EX-12.1 2 d345580dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

DDR Corp.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Amounts in Thousands)

 

     Year Ended December 31,     Quarter Ended March 31,  
     2012     2013     2014     2015     2016     2016     2017  

Pretax income (loss) from continuing operations

   $ 35,166     $ 24,571     $ 26,022     $ (64,024   $ 62,980     $ 46,331     $ (53,805
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

              

Interest expense including amortization of deferred costs and capitalized interest

   $ 236,716     $ 242,614     $ 255,744     $ 248,399     $ 220,648     $ 59,141     $ 52,225  

Appropriate portion of rentals representative of the interest factor

     1,405       1,338       1,278       1,151       943       274       125  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 238,121     $ 243,952     $ 257,022     $ 249,550     $ 221,591     $ 59,415     $ 52,350  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Capitalized interest during the period

     (13,327     (8,789     (8,678     (6,672     (3,059     (1,244     (398

Amortization of capitalized interest during the period

     8,722       9,015       9,304       9,526       9,628       2,392       2,410  

Equity Company Adjustments

     (35,250     (6,819     (10,989     3,135       (15,699     (14,421     1,665  

Equity Company Adjustments Distributed Income

     13,165       15,116       10,749       8,382       8,210       1,724       1,806  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes and fixed charges

   $ 246,597     $ 277,046     $ 283,430     $ 199,897     $ 283,651     $ 94,197     $ 4,028  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     1.0       1.1       1.1       (a     1.3       1.6       (b
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Due to the pretax loss from continuing operations for the year ended December 31, 2015, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $49.7 million to achieve a coverage of 1:1. The pretax loss from continuing operations for the year ended December 31, 2015 included consolidated impairment charges of $279.0 million and impairment charges of joint venture investments of $1.9 million, which together aggregated $280.9 million that are discussed in our Annual Report on Form 10-K for the year ended December 31, 2016.

 

(b) Due to the pretax loss from continuing operations for the quarter ended March 31, 2017, the ratio coverage was less than 1:1. We would have needed to generate additional earnings of $48.3 million to achieve a coverage of 1:1. The pretax loss from continuing operations for the quarter ended March 31, 2017, included consolidated impairment charges of $22.0 million and a reserve of preferred equity interests of $76.0 million, which together aggregated $98.0 million that are discussed in our Quarterly Report on Form 10-Q for the three months ended March 31, 2017.