EX-12.2 5 d29027dex122.htm EX-12.2 EX-12.2

Exhibit 12.2

POST APARTMENT HOMES, L.P.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DISTRIBUTIONS

(Dollars in thousands)

 

     Six Months
Ended
June 30,

2015
    Year Ended December 31,  
       2014     2013     2012     2011     2010  

Earnings:

            

Income (loss) from continuing operations (1)

   $ 39,636      $ 238,183      $ 81,122      $ 82,786      $ 24,717      $ (8,002

Equity in loss (income) of unconsolidated entities

     (965     (1,788     (2,090     (7,995     (1,001     (18,739
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before equity in loss (income) of unconsolidated entities

     38,671        236,395        79,032        74,791        23,716        (26,741

Add:

            

Distributions of income from investments in unconsolidated entities

     1,055        2,077        2,865        3,236        1,744        1,076   

Fixed charges

     19,164        46,112        51,969        55,156        63,025        65,443   

Deduct:

            

Capitalized interest

     (2,219     (3,115     (3,962     (5,534     (3,000     (6,927

Minority interest in income of consolidated property partnerships not incurring fixed charges

     —          —          —          —          —          (95
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings (A)

   $ 56,671      $ 281,469      $ 129,904      $ 127,649      $ 85,485      $ 32,756   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges and preferred distributions:

            

Interest expense (2)

   $ 15,846      $ 40,286      $ 44,993      $ 46,419      $ 56,791      $ 54,613   

Amortization of deferred financing costs

     882        2,282        2,573        2,695        2,797        2,987   

Capitalized interest

     2,219        3,115        3,962        5,534        3,000        6,927   

Rentals (3)

     217        429        441        508        437        916   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges (B)

   $ 19,164      $ 46,112      $ 51,969      $ 55,156      $ 63,025      $ 65,443   

Preferred distributions, including redemption costs

     1,844        3,688        3,688        3,688        6,212        7,547   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges and Preferred Distributions (C)

   $ 21,008      $ 49,800      $ 55,657      $ 58,844      $ 69,237      $ 72,990   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges (A / B)

     3.0     6.1     2.5     2.3     1.4     0.5 x (4) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Distributions (A / C)

     2.7     5.7     2.3     2.2     1.2     0.4 x (4) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Effective January 1, 2014, the Operating Partnership early adopted ASU 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of Entity.” Under ASU 2014-08, the Operating Partnership included gains on sales of apartment communities of $187,825 in continuing operations for the year ended December 31, 2014.
(2) Interest expense includes interest expense for continuing and discontinued operations.
(3) For the six months ended June 30, 2015 and for the years ended December 31, 2014, 2013, 2012, 2011 and 2010, the interest factor of rental expense is calculated as one-third of rental expense. Post Apartment Homes, L.P. believes these represent appropriate interest factors.
(4) Post Apartment Homes, L.P. would need additional earnings of $32,687 for the years ended December 31, 2010, for the Ratio of Earnings to Fixed Charges to equal 1.0. Post Apartment Homes, L.P. would need additional earnings of $40,234 years ended December 31, 2010 for the Ratio of Earnings to Fixed Charges and Preferred Dividends to equal 1.0.