EX-12.2 3 d11048dex122.htm EX-12.2 EX-12.2

Exhibit 12.2

DDR Corp.

COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

(Amounts in Thousands)

 

     Year Ended December 31,     Six Months Ended
June 30,
 
     2010     2011     2012     2013     2014     2014     2015  

Pretax (loss) income from continuing operations

   $ (122,886   $ (1,469   $ 35,166      $ 24,571      $ 26,022      $ 49,487      $ (218,394
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

              

Interest expense including amortization of deferred costs and capitalized interest

   $ 248,586      $ 249,907      $ 236,716      $ 242,614      $ 255,744      $ 129,824      $ 127,506   

Appropriate portion of rentals representative of the interest factor

     1,610        1,407        1,405        1,338        1,278        667        583   

Write-off of preferred share original issuance costs

     —          6,402        5,804        5,246        1,943        1,943        —     

Preferred Dividends

     42,269        31,587        28,645        27,721        24,054        12,867        11,188   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 292,465      $ 289,303      $ 272,570      $ 276,919      $ 283,019      $ 145,301      $ 139,277   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Capitalized interest during the period

   $ (12,232   $ (12,693   $ (13,327   $ (8,789   $ (8,678   $ (3,987   $ (3,199

Write-off of preferred share original issuance costs

     —          (6,402     (5,804     (5,246     (1,943     (1,943     —     

Preferred Dividends

     (42,269     (31,587     (28,645     (27,721     (24,054     (12,867     (11,188

Amortization of capitalized interest during the period

     7,855        8,278        8,722        9,015        9,304        4,574        4,705   

Equity Company Adjustments

     (5,600     (13,734     (35,250     (6,819     (10,989     (6,621     (1,703

Equity Company Adjustments Distributed Income

     7,334        9,424        13,165        15,116        10,749        3,314        4,021   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes and fixed charges

   $ 124,667      $ 241,120      $ 246,597      $ 277,046      $ 283,430      $ 177,258      $ (86,481
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred dividends

     (a)        (b)        (c)        1.0        1.0        1.2        (d)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Due to the pretax loss from continuing operations for the year ended December 31, 2010, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $167.8 million to achieve a coverage of 1:1.

The pretax loss from continuing operations for the year ended December 31, 2010, includes consolidated impairment charges of $84.9 million and losses on equity derivative instruments of $40.2 million, which together aggregate $125.1 million.

 

(b) Due to the pretax loss from continuing operations for the year ended December 31, 2011, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $48.2 million to achieve a coverage of 1:1.

The pretax loss from continuing operations for the year ended December 31, 2011, includes consolidated impairment charges of $63.2 million and impairment charges of joint venture investments of $2.9 million, which together aggregate $66.1 million.

 

(c) For the year ended December 31, 2012, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $26.0 million to achieve a coverage of 1:1.

The pretax income from continuing operations for the year ended December 31, 2012, includes consolidated impairment charges of $46.7 million and impairment charges of joint venture investments of $26.7 million, which together aggregate $73.4 million, that are discussed in our Annual Report on Form 10-K for the year ended December 31, 2014, as amended.

 

(d) Due to the pretax loss from continuing operations for the six months ended June 30, 2015, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $225.8 million to achieve a coverage of 1:1.

The pretax loss from continuing operations for the six months ended June 30, 2015, includes consolidated impairment charges of $279.0 million, that are discussed in our Quarterly Report on Form 10-Q for the six months ended June 30, 2015.