EX-12.1 3 doc2.txt
EXHIBIT 12.1 WEINGARTEN REALTY INVESTORS COMPUTATION OF RATIOS OF EARNINGS AND FUNDS FROM OPERATIONS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS (AMOUNTS IN THOUSANDS) Years Ended December 31, ------------------------------- 2000 1999 1998 --------- --------- --------- Net income available to common shareholders $ 58,961 $ 76,537 $ 54,484 Add: Portion of rents representative of the interest factor 837 1,260 861 Interest on indebtedness 43,190 32,792 33,338 Preferred dividends 20,040 19,593 5,881 Amortization of debt cost 431 359 359 --------- --------- --------- Net income as adjusted $123,459 $130,541 $ 94,923 ========= ========= ========= Fixed charges: Interest on indebtedness $ 43,190 $ 32,792 $ 33,338 Capitalized interest 4,204 3,037 1,375 Preferred dividends 20,040 19,593 5,881 Amortization of debt cost 431 359 359 Portion of rents representative of the interest factor 837 1,260 861 --------- --------- --------- Fixed charges $ 68,702 $ 57,041 $ 41,814 ========= ========= ========= RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS 1.80 2.29 2.27 ========= ========= ========= Net income available to common shareholders $ 58,961 $ 76,537 $ 54,484 Depreciation and amortization 55,344 49,256 41,580 Gain on sales of property and securities (382) (20,596) (885) Extraordinary charge (early retirement of debt) 190 1,392 --------- --------- --------- Funds from operations 113,923 105,387 96,571 Add: Portion of rents representative of the interest factor 837 1,260 861 Preferred dividends 20,040 19,593 5,881 Interest on indebtedness 43,190 32,792 33,338 Amortization of debt cost 431 359 359 --------- --------- --------- Funds from operations as adjusted $178,421 $159,391 $137,010 ========= ========= ========= RATIO OF FUNDS FROM OPERATIONS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS 2.60 2.79 3.28 ========= ========= =========