EX-12.1 3 exhibit121-maaq42017.htm EXHIBIT 12.1 Exhibit


EXHIBIT 12.1


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


 
Year ended December 31,
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings
 
 
 
 
 
 
 
 
 
Net income
$
340,536

 
$
224,402

 
$
350,745

 
$
150,946

 
$
37,692

Equity in (income) loss of unconsolidated entities
(1,370
)
 
(241
)
 
2

 
(6,009
)
 
(338
)
Income tax expense
2,619

 
1,699

 
1,673

 
2,050

 
893

Net income before equity in (income) loss of unconsolidated entities and income tax expense
341,785

 
225,860

 
352,420

 
146,987

 
38,247

Add:
 
 
 
 
 
 
 
 
 
Distribution of income from investments in unconsolidated entities
907

 
1,999

 
6

 
15,964

 
9,768

Fixed charges, less preferred distribution requirement of consolidated subsidiaries
161,989

 
132,020

 
123,999

 
125,675

 
81,067

Deduct:
 
 
 
 
 
 
 
 
 
Capitalized interest
7,238

 
2,073

 
1,655

 
1,722

 
2,089

Total earnings (A)
$
497,443

 
$
357,806

 
$
474,770

 
$
286,904

 
$
126,993

 
 
 
 
 
 
 
 
 
 
Fixed charges and preferred dividends
 
 
 
 
 
 
 
 
 
Interest expense
$
154,751

 
$
129,947

 
$
122,344

 
$
123,953

 
$
78,978

Capitalized interest
7,238

 
2,073

 
1,655

 
1,722

 
2,089

Total fixed charges (B)
$
161,989

 
$
132,020

 
$
123,999

 
$
125,675

 
$
81,067

Preferred dividends, including redemption costs
3,688

 
307

 

 

 

Total fixed charges and preferred dividends (C)
$
165,677

 
$
132,327

 
$
123,999

 
$
125,675

 
$
81,067

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

 
2.7 x

 
3.8 x

 
2.3 x

 
1.6 x

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

 
2.7 x

 
3.8 x

 
2.3 x

 
1.6 x