EX-12.1 5 a2230518zex-12_1.htm EX-12.1

Exhibit 12.1

 

COUSINS PROPERTIES INCORPORATED

RATIO OF EARNINGS TO FIXED CHARGES AND

RATIO OFEARNINGS TO COMBINED FIXED CHARGES AND

PREFERRED DIVIDENDS

 

 

 

Nine

 

 

 

 

 

 

 

 

 

 

 

 

 

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before equity in earnings from unconsolidated joint ventures

 

$

37,074

 

$

117,913

 

$

20,582

 

$

44,716

 

$

(11,653

)

$

(113,498

)

Fixed charges

 

25,445

 

34,306

 

31,900

 

22,262

 

25,587

 

28,490

 

Capitalized interest

 

(2,988

)

(3,579

)

(2,752

)

(518

)

(1,637

)

(600

)

Distributions of earnings from unconsolidated joint ventrues

 

5,893

 

8,760

 

10,296

 

67,101

 

37,379

 

8,865

 

Total earnings

 

$

65,424

 

$

157,400

 

$

60,026

 

$

133,561

 

$

49,676

 

$

(76,743

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges and preferred stock dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

22,457

 

$

30,723

 

$

29,110

 

$

21,709

 

$

23,933

 

$

27,784

 

Capitalized interest

 

2,988

 

3,579

 

2,752

 

518

 

1,637

 

600

 

Interest component of rental expense (30%)

 

 

4

 

38

 

35

 

17

 

106

 

Total fixed charges

 

25,445

 

34,306

 

31,900

 

22,262

 

25,587

 

28,490

 

Preferred stock dividends

 

 

 

2,955

 

10,008

 

12,907

 

12,907

 

Total fixed charges and preferred stock dividends

 

$

25,445

 

$

34,306

 

$

34,855

 

$

32,270

 

$

38,494

 

$

41,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

2.6

 

4.6

 

1.9

 

6.0

 

1.9

 

*

Ratio of earnins to combined fixed charges and preferred stock dividends

 

2.6

 

4.6

 

1.7

 

4.1

 

1.3

 

*

 


*                 The ratio of earnings to fixed charges and the ratio of earnings to combined fixed charges and preferred stock dividends was less than one-to-one for the year ended December 31, 2011.  Additional earnings of $105.2 million and $118.1 million would have been needed to have a one-to-one ratio of earnings to fixed charges and earnings to combined fixed charges and preferred stock dividends, respectively.