $ 527,888   $ 281,196  
  Add:                                
    Pre-tax income from 50% or greater than 50% owned unconsolidated entities     49,939     46,124     60,614     46,633     62,611  
    Minority interest in income of majority owned subsidiaries     13,743     9,687     7,277     10,498     10,715  
    Distributed income from less than 50% owned unconsolidated entities     66,165     45,909     42,939     37,811     51,740  
    Amortization of capitalized interest     2,772     2,525     1,845     1,872     1,702  
  Fixed Charges     904,324     748,643     684,226     673,562     699,751  
  Less:                                
    Income from unconsolidated entities     (81,807 )   (81,113 )   (101,093 )   (77,389 )   (67,291 )
    Interest capitalization     (15,502 )   (15,546 )   (10,916 )   (5,507 )   (10,325 )
   
 
 
 
 
 
Earnings   $ 1,413,191   $ 1,222,357   $ 1,126,452   $ 1,215,368   $ 1,030,099  
   
 
 
 
 
 
Fixed Charges:                                
  Portion of rents representative of the interest factor     8,869     7,077     5,489     4,236     4,932  
  Interest on indebtedness (including amortization of debt expense)     879,953     726,020     667,821     663,819     684,494  
  Interest capitalized     15,502     15,546     10,916     5,507     10,325  
   
 
 
 
 
 
Fixed Charges   $ 904,324   $ 748,643   $ 684,226   $ 673,562   $ 699,751  
   
 
 
 
 
 
Ratio of Earnings to Fixed Charges     1.56 x   1.63 x   1.65 x   1.80 x   1.47 x
   
 
 
 
 
 

            For purposes of calculating the ratio of earnings to fixed charges, "earnings" have been computed by adding fixed charges, excluding capitalized interest, to income (loss) from continuing operations including income from minority interests and our share of income (loss) from 50%-owned affiliates which have fixed charges, and including distributed operating income from unconsolidated joint ventures instead of income from unconsolidated joint ventures. There are generally no restrictions on our ability to receive distributions from our joint ventures where no preference in favor of the other owners of the joint venture exists. "Fixed charges" consist of interest costs, whether expensed or capitalized, the interest component of rental expenses and amortization of debt issue costs.

            The computation of ratio of earnings to fixed charges has been restated to comply with FASB Statement No. 144 which requires the operating results of the properties sold in the current year to be reclassified to discontinued operations and requires restatement of previous years' operating results of the properties sold to discontinued operations.

118




QuickLinks

Simon Property Group, L.P. and Subsidiaries Computation of Ratio of Earnings to Fixed Charges (in thousands)