EX-12.2 3 exhibit122-maalpq42014.htm EXHIBIT 12.2 Exhibit 12.2 - MAALP Q4 2014


EXHIBIT 12.2


Mid-America Apartments, L.P.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands)


 
Year ended December 31,
 
2014
 
2013
 
2012
 
2011
 
2010
Earnings:
 
 
 
 
 
 
 
 
 
Income from continuing operations
$
149,068

 
$
37,277

 
$
61,204

 
$
28,702

 
$
22,833

Equity in income of unconsolidated entities
(6,009
)
 
(338
)
 
223

 
593

 
1,149

Income tax expense
2,050

 
893

 
803

 
727

 
623

Income from continuing operations before equity in income of unconsolidated entities and income tax expense
145,109

 
37,832

 
62,230

 
30,022

 
24,605

Add:
 
 
 
 
 
 
 
 
 
Distribution of income from investments in unconsolidated entities
15,964

 
9,768

 
12,164

 
1,402

 
1,735

Fixed charges, less preferred distribution requirement of consolidated subsidiaries
125,675

 
81,067

 
63,807

 
60,441

 
56,257

Deduct:
 
 
 
 
 
 
 
 
 
Capitalized interest
1,722

 
2,089

 
2,318

 
1,156

 
66

Total Earnings (A)
$
285,026

 
$
126,578

 
$
135,883

 
$
90,709

 
$
82,531

Fixed charges and preferred dividends:
 
 
 
 
 
 
 
 
 
Interest expense
$
119,464

 
$
75,915

 
$
57,937

 
$
56,383

 
$
53,564

Amortization of deferred financing costs
4,489

 
3,063

 
3,552

 
2,902

 
2,627

Capitalized interest
1,722

 
2,089

 
2,318

 
1,156

 
66

Total Fixed Charges (B)
$
125,675

 
$
81,067

 
$
63,807

 
$
60,441

 
$
56,257

Preferred dividends, including redemption costs

 

 

 

 
11,698

Total Fixed Charges and Stock Dividends (C)
$
125,675

 
$
81,067

 
$
63,807

 
$
60,441

 
$
67,955

 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges (A/B)
2.3 x

 
1.6 x

 
2.1 x

 
1.5 x

 
1.5 x

Ratio of Earnings to Fixed Charges and Preferred Dividends (A/C)
2.3 x

 
1.6 x

 
2.1 x

 
1.5 x

 
1.2 x