EX-12.1 5 d747976dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

 

     ARC Properties Operating Partnership, L.P.  
     Post-Mergers     Pre-Mergers  
     Six months Ended     Year Ended December 31,     Year Ended  
Ratio of Earnings to Fixed Charges (dollars in thousands):    June 30,
2014
    2013     2012     December 31,
2011
 

Earnings:

        

Pre-tax loss from continuing operations

   $ (364,000   $ (480,436   $ (41,492   $ (3,952

Add:

        

Fixed charges

     188,592        73,436        11,856        960   
  

 

 

   

 

 

   

 

 

   

 

 

 

Distributed income of equity investees

     —          —          —          —     

Share of pre-tax losses for equity investees

     —          —          —          —     

Less:

        

Interest capitalized

     —          —          —          —     

Preference security dividend of subsidiaries

     —          —          —          —     

NCI of pre-tax income of subs that have fixed charges

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings

   $ (175,408   $ (407,000   $ (29,636   $ (2,992

Fixed charges:

        

Interest expensed and capitalized

   $ 188,592      $ 73,436      $ 11,856      $ 960   

Amortized premiums, discounts and capitalized expenses related to indebtedness

     —          —          —       

Estimate of the interest within rental expense

     —          —          —          —     

Preference security dividend requirements

         —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

   $ 188,592      $ 73,436      $ 11,856      $ 960   

Ratio of Earnings to fixed charges calculation

     -0.93     -5.54     -2.50     -3.12

Deficiency

   $ 364,000      $ 480,436      $ 41,492      $ 3,952