EX-12.2 3 skt10q9302011ex122.htm SKT 10Q 9.30.2011 Ex 12.2


Exhibit 12.2

TANGER PROPERTIES LIMITED PARTNERSHIP
RATIO OF EARNINGS TO FIXED CHARGES AND EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED UNIT DISTRIBUTIONS

 
 
Nine Month Ended
 
 
September 30,
 
 
2011
 
2010
Earnings:
 
 
 
 
Income before equity in losses of unconsolidated joint ventures, discontinued operations and noncontrolling interests (1)
 
$
36,674

 
$
23,445

Add:
 
 
 
 
Distributed income of unconsolidated joint ventures
 
315

 
568

Amortization of capitalized interest
 
254

 
336

Interest expense
 
32,996

 
30,808

Portion of rent expense - interest factor
 
1,418

 
1,318

Total earnings
 
71,657

 
56,475

 
 
 
 
 
Fixed charges:
 
 
 
 
Interest expense
 
32,996

 
30,808

Capitalized interest and capitalized amortization of debt issue costs
 
317

 
1,139

Portion of rent expense - interest factor
 
1,418

 
1,318

Total fixed charges
 
$
34,731

 
$
33,265

 
 
 
 
 
Ratio of earnings to fixed charges
 
2.1

 
1.7

 
 
 
 
 
Earnings:
 
 
 
 
Income before equity in losses of unconsolidated joint ventures, discontinued operations and noncontrolling interests (1)
 
$
36,674

 
$
23,445

Add:
 
 
 
 
Distributed income of unconsolidated joint ventures
 
315

 
568

Amortization of capitalized interest
 
254

 
336

Interest expense
 
32,996

 
30,808

Portion of rent expense - interest factor
 
1,418

 
1,318

Total Earnings
 
71,657

 
56,475

 
 
 
 
 
Fixed charges and preferred share dividends:
 
 
 
 
Interest expense
 
32,996

 
30,808

Capitalized interest and capitalized amortization of debt issue costs
 
317

 
1,139

Portion of rent expense - interest factor
 
1,418

 
1,318

Preferred unit distributions
 

 
4,219

 
 
 
 
 
Total combined fixed charges and preferred unit distributions
 
$
34,731

 
$
37,484

 
 
 
 
 
Ratio of earnings to combined fixed charges and preferred unit distributions
 
2.1

 
1.5


(1) Income from continuing operations before losses from equity investees and noncontrolling interests for the nine months ended September 30, 2010 includes a $6.1 million loss on the termination of derivatives.