EX-12 4 a2183650zex-12.htm EX-12
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,
 
 
  2007
  2006
  2005
  2004
  2003
 
Earnings:                                
  Pre-tax income from continuing operations   $ 650,380   $ 730,453   $ 473,557   $ 466,128   $ 441,560  
  Add:                                
    Pre-tax income (loss) from 50% or greater than 50% owned unconsolidated entities     (9,061 )   45,313     49,939     46,124     60,614  
    Minority interest in income of majority owned subsidiaries     13,936     11,524     13,743     9,687     7,277  
    Distributed income from less than 50% owned unconsolidated entities     51,594     53,000     66,165     45,909     42,939  
    Amortization of capitalized interest     2,462     5,027     2,772     2,525     1,845  
  Fixed Charges     1,196,718     958,818     904,324     748,643     684,226  
  Less:                                
    Income from unconsolidated entities     (38,120 )   (110,819 )   (81,807 )   (81,113 )   (101,093 )
    Interest capitalization     (37,270 )   (34,073 )   (15,502 )   (15,546 )   (10,916 )
   
 
 
 
 
 
Earnings   $ 1,830,638   $ 1,659,243   $ 1,413,191   $ 1,222,357   $ 1,126,452  
   
 
 
 
 
 
Fixed Charges:                                
  Portion of rents representative of the interest factor     9,032     9,052     8,869     7,077     5,489  
  Interest on indebtedness (including amortization of debt expense)     1,150,416     915,693     879,953     726,020     667,821  
  Interest capitalized     37,270     34,073     15,502     15,546     10,916  
   
 
 
 
 
 
Fixed Charges   $ 1,196,718   $ 958,818   $ 904,324   $ 748,643   $ 684,226  
   
 
 
 
 
 
Ratio of Earnings to Fixed Charges     1.53 x   1.73 x   1.56 x   1.63 x   1.65 x
   
 
 
 
 
 

            For purposes of calculating the ratio of earnings to fixed charges, "earnings" have been computed by adding fixed charges, excluding capitalized interest, to pre-tax income from continuing operations including income from minority interests and our share of pre-tax income from 50%, or greater than 50%, owned unconsolidated entities which have fixed charges, and including distributed operating income from less than 50% owned unconsolidated joint ventures instead of income from the less than 50% owned 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, preferred distributions, and amortization of debt issue costs.




QuickLinks

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