EX-12 2 form10q1q08ex12.htm RATIO OF EARNINGS form10q1q08ex12.htm


         
Exhibit 12
 
             
TAUBMAN CENTERS, INC.
 
             
Computation of Ratios of Earnings to Combined Fixed Charges and Preferred Dividends
 
(in thousands, except ratios)
 
             
   
Three Months Ended
 
   
Ended March 31
 
   
2008
   
2007
 
             
  Earnings before income from equity investees   $ 14,472     $ 18,364  
                 
  Add back:                
      Fixed charges   $ 41,465     $ 35,023  
     Amortization of previously capitalized interest     1,143       1,057  
      Distributed income of Unconsolidated Joint Ventures     9,234       8,186  
                 
  Deduct:                
      Capitalized interest     (2,424 )     (3,480 )
      Preferred distributions     (615 )     (615 )
                 
  Earnings available for fixed charges and preferred dividends   $ 63,275     $ 58,535  
                 
  Fixed charges:                
      Interest expense   $ 36,982     $ 29,694  
      Capitalized interest     2,424       3,480  
      Interest portion of rent expense     1,444       1,234  
      Preferred distributions     615       615  
          Total fixed charges   $ 41,465     $ 35,023  
                 
  Preferred dividends     3,658       3,658  
                 
  Total fixed charges and preferred dividends   $ 45,123     $ 38,681  
                 
  Ratio of earnings to fixed charges and preferred dividends     1.4       1.5