EX-12.1 2 exhibit1212312017.htm EXHIBIT 12.1 Exhibit


Exhibit 12
Statement of Ratios
Preferred Apartment Communities, Inc.
Ratio of Earnings to Combined Fixed Charges and Preferred Dividends
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31,
 
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings:
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
28,666,601

 
$
(9,843,414
)
 
$
(2,425,989
)
 
$
2,127,203

 
$
(4,205,492
)
Add:
 
 
 
 
 
 
 
 
 
 
Fixed charges
 
67,468,042

 
44,284,144

 
21,315,731

 
10,188,187

 
5,780,526

Less: Net (income) loss attributable to
 
 
 
 
 
 
 
 
 
 
non-controlling interests
 
(985,605
)
 
310,291

 
25,321

 
(33,714
)
 
222,404

Total earnings
 
$
95,149,038

 
$
34,751,021

 
$
18,915,063

 
$
12,281,676

 
$
1,797,438

 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
$
62,383,849

 
$
40,688,714

 
$
19,841,455

 
$
9,183,128

 
$
4,921,797

 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred loan costs
 
 
 
 
 
 
 
 
 
 
related to mortgage indebtedness
 
5,084,193

 
3,595,429

 
1,474,276

 
1,005,059

 
858,729

Total fixed charges
 
67,468,042

 
44,284,143

 
21,315,731

 
10,188,187

 
5,780,526

 
 
 
 
 
 
 
 
 
 
 
Preferred dividends
 
63,651,265

 
41,080,645

 
18,751,934

 
7,382,320

 
3,963,146

Total Combined fixed charges and
 
 
 
 
 
 
 
 
 
 
preferred dividends
 
$
131,119,307

 
$
85,364,788

 
$
40,067,665

 
$
17,570,507

 
$
9,743,672

 
 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Combined fixed
 
 
 
 
 
 
 
 
 
 
charges and preferred dividends (A)
 
0.73
 
0.41
 
0.47
 
0.70
 
0.18
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
(A) The computation of our ratios of earnings to combined fixed charges and preferred stock dividends indicates that earnings were inadequate to cover combined fixed charges and preferred stock dividends by approximately $36.0 million, $50.6 million, $21.2 million, $5.3 million and $7.9 million for the year ended December 31, 2017, 2016, 2015, 2014 and 2013, respectively. Our net loss to common stockholders for the year ended December 31, 2013 includes the effect of a one-time deemed non-cash dividend of approximately $7.0 million related to a beneficial conversion feature within our Series B Preferred Stock, all of which was converted to Common Stock on May 16, 2013. Combined fixed charges and preferred dividends for the twelve months ended December 31, 2013 do not reflect the deemed non-cash dividend.