EX-12.1 4 v389416_ex12-1.htm EXHIBIT 12.1

 

EXHIBIT 12.1

 

WEINGARTEN REALTY INVESTORS

COMPUTATION OF RATIOS

(Amounts in thousands)

 

   Six Months Ended
June 30
   Year Ended December 31, 
   2014   2013   2013   2012   2011   2010   2009 
Income (loss) from continuing operations  $54,930   $62,974   $135,372   $60,511   $(12,202)  $7,179   $27,104 
Equity in (earnings) losses of real estate joint ventures and partnerships, net   (8,450)   (9,342)   (35,112)   1,558    (7,834)   (12,889)   (5,548)
Provision (benefit) for income taxes   (1,601)   (30)   7,051    (70)   2    (291)   5,871 
Gain on sale of property   1,911    407    762    1,004    1,304    2,005    24,494 
Fixed charges   51,283    44,534    101,723    111,809    134,597    140,819    156,531 
Amortization of capitalized interest   1,074    1,223    2,412    2,397    2,347    2,129    1,843 
Distributions of income from real estate joint ventures and partnerships   1,503    1,723    3,498    3,141    2,186    1,733    2,841 
Capitalized interest   (1,410)   (1,104)   (2,403)   (3,125)   (2,329)   (3,405)   (8,716)
Net income as adjusted  $99,240   $100,385   $213,303   $177,225   $118,071   $137,280   $204,420 
                                    
Fixed charges:                                   
Interest on indebtedness, net  $48,890   $42,464   $97,444   $106,800   $130,478   $135,664   $146,139 
Capitalized interest   1,410    1,104    2,403    3,125    2,329    3,405    8,716 
Portion of rents representative of the interest factor   983    966    1,876    1,884    1,790    1,750    1,676 
Fixed charges  $51,283   $44,534   $101,723   $111,809   $134,597   $140,819   $156,531 
Preferred dividends   5,420    12,753    18,173    34,930    35,476    35,476    35,476 
Combined fixed charges and preferred dividends  $56,703   $57,287   $119,896   $146,739   $170,073   $176,295   $192,007 
                                    
RATIO OF EARNINGS TO FIXED CHARGES (1)   1.94    2.25    2.10    1.59    0.88    0.97    1.31 
                                    
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS (2)   1.75    1.75    1.78    1.21    0.69    0.78    1.06 

____________

(1)         The deficiency for the year ended December 31, 2011 and 2010 is $16.5 million and $3.5 million, respectively, which represents the dollar amount by which the ratio is less than one.

 

(2)         The deficiency for the year ended December 31, 2011 and 2010 is $52.0 million and $39.0 million, respectively, which represents the dollar amount by which the ratio is less than one.