EX-12.1 3 exhibit121-maaq12015.htm EXHIBIT 12.1 Exhibit 12.1 - MAA Q1 2015


EXHIBIT 12.1


Mid-America Apartment Communities, Inc.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands)


 
Three months ended March 31,
 
2015
 
2014
Earnings:
 
 
 
Income from continuing operations
$
64,244

 
$
9,819

Equity in (income) loss of unconsolidated entities
(19
)
 
24

Income tax expense
510

 
270

Income from continuing operations before equity in (income) loss of unconsolidated entities and income tax expense
64,735

 
10,113

Add:
 
 
 
Distribution of income from investments in unconsolidated entities
6

 
8,865

Fixed charges, less preferred distribution requirement of consolidated subsidiaries
31,322

 
32,500

Deduct:
 
 
 
Capitalized interest
474

 
513

Total Earnings (A)
$
95,589

 
$
50,965

Fixed charges and preferred dividends:
 
 
 
Interest expense
$
29,931

 
$
30,676

Amortization of deferred financing costs
917

 
1,311

Capitalized interest
474

 
513

Total Fixed Charges (B)
$
31,322

 
$
32,500

Preferred dividends, including redemption costs

 

Total Fixed Charges and Stock Dividends (C)
$
31,322

 
$
32,500

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

 
1.6 x

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

 
1.6 x