EX-12.1 2 ex12_1.htm EXHBIT 12.1 ex12_1.htm

Exhibit 12.1

Ratio of Earnings to Fixed Charges
For Period Ended December 31,2009
(in thousands, except ratio computation)


         
Year Ended December 31,
 
   
2009
   
2008
   
2007
   
2006
   
2005
 
Pretax income from continuing operations before adjustment for noncontrolling interest
  $ 68,423     $ 35,189     $ 48,424     $ 53,706     $ 59,063  
                                         
Adjustments
                                       
Equity in income in unconsolidated joint ventures
    88       (108 )     -       (1,853 )     -  
Fixed Charges
    76,400       65,414       71,986       62,846       56,849  
Distributed income of equity investees
    371       170       -       3,308       (12 )
Capitalized interest
    (1,430 )     (2,934 )     (3,194 )     (5,820 )     (3,354 )
Earnings as Defined
  $ 143,852     $ 97,731     $ 117,216     $ 112,187     $ 112,546  
                                         
Fixed Charges
                                       
Interest expense
  $ 71,229     $ 62,752     $ 69,209     $ 58,812     $ 57,142  
Capitalized interest
    1,430       2,934       3,194       5,820       3,354  
Amortization of debt premiums (discounts)
    2,221       (1,902 )     (2,102 )     (3,289 )     (5,159 )
Amortization of loan fees
    1,520       1,629       1,684       1,503       1,512  
Fixed Charges
  $ 76,400     $ 65,413     $ 71,985     $ 62,846     $ 56,849  
                                         
Ratio of earning to Fixed Charges
    1.88       1.49       1.63       1.79       1.98